{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Circular References","Menu","First Sheet with Circular","Second Sheet","Model Sheet 3","Model Sheet 4"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":4,"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":"Circular References","index":0,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$A$1","  Formula ","=A1*A1","  Precedents in Formula ","$A$1"]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$E$8","  Formula ","=E8*5","  Precedents in Formula ","$E$8"]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$E$11","  Formula ","=E15*0.9","  Precedents in Formula ","$E$13:$E$15,$E$10:$E$11"]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$E$13","  Formula ","=E10*E11","  Precedents in Formula ","$E$10:$E$11,$E$13:$E$15"]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$H$14","  Formula ","=H14","  Precedents in Formula ","$H$14"]
["  Sheet Name  ","First Sheet with Circular","  Circular Cell Address ","$E$15","  Formula ","=SUM(E13:E14)","  Precedents in Formula ","$E$10:$E$11,$E$13:$E$15"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$A$1","  Formula ","=A1*E10","  Precedents in Formula ","$A$1,$E$10"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$E$8","  Formula ","=E8*'First Sheet with Circular'!E10","  Precedents in Formula ","$E$8"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$E$11","  Formula ","=E15*'First Sheet with Circular'!E10","  Precedents in Formula ","$E$13:$E$15,$E$11"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$E$13","  Formula ","=E11","  Precedents in Formula ","$E$11,$E$13:$E$15"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$H$14","  Formula ","=H14","  Precedents in Formula ","$H$14"]
["  Sheet Name  ","Second Sheet","  Circular Cell Address ","$E$15","  Formula ","=SUM(E13:E14)","  Precedents in Formula ","$E$11,$E$13:$E$15"]
["  Sheet Name  ","Model Sheet 3","  Circular Cell Address ","$A$1","  Formula ","=A1","  Precedents in Formula ","$A$1"]
["  Sheet Name  ","Model Sheet 3","  Circular Cell Address ","$E$8","  Formula ","=E8","  Precedents in Formula ","$E$8"]
["  Sheet Name  ","Model Sheet 3","  Circular Cell Address ","$H$14","  Formula ","=H14*'First Sheet with Circular'!E13","  Precedents in Formula ","$H$14"]
["  Sheet Name  ","Model Sheet 4","  Circular Cell Address ","$A$1","  Formula ","=A1","  Precedents in Formula ","$A$1"]
["  Sheet Name  ","Model Sheet 4","  Circular Cell Address ","$E$8","  Formula ","=E8","  Precedents in Formula ","$E$8"]
["  Sheet Name  ","Model Sheet 4","  Circular Cell Address ","$H$14","  Formula ","=H14*'Model Sheet 3'!E13","  Precedents in Formula ","$H$14"]

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

{"sheet":"First Sheet with Circular","index":2,"n_rows":403,"n_cols":408,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A1*A1","v":0}]
[]
[null,null,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,null,null,null,null,5]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104,null,100]
[null,null,105,null,{"$f":"E8*5","v":0}]
[null,null,106]
[null,null,107,"Fees",0.5]
[null,null,108,"Debt",{"$f":"E15*0.9","v":163.63632720037123}]
[null,null,109]
[null,null,110,"Fees",{"$f":"E10*E11","v":81.818163600185613}]
[null,null,111,"Other",100,null,null,{"$f":"H14","v":0}]
[null,null,112,"Total",{"$f":"SUM(E13:E14)","v":181.81816360018561}]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]
[null,null,301]
[null,null,302]
[null,null,303]
[null,null,304]
[null,null,305]
[null,null,306]
[null,null,307]
[null,null,308]
[null,null,309]
[null,null,310]
[null,null,311]
[null,null,312]
[null,null,313]
[null,null,314]
[null,null,315]
