{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","stats"],"not_rendered":{"charts":0,"images":7,"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":"Sheet1","index":0,"n_rows":49,"n_cols":45,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,"game over",null,"tons",null,null,null,null,null,null,null,null,"sales",null,null,null,null,null,null,null,null,"profit",null,null,null,null,null,null,null,null,null,"max profit"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"ut","st","ct","wc","wp","c","ip","cp","w","ut","st","ct","wc","wp","c","ip","cp","w","ut","st","ct","wc","wp","c","ip","cp","w"]
[{"$f":"SUM(A1:A2)","v":5},{"$f":"IF(A1=0,\"START OF PROCESSING\",IF(AND(A1>0,A1<4),\"IN PROCESS\",\"END OF PROCESSING\"))","v":"END OF PROCESSING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,200,0,320,0,80,0,0,0,1200,4800,0,12441.599999999999,0,7962.6239999999989,0,0,-790,-110,1585,0,3332.7779448621523,0,2229.7668571428562,0,0,null,37632.691200000001]
[null,{"$f":"IF(AND(Q19>699,Q19<800),\"consumer paper\",IF(AND(Q19>599,Q19<800),\"industrial paper\",IF(AND(Q19>499,Q19<800),\"cardboard\",IF(AND(Q19>399,Q19<800),\"wood pulp\",IF(AND(Q19>299,Q19<800),\"wood chip\",IF(AND(Q19>199,Q19<800),\"cut timber\",IF(AND(Q19>99,Q19<800),\"stripped timber\",B36)))))))","v":"stripped timber"},57,null,63,null,21,null,17,null,102,null,{"$f":"C4","v":57},null,null,null,{"$f":"IF($B$4=\"unprocessed timber\",U19,0)","v":0},{"$f":"IF($B$4=$B$10,U19*Sheet2!C10,0)","v":100},{"$f":"IF($B$4=$B$11,U19*Sheet2!C11,0)","v":0},{"$f":"IF($B$4=$B$12,U19*Sheet2!C12,0)","v":0},{"$f":"IF($B$4=$B$13,U19*Sheet2!C13,0)","v":0},{"$f":"IF($B$4=$B$14,U19*Sheet2!C14,0)","v":0},{"$f":"IF($B$4=$B$15,U19*Sheet2!C15,0)","v":0},{"$f":"IF($B$4=$B$16,U19*Sheet2!C16,0)","v":0},{"$f":"IF($B$4=$B$17,U19,0)","v":0},{"$f":"IF($B$4=\"unprocessed timber\",C5,0)","v":0},{"$f":"IF($B$4=$B$10,C5,0)","v":1200},{"$f":"IF($B$4=$B$11,C5,0)","v":0},{"$f":"IF($B$4=$B$12,C5,0)","v":0},{"$f":"IF($B$4=$B$13,C5,0)","v":0},{"$f":"IF($B$4=$B$14,C5,0)","v":0},{"$f":"IF($B$4=$B$15,C5,0)","v":0},{"$f":"IF($B$4=$B$16,C5,0)","v":0},{"$f":"IF($B$4=$B$17,C5,0)","v":0},{"$f":"IF($B$4=\"unprocessed timber\",C7,0)","v":0},{"$f":"IF($B$4=$B$10,C7,0)","v":-110},{"$f":"IF($B$4=$B$11,C7,0)","v":0},{"$f":"IF($B$4=$B$12,C7,0)","v":0},{"$f":"IF($B$4=$B$13,C7,0)","v":0},{"$f":"IF($B$4=$B$14,C7,0)","v":0},{"$f":"IF($B$4=$B$15,C7,0)","v":0},{"$f":"IF($B$4=$B$16,C7,0)","v":0},{"$f":"IF($B$4=$B$17,C7,0)","v":0},null,{"$f":"Z49","v":1200}]
[null,"sales",{"$f":"IF($B$4=$B$10,$E$10,IF($B$4=$B$11,$E$11,IF($B$4=$B$12,$E$12,IF($B$4=$B$13,$E$13,IF($B$4=$B$14,$E$14,IF($B$4=$B$15,$E$15,IF($B$4=$B$16,$E$16,0)))))))","v":1200},"+",6,"/",3,"-",4,"*",6,null,null,null,null,null,{"$f":"SUM(Q3:Q4)","v":100},{"$f":"SUM(R3:R4)","v":200},{"$f":"SUM(S3:S4)","v":200},0,320,0,80,0,0,{"$f":"SUM(Z3:Z4)","v":0},2400,4800,0,12441.599999999999,0,7962.6239999999989,0,0,-790,-220,1585,0,3332.7779448621523,0,2229.7668571428562,0,0,null,38832.691200000001]
[0,"production costs",{"$f":"SUM($E$6:$K$6)","v":1310},null,240,null,700,null,250,null,120]
