{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Input","calc","calc2","Help"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":"Input","index":0,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Set Cell","To Value","By Changing Cell"]
[{"$f":"calc!B6","v":50.000004309716921},50,{"$f":"calc!B1","v":0.62157771163800946}]
[{"$f":"calc!C6","v":50.000034314317311},50,{"$f":"calc!C1","v":1.0771699010112281}]
[{"$f":"calc!D6","v":50.000035428716927},50,{"$f":"calc!D1","v":4.5125100733824226}]
[{"$f":"calc2!B6","v":12.000064551337871},12,{"$f":"calc2!B1","v":0.28301973788750451}]
[{"$f":"calc2!C6","v":12.000003468434905},12,{"$f":"calc2!C1","v":0.37735857236874443}]
[{"$f":"calc2!D6","v":12.000000414422605},12,{"$f":"calc2!D1","v":0.98137244757663733}]

{"sheet":"calc","index":1,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["wsCalc.",0.62157771163800946,1.0771699010112281,4.5125100733824226]
[]
["Formula",{"$f":"B1*5","v":3.1078885581900471},{"$f":"C1*5","v":5.3858495050561404},22.562550366912113]
[null,{"$f":"B3*1.12","v":3.480835185172853},{"$f":"C3*1.12","v":6.032151445662878},25.270056410941567]
[null,{"$f":"SUM(B3:B4)^2","v":43.411280566354023},{"$f":"SUM(C3:C4)^1.5","v":38.582033363598292},{"$f":"SUM(D3:D4)^0.2","v":2.167428650863247}]
[null,{"$f":"SUM(B3:B5)","v":50.000004309716921},{"$f":"SUM(C3:C5)","v":50.000034314317311},{"$f":"SUM(D3:D5)","v":50.000035428716927}]

{"sheet":"calc2","index":2,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["wsCalc.",0.28301973788750451,0.37735857236874443,0.98137244757663733]
[]
["Formula",{"$f":"B1*5","v":1.4150986894375226},{"$f":"C1*5","v":1.8867928618437222},4.9068622378831863]
[null,{"$f":"B3*1.12","v":1.5849105321700254},{"$f":"C3*1.12","v":2.1132080052649691},5.4956857064291693]
[null,{"$f":"SUM(B3:B4)^2","v":9.0000553297303245},{"$f":"SUM(C3:C4)^1.5","v":8.000002601326214},{"$f":"SUM(D3:D4)^0.2","v":1.5974524701102475}]
[null,{"$f":"SUM(B3:B5)","v":12.000064551337871},{"$f":"SUM(C3:C5)","v":12.000003468434905},{"$f":"SUM(D3:D5)","v":12.000000414422605}]

{"sheet":"Help","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["For more info, please go to:","http://www.excelhelphq.com/"]
["Contact us at:","excelhelphq@yahoo.com"]