[null,null,316]
[null,null,317]
[null,null,318]
[null,null,319]
[null,null,320]
[null,null,321]
[null,null,322]
[null,null,323]
[null,null,324]
[null,null,325]
[null,null,326]
[null,null,327]
[null,null,328]
[null,null,329]
[null,null,330]
[null,null,331]
[null,null,332]
[null,null,333]
[null,null,334]
[null,null,335]
[null,null,336]
[null,null,337]
[null,null,338]
[null,null,339]
[null,null,340]
[null,null,341]
[null,null,342]
[null,null,343]
[null,null,344]
[null,null,345]
[null,null,346]
[null,null,347]
[null,null,348]
[null,null,349]
[null,null,350]
[null,null,351]
[null,null,352]
[null,null,353]
[null,null,354]
[null,null,355]
[null,null,356]
[null,null,357]
[null,null,358]
[null,null,359]
[null,null,360]
[null,null,361]
[null,null,362]
[null,null,363]
[null,null,364]
[null,null,365]
[null,null,366]
[null,null,367]
[null,null,368]
[null,null,369]
[null,null,370]
[null,null,371]
[null,null,372]
[null,null,373]
[null,null,374]
[null,null,375]
[null,null,376]
[null,null,377]
[null,null,378]
[null,null,379]
[null,null,380]
[null,null,381]
[null,null,382]
[null,null,383]
[null,null,384]
[null,null,385]
[null,null,386]
[null,null,387]
[null,null,388]
[null,null,389]
[null,null,390]
[null,null,391]
[null,null,392]
[null,null,393]
[null,null,394]
[null,null,395]
[null,null,396]
[null,null,397]
[null,null,398]
[null,null,399]
[null,null,400]
[null,null,401]
[null,null,402]
[null,null,403]
[null,null,404]
[null,null,405]
[null,null,406]
[null,null,407]
[null,null,408]
[null,null,409]
[null,null,410]
[null,null,411]
[null,null,412]
[null,null,413]
[null,null,414]
[null,null,415]
[null,null,416]
[null,null,417]
[null,null,418]
[null,null,419]
[null,null,420]
[null,null,421]
[null,null,422]
[null,null,423]
[null,null,424]
[null,null,425]
[null,null,426]
[null,null,427]
[null,null,428]
[null,null,429]
[null,null,430]
[null,null,431]
[null,null,432]
[null,null,433]
[null,null,434]
[null,null,435]
[null,null,436]
[null,null,437]
[null,null,438]
[null,null,439]
[null,null,440]
[null,null,441]
[null,null,442]
[null,null,443]
[null,null,444]
[null,null,445]
[null,null,446]
[null,null,447]
[null,null,448]
[null,null,449]
[null,null,450]
[null,null,451]
[null,null,452]
[null,null,453]
[null,null,454]
[null,null,455]
[null,null,456]
[null,null,457]
[null,null,458]
[null,null,459]
[null,null,460]
[null,null,461]
[null,null,462]
[null,null,463]
[null,null,464]
[null,null,465]
[null,null,466]
[null,null,467]
[null,null,468]
[null,null,469]
[null,null,470]
[null,null,471]
[null,null,472]
[null,null,473]
[null,null,474]
[null,null,475]
[null,null,476]
[null,null,477]
[null,null,478]
[null,null,479]
[null,null,480]
[null,null,481]
[null,null,482]
[null,null,483]
[null,null,484]
[null,null,485]
[null,null,486]
[null,null,487]
[null,null,488]
[null,null,489]
[null,null,490]
[null,null,491]
[null,null,492]
[null,null,493]
[null,null,494]
[null,null,495]
[null,null,496]
[null,null,497]
[null,null,498]
[null,null,499]
[null,null,500]

{"sheet":"Second Sheet","index":3,"n_rows":403,"n_cols":408,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A1*E10","v":0}]
[]
[null,null,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,null,null,null,null,5]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104,null,100]
[null,null,105,null,{"$f":"E8*'First Sheet with Circular'!E10","v":0}]
[null,null,106]
[null,null,107,"Fees",0.5]
[null,null,108,"Debt",{"$f":"E15*'First Sheet with Circular'!E10","v":99.999930381774902}]
[null,null,109]
[null,null,110,"Fees",{"$f":"E11","v":99.999930381774902}]
[null,null,111,"Other",100,null,null,{"$f":"H14","v":0}]
[null,null,112,"Total",{"$f":"SUM(E13:E14)","v":199.9999303817749}]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]