[null,"profit",{"$f":"IF($K$4=\"\",0,C5-C6)","v":-110},null,{"$f":"E5*Sheet2!$B$3","v":240},null,{"$f":"Sheet2!$B$4/G5","v":700},null,{"$f":"Sheet2!$B$5/I5","v":250},null,{"$f":"K5*Sheet2!$B$6","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"efficiency this turn",{"$f":"IF(C7=0,0,C7/AI49)","v":1.434782608695655}]
[null,null,null,null,{"$f":"C4+E5","v":63},null,{"$f":"E4/G5","v":21},null,{"$f":"G4-I5","v":17},null,{"$f":"I4*K5","v":102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"overall efficiency",{"$f":"IF(AS3=0,0,stats!D13/AS3)","v":0.7016299700617743}]
[null,"Products","Sum","Demand","Price",null,null,null,null,null,null,null,null,"coef","copied","RN"]
[10,"stripped timber","100+",{"$f":"IF($O$10>6,\"high\",IF($O$10>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$10)*$N$10","v":1200},null,null,null,null,null,null,null,null,{"$f":"IF(O10>6,1.4,IF(O10>3,1,0.6))","v":0.6},1,{"$f":"IF($Q$18=1,5,RANDBETWEEN(1,9))","v":8}]
[1,"cut timber","200+",{"$f":"IF($O$11>6,\"high\",IF($O$11>3,\"normal\",\"low\"))","v":"normal"},{"$f":"($U$19*Sheet2!$D$11)*$N$11","v":2400},null,null,null,null,null,null,null,null,{"$f":"IF(O11>6,1.4,IF(O11>3,1,0.6))","v":1},5,{"$f":"IF($Q$18=1,5,RANDBETWEEN(1,9))","v":9}]
[{"$f":"SUM(A10:A11)","v":11},"wood chip","300+",{"$f":"IF($O$12>6,\"high\",IF($O$12>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$12)*$N$12","v":1727.9999999999998},null,null,null,null,null,null,null,null,0.6,3,8]
[null,"wood pulp","400+",{"$f":"IF($O$13>6,\"high\",IF($O$13>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$13)*$N$13","v":2073.5999999999995},null,null,null,null,null,null,null,null,0.6,3,6]
[null,"cardboard","500+",{"$f":"IF($O$14>6,\"high\",IF($O$14>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$14)*$N$14","v":2488.3199999999997},null,null,null,{"$f":"NOW()","v":40736.848147337965},40736.848146990742,null,null,null,0.6,2,7]
[null,"industrial paper","600+",{"$f":"IF($O$15>6,\"high\",IF($O$15>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$15)*$N$15","v":2985.9839999999995},null,null,null,{"$f":"NOW()","v":40736.848147337965},40736.844619212963,null,null,null,0.6,1,6]
[null,"consumer paper","700+",{"$f":"IF($O$16>6,\"high\",IF($O$16>3,\"normal\",\"low\"))","v":"low"},{"$f":"($U$19*Sheet2!$D$16)*$N$16","v":3583.1807999999996},null,null,null,null,{"$f":"IF(J14=0,0,J14-J15)","v":"00:05:04.800"},null,null,null,0.6,2,2]
[null,"waste","800+","nil",0,null,null,null,{"$f":"IF($K$4=\"\",0,$AI$49)","v":-76.666666666666515},{"$f":"$AS$8","v":0.7016299700617743}]
[null,null,{"$f":"IF(O2=1,\"Game over\",IF(AND(E5>0,A3=1,A6=1),\"Click process 1\",IF(AND(G5>0,A3=2,A6=1),\"Click process 2\",IF(AND(I5>0,A3=3,A6=1),\"Click process 3\",IF(AND(K5>0,A3=4,A6=1),\"Click process 4\",IF(A12=21,\"Click New Game to continue\",IF(D29=0,\"Click Next Batch\",CONCATENATE(\"Select n for process \",A3))))))))","v":"Game over"},"n",null,{"$f":"CONCATENATE(\"turn \",$A$10)","v":"turn 10"},null,"     MAKE A FAST PROFIT IN 10 TURNS",null,null,null,null,null,null,null,"constant demand",0,null,null,"batch","tons","process",null,"batch",null,"next size"]