[null,null,301]
[null,null,302]
[null,null,303]
[null,null,304]
[null,null,305]
[null,null,306]
[null,null,307]
[null,null,308]
[null,null,309]
[null,null,310]
[null,null,311]
[null,null,312]
[null,null,313]
[null,null,314]
[null,null,315]
[null,null,316]
[null,null,317]
[null,null,318]
[null,null,319]
[null,null,320]
[null,null,321]
[null,null,322]
[null,null,323]
[null,null,324]
[null,null,325]
[null,null,326]
[null,null,327]
[null,null,328]
[null,null,329]
[null,null,330]
[null,null,331]
[null,null,332]
[null,null,333]
[null,null,334]
[null,null,335]
[null,null,336]
[null,null,337]
[null,null,338]
[null,null,339]
[null,null,340]
[null,null,341]
[null,null,342]
[null,null,343]
[null,null,344]
[null,null,345]
[null,null,346]
[null,null,347]
[null,null,348]
[null,null,349]
[null,null,350]
[null,null,351]
[null,null,352]
[null,null,353]
[null,null,354]
[null,null,355]
[null,null,356]
[null,null,357]
[null,null,358]
[null,null,359]
[null,null,360]
[null,null,361]
[null,null,362]
[null,null,363]
[null,null,364]
[null,null,365]
[null,null,366]
[null,null,367]
[null,null,368]
[null,null,369]
[null,null,370]
[null,null,371]
[null,null,372]
[null,null,373]
[null,null,374]
[null,null,375]
[null,null,376]
[null,null,377]
[null,null,378]
[null,null,379]
[null,null,380]
[null,null,381]
[null,null,382]
[null,null,383]
[null,null,384]
[null,null,385]
[null,null,386]
[null,null,387]
[null,null,388]
[null,null,389]
[null,null,390]
[null,null,391]
[null,null,392]
[null,null,393]
[null,null,394]
[null,null,395]
[null,null,396]
[null,null,397]
[null,null,398]
[null,null,399]
[null,null,400]
[null,null,401]
[null,null,402]
[null,null,403]
[null,null,404]
[null,null,405]
[null,null,406]
[null,null,407]
[null,null,408]
[null,null,409]
[null,null,410]
[null,null,411]
[null,null,412]
[null,null,413]
[null,null,414]
[null,null,415]
[null,null,416]
[null,null,417]
[null,null,418]
[null,null,419]
[null,null,420]
[null,null,421]
[null,null,422]
[null,null,423]
[null,null,424]
[null,null,425]
[null,null,426]
[null,null,427]
[null,null,428]
[null,null,429]
[null,null,430]
[null,null,431]
[null,null,432]
[null,null,433]
[null,null,434]
[null,null,435]
[null,null,436]
[null,null,437]
[null,null,438]
[null,null,439]
[null,null,440]
[null,null,441]
[null,null,442]
[null,null,443]
[null,null,444]
[null,null,445]
[null,null,446]
[null,null,447]
[null,null,448]
[null,null,449]
[null,null,450]
[null,null,451]
[null,null,452]
[null,null,453]
[null,null,454]
[null,null,455]
[null,null,456]
[null,null,457]
[null,null,458]
[null,null,459]
[null,null,460]
[null,null,461]
[null,null,462]
[null,null,463]
[null,null,464]
[null,null,465]
[null,null,466]
[null,null,467]
[null,null,468]
[null,null,469]
[null,null,470]
[null,null,471]
[null,null,472]
[null,null,473]
[null,null,474]
[null,null,475]
[null,null,476]
[null,null,477]
[null,null,478]
[null,null,479]
[null,null,480]
[null,null,481]
[null,null,482]
[null,null,483]
[null,null,484]
[null,null,485]
[null,null,486]
[null,null,487]
[null,null,488]
[null,null,489]
[null,null,490]
[null,null,491]
[null,null,492]
[null,null,493]
[null,null,494]
[null,null,495]
[null,null,496]
[null,null,497]
[null,null,498]
[null,null,499]
[null,null,500]

{"sheet":"Model Sheet 3","index":4,"n_rows":403,"n_cols":408,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A1","v":0}]
[]
[null,null,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,null,null,null,null,5]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104,null,100]
[null,null,105,null,{"$f":"E8","v":0}]
[null,null,106]
[null,null,107,"Fees",0.5]
[null,null,108,"Debt",{"$f":"'Second Sheet'!E8","v":0}]
[null,null,109]