[0,null,null,0,null,null,null,"PROFIT",{"$f":"stats!$C$22","v":6247.5448020050062},"BEST",19177.227136507936,null,null,null,null,null,{"$f":"IF(A1=0,C4,IF(A1=1,E4,IF(A1=2,G4,IF(A1=3,I4,K4))))","v":102},null,null,3,{"$f":"IF(T19=1,1,IF(T19=2,10,IF(T19=3,100,0)))","v":100},{"$f":"SUM(Q4:Y4)","v":100},null,{"$f":"IF(T19=2,S20/2,0)","v":0},null,{"$f":"IF(U19=100,100,U19*10)","v":100},null,null,null,"40n"]
[0,null,null,0,null,null,null,"SCORE",{"$f":"IF($O$2=1,$F$33,\"\")","v":2630.0788034342195},"FLAIR",{"$f":"IF($O$2=1,$AS$8,\"\")","v":0.7016299700617743},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S20+X19","v":0},null,null,null,null,null,"2000/n"]
[0,null,null,0,null,null,null,"BEST",16903,"TIME",{"$f":"IF($O$2=1,$J$16,\"\")","v":"00:05:04.800"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000/n"]
[0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4","v":57},{"$f":"D19","v":0},{"$f":"D20","v":0},{"$f":"D21","v":0},{"$f":"D22","v":0},null,null,null,null,null,"20n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sales",57,6,4,3,6,null,null,null,null,"costs",null,null,null,null,null,"profit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$23","v":57},{"$f":"$U$23","v":6},{"$f":"$V$23","v":4},{"$f":"$W$23","v":3},{"$f":"$X$23","v":6},{"$f":"(((T24+U24)/V24)-W24)*X24","v":76.5},{"$f":"IF(Y24>800,0,IF(Y24>700,$E$16,IF(Y24>600,$E$15,IF(Y24>500,$E$14,IF(Y24>400,$E$13,IF(Y24>300,$E$12,IF(Y24>200,$E$11,AA24)))))))","v":0},{"$f":"IF(Y24>100,$E$10,0)","v":0},null,{"$f":"U24*40","v":240},{"$f":"2000/V24","v":500},{"$f":"1000/W24","v":333.33333333333331},{"$f":"X24*20","v":120},{"$f":"SUM(AC24:AF24)","v":1193.3333333333333},null,{"$f":"Z24-AG24","v":-1193.3333333333333}]
[null,"cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$23","v":57},6,{"$f":"$V$23","v":4},{"$f":"$X$23","v":6},{"$f":"$W$23","v":3},{"$f":"(((T25+U25)/V25)-W25)*X25","v":29.25},{"$f":"IF(Y25>800,0,IF(Y25>700,$E$16,IF(Y25>600,$E$15,IF(Y25>500,$E$14,IF(Y25>400,$E$13,IF(Y25>300,$E$12,IF(Y25>200,$E$11,AA25)))))))","v":0},{"$f":"IF(Y25>100,$E$10,0)","v":0},null,{"$f":"U25*40","v":240},{"$f":"2000/V25","v":500},{"$f":"1000/W25","v":166.66666666666666},{"$f":"X25*20","v":60},{"$f":"SUM(AC25:AF25)","v":966.66666666666663},null,{"$f":"Z25-AG25","v":-966.66666666666663}]
[null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$W$23","v":3},{"$f":"$V$23","v":4},{"$f":"$X$23","v":6},102,1200,1200,null,240,666.66666666666663,250,120,1276.6666666666665,null,-76.666666666666515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$W$23","v":3},{"$f":"$X$23","v":6},{"$f":"$V$23","v":4},60,0,0,null,240,666.66666666666663,166.66666666666666,80,1153.3333333333333,null,-1153.3333333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$X$23","v":6},{"$f":"$V$23","v":4},{"$f":"$W$23","v":3},19.5,0,0,null,240,333.33333333333331,250,60,883.33333333333326,null,-883.33333333333326]
[{"$f":"RANDBETWEEN(1,25)","v":15},null,{"$f":"RANDBETWEEN(50,75)","v":59},{"$f":"SUM(D19:D22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$X$23","v":6},{"$f":"$W$23","v":3},{"$f":"$V$23","v":4},30,0,0,null,240,333.33333333333331,333.33333333333331,80,986.66666666666652,null,-986.66666666666652]