[null,null,110,"Fees",{"$f":"'Second Sheet'!E13","v":99.999930381774902}]
[null,null,111,"Other",100,null,null,{"$f":"H14*'First Sheet with Circular'!E13","v":0}]
[null,null,112,"Total",{"$f":"SUM(E13:E14)","v":199.9999303817749}]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]
[null,null,301]
[null,null,302]
[null,null,303]
[null,null,304]
[null,null,305]
[null,null,306]
[null,null,307]
[null,null,308]
[null,null,309]
[null,null,310]
[null,null,311]
[null,null,312]
[null,null,313]
[null,null,314]
[null,null,315]
[null,null,316]
[null,null,317]
[null,null,318]
[null,null,319]
[null,null,320]
[null,null,321]
[null,null,322]
[null,null,323]
[null,null,324]
[null,null,325]
[null,null,326]
[null,null,327]
[null,null,328]
[null,null,329]
[null,null,330]
[null,null,331]
[null,null,332]
[null,null,333]
[null,null,334]
[null,null,335]
[null,null,336]
[null,null,337]
[null,null,338]
[null,null,339]
[null,null,340]
[null,null,341]
[null,null,342]
[null,null,343]
[null,null,344]
[null,null,345]
[null,null,346]
[null,null,347]
[null,null,348]
[null,null,349]
[null,null,350]
[null,null,351]
[null,null,352]
[null,null,353]
[null,null,354]
[null,null,355]
[null,null,356]
[null,null,357]
[null,null,358]
[null,null,359]
[null,null,360]
[null,null,361]
[null,null,362]
[null,null,363]
[null,null,364]
[null,null,365]
[null,null,366]
[null,null,367]
[null,null,368]
[null,null,369]
[null,null,370]
[null,null,371]
[null,null,372]
[null,null,373]
[null,null,374]
[null,null,375]
[null,null,376]
[null,null,377]
[null,null,378]
[null,null,379]
[null,null,380]
[null,null,381]
[null,null,382]
[null,null,383]
[null,null,384]
[null,null,385]
[null,null,386]
[null,null,387]
[null,null,388]
[null,null,389]
[null,null,390]
[null,null,391]
[null,null,392]
[null,null,393]
[null,null,394]
[null,null,395]
[null,null,396]
[null,null,397]
[null,null,398]
[null,null,399]
[null,null,400]
[null,null,401]
[null,null,402]
[null,null,403]
[null,null,404]
[null,null,405]
[null,null,406]
[null,null,407]
[null,null,408]
[null,null,409]
[null,null,410]
[null,null,411]
[null,null,412]
[null,null,413]
[null,null,414]
[null,null,415]
[null,null,416]
[null,null,417]
[null,null,418]
[null,null,419]
[null,null,420]
[null,null,421]
[null,null,422]
[null,null,423]
[null,null,424]
[null,null,425]
[null,null,426]
[null,null,427]
[null,null,428]
[null,null,429]
[null,null,430]
[null,null,431]
[null,null,432]
[null,null,433]
[null,null,434]
[null,null,435]
[null,null,436]
[null,null,437]
[null,null,438]
[null,null,439]
[null,null,440]
[null,null,441]
[null,null,442]
[null,null,443]
[null,null,444]
[null,null,445]
[null,null,446]
[null,null,447]
[null,null,448]
[null,null,449]
[null,null,450]
[null,null,451]
[null,null,452]
[null,null,453]
[null,null,454]
[null,null,455]
[null,null,456]
[null,null,457]
[null,null,458]
[null,null,459]
[null,null,460]
[null,null,461]
[null,null,462]
[null,null,463]
[null,null,464]
[null,null,465]
[null,null,466]
[null,null,467]
[null,null,468]
[null,null,469]
[null,null,470]
[null,null,471]
[null,null,472]
[null,null,473]
[null,null,474]
[null,null,475]
[null,null,476]
[null,null,477]
[null,null,478]
[null,null,479]
[null,null,480]
[null,null,481]
[null,null,482]
[null,null,483]
[null,null,484]
[null,null,485]
[null,null,486]
[null,null,487]
[null,null,488]
[null,null,489]
[null,null,490]
[null,null,491]
[null,null,492]
[null,null,493]
[null,null,494]
[null,null,495]
[null,null,496]
[null,null,497]
[null,null,498]
[null,null,499]
[null,null,500]

{"sheet":"Model Sheet 4","index":5,"n_rows":403,"n_cols":408,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A1","v":0}]
[]
[null,null,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,null,null,null,null,5]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104,null,100]