[{"$f":"RANDBETWEEN(1,25)","v":24},null,null,null,null,null,null,{"$f":"K21","v":3.5277777787996456E-3},{"$f":"IF(H30>0.005,0.3,IF(H30>0.0045,0.4,IF(H30>0.004,0.5,IF(H30>0.0035,0.6,IF(H30>0.003,0.7,IF(H30>0.0025,0.8,IF(H30>0.002,0.9,1)))))))","v":0.6},null,null,null,null,null,null,null,null,null,null,57,{"$f":"$V$23","v":4},{"$f":"$W$23","v":3},{"$f":"$X$23","v":6},{"$f":"$U$23","v":6},86,0,0,null,160,666.66666666666663,166.66666666666666,120,1113.3333333333333,null,-1113.3333333333333]
[{"$f":"RANDBETWEEN(1,4)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"$W$23","v":3},{"$f":"$U$23","v":6},{"$f":"$X$23","v":6},86,0,0,null,160,666.66666666666663,166.66666666666666,120,1113.3333333333333,null,-1113.3333333333333]
[{"$f":"RANDBETWEEN(1,25)","v":22},null,null,null,null,"score",null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"$U$23","v":6},{"$f":"$W$23","v":3},{"$f":"$X$23","v":6},43,0,0,null,160,333.33333333333331,333.33333333333331,120,946.66666666666663,null,-946.66666666666663]
[null,null,null,null,null,{"$f":"stats!C22*AS8*I30","v":2630.0788034342195},null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"$U$23","v":6},{"$f":"$X$23","v":6},{"$f":"$W$23","v":3},12.499999999999998,0,0,null,160,333.33333333333331,166.66666666666666,60,720,null,-720]
[null,"best profit flag",{"$f":"IF(I19>K19,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"$X$23","v":6},{"$f":"$U$23","v":6},{"$f":"$W$23","v":3},12.499999999999998,0,0,null,160,333.33333333333331,166.66666666666666,60,720,null,-720]
[null,"high score flag",{"$f":"IF(I20>I21,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"$X$23","v":6},{"$f":"$W$23","v":3},{"$f":"$U$23","v":6},43,0,0,null,160,333.33333333333331,333.33333333333331,120,946.66666666666663,null,-946.66666666666663]
[null,{"$f":"IF(Q19>799,\"waste\",\"unprocessed timber\")","v":"unprocessed timber"},null,null,"(40n)",null,"(2100/n)",null,"(1000/n)",null,"(20n)",null,null,null,null,null,null,null,null,57,{"$f":"$W$23","v":3},{"$f":"$U$23","v":6},{"$f":"$V$23","v":4},{"$f":"$X$23","v":6},36,0,0,null,120,333.33333333333331,250,120,823.33333333333326,null,-823.33333333333326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"$U$23","v":6},{"$f":"$X$23","v":6},{"$f":"$V$23","v":4},16,0,0,null,120,333.33333333333331,166.66666666666666,80,700,null,-700]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"$V$23","v":4},{"$f":"$U$23","v":6},{"$f":"$X$23","v":6},54,0,0,null,120,500,166.66666666666666,120,906.66666666666663,null,-906.66666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"$V$23","v":4},{"$f":"$X$23","v":6},{"$f":"$U$23","v":6},54,0,0,null,120,500,166.66666666666666,120,906.66666666666663,null,-906.66666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"$X$23","v":6},{"$f":"$U$23","v":6},{"$f":"$V$23","v":4},16,0,0,null,120,333.33333333333331,166.66666666666666,80,700,null,-700]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"$X$23","v":6},{"$f":"$V$23","v":4},{"$f":"$U$23","v":6},36,0,0,null,120,333.33333333333331,250,120,823.33333333333326,null,-823.33333333333326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