[null,null,105,null,{"$f":"E8","v":0}]
[null,null,106]
[null,null,107,"Fees",0.5]
[null,null,108,"Debt",{"$f":"E10*'First Sheet with Circular'!E7*'Second Sheet'!E13","v":4999.9965190887451}]
[null,null,109]
[null,null,110,"Fees",5]
[null,null,111,"Other",100,null,null,{"$f":"H14*'Model Sheet 3'!E13","v":0}]
[null,null,112,"Total",{"$f":"SUM(E13:E14)","v":105}]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]
[null,null,301]
[null,null,302]
[null,null,303]
[null,null,304]
[null,null,305]
[null,null,306]
[null,null,307]
[null,null,308]
[null,null,309]
[null,null,310]
[null,null,311]
[null,null,312]
[null,null,313]
[null,null,314]
[null,null,315]
[null,null,316]
[null,null,317]
[null,null,318]
[null,null,319]
[null,null,320]
[null,null,321]
[null,null,322]
[null,null,323]
[null,null,324]
[null,null,325]
[null,null,326]
[null,null,327]
[null,null,328]
[null,null,329]
[null,null,330]
[null,null,331]
[null,null,332]
[null,null,333]
[null,null,334]
[null,null,335]
[null,null,336]
[null,null,337]
[null,null,338]
[null,null,339]
[null,null,340]
[null,null,341]
[null,null,342]
[null,null,343]
[null,null,344]
[null,null,345]
[null,null,346]
[null,null,347]
[null,null,348]
[null,null,349]
[null,null,350]
[null,null,351]
[null,null,352]
[null,null,353]
[null,null,354]
[null,null,355]
[null,null,356]
[null,null,357]
[null,null,358]
[null,null,359]
[null,null,360]
[null,null,361]
[null,null,362]
[null,null,363]
[null,null,364]
[null,null,365]
[null,null,366]
[null,null,367]
[null,null,368]
[null,null,369]
[null,null,370]
[null,null,371]
[null,null,372]
[null,null,373]
[null,null,374]
[null,null,375]
[null,null,376]
[null,null,377]
[null,null,378]
[null,null,379]
[null,null,380]
[null,null,381]
[null,null,382]
[null,null,383]
[null,null,384]
[null,null,385]
[null,null,386]
[null,null,387]
[null,null,388]
[null,null,389]
[null,null,390]
[null,null,391]
[null,null,392]
[null,null,393]
[null,null,394]
[null,null,395]
[null,null,396]
[null,null,397]
[null,null,398]
[null,null,399]
[null,null,400]
[null,null,401]
[null,null,402]
[null,null,403]
[null,null,404]
[null,null,405]
[null,null,406]
[null,null,407]
[null,null,408]
[null,null,409]
[null,null,410]
[null,null,411]
[null,null,412]
[null,null,413]
[null,null,414]
[null,null,415]
[null,null,416]
[null,null,417]
[null,null,418]
[null,null,419]
[null,null,420]
[null,null,421]
[null,null,422]
[null,null,423]
[null,null,424]
[null,null,425]
[null,null,426]
[null,null,427]
[null,null,428]
[null,null,429]
[null,null,430]
[null,null,431]
[null,null,432]
[null,null,433]
[null,null,434]
[null,null,435]
[null,null,436]
[null,null,437]
[null,null,438]
[null,null,439]
[null,null,440]
[null,null,441]
[null,null,442]
[null,null,443]
[null,null,444]
[null,null,445]
[null,null,446]
[null,null,447]
[null,null,448]
[null,null,449]
[null,null,450]
[null,null,451]
[null,null,452]
[null,null,453]
[null,null,454]
[null,null,455]
[null,null,456]
[null,null,457]
[null,null,458]
[null,null,459]
[null,null,460]
[null,null,461]
[null,null,462]
[null,null,463]
[null,null,464]
[null,null,465]
[null,null,466]
[null,null,467]
[null,null,468]
[null,null,469]
[null,null,470]
[null,null,471]
[null,null,472]
[null,null,473]
[null,null,474]
[null,null,475]
[null,null,476]
[null,null,477]
[null,null,478]
[null,null,479]
[null,null,480]
[null,null,481]
[null,null,482]
[null,null,483]
[null,null,484]
[null,null,485]
[null,null,486]
[null,null,487]
[null,null,488]
[null,null,489]
[null,null,490]
[null,null,491]
[null,null,492]
[null,null,493]
[null,null,494]
[null,null,495]
[null,null,496]
[null,null,497]
[null,null,498]
[null,null,499]
[null,null,500]