"$X$23","v":6},{"$f":"$U$23","v":6},{"$f":"$V$23","v":4},{"$f":"$W$23","v":3},19.5,0,0,null,240,333.33333333333331,250,60,883.33333333333326,null,-883.33333333333326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$U$23","v":6},{"$f":"$W$23","v":3},{"$f":"$V$23","v":4},30,0,0,null,240,333.33333333333331,333.33333333333331,80,986.66666666666652,null,-986.66666666666652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$V$23","v":4},{"$f":"$U$23","v":6},{"$f":"$W$23","v":3},29.25,0,0,null,240,500,166.66666666666666,60,966.66666666666663,null,-966.66666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$V$23","v":4},{"$f":"$W$23","v":3},{"$f":"$U$23","v":6},76.5,0,0,null,240,500,333.33333333333331,120,1193.3333333333333,null,-1193.3333333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$W$23","v":3},{"$f":"$U$23","v":6},{"$f":"$V$23","v":4},60,0,0,null,240,666.66666666666663,166.66666666666666,80,1153.3333333333333,null,-1153.3333333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"$W$23","v":3},{"$f":"$V$23","v":4},{"$f":"$U$23","v":6},102,1200,1200,null,240,666.66666666666663,250,120,1276.6666666666665,null,-76.666666666666515]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z24:Z47)","v":1200},null,null,null,null,null,null,null,null,{"$f":"MAX(AI24:AI47)","v":-76.666666666666515}]

{"sheet":"Sheet2","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[null,"COST",null,null,"DEMAND"]
["+",{"$f":"0.4*Sheet1!U19","v":40},{"$f":"0.4*Sheet1!U19","v":40},{"$f":"CONCATENATE(C3,\"n\")","v":"40n"},1.4,"high"]
["/",{"$f":"21*Sheet1!U19","v":2100},{"$f":"21*Sheet1!U19","v":2100},{"$f":"CONCATENATE(C4,\"/n\")","v":"2100/n"},1,"medium"]
["-",{"$f":"10*Sheet1!U19","v":1000},{"$f":"10*Sheet1!U19","v":1000},{"$f":"CONCATENATE(C5,\"/n\")","v":"1000/n"},0.6,"low"]
["*",{"$f":"0.2*Sheet1!U19","v":20},{"$f":"0.2*Sheet1!U19","v":20},{"$f":"CONCATENATE(C6,\"n\")","v":"20n"}]
[]
[null,null,null,"batch"]
["PRODUCT","price/ton","weight/tons","equivalent"]
["stripped timber",20,1,{"$f":"B10*C10","v":20}]
["cut timber",{"$f":"B10*1.2","v":24},{"$f":"C10","v":1},{"$f":"B11*C11","v":24},{"$f":"(D11-D10)/D10","v":0.2}]
["wood chip",{"$f":"B11*1.2","v":28.799999999999997},{"$f":"C10","v":1},28.799999999999997,0.19999999999999987]
["wood pulp",{"$f":"B12*1.5","v":43.199999999999996},{"$f":"C10*0.8","v":0.8},34.559999999999995,0.19999999999999996]
["cardboard",{"$f":"B13*1.6","v":69.11999999999999},{"$f":"C10*0.6","v":0.6},41.471999999999994,0.2]
["industrial paper",{"$f":"B14*1.8","v":124.41599999999998},{"$f":"C10*0.4","v":0.4},49.766399999999997,0.20000000000000009]
["consumer paper",{"$f":"B15*2.4","v":298.59839999999997},{"$f":"C10*0.2","v":0.2},59.719679999999997,0.2]

{"sheet":"stats","index":2,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"tons","sales","costs","profit","profit/ton",null,null,null,"all done"]
[null,"unprocessed timber",{"$f":"Sheet1!$Q$3","v":100},{"$f":"Sheet1!$Z$3","v":0},{"$f":"D3-F3","v":790},{"$f":"Sheet1!$AI$3","v":-790},{"$f":"IF(F3=0,0,F3/C3)","v":-7.9}]
[null,"stripped timber",{"$f":"Sheet1!$R$3","v":100},{"$f":"Sheet1!$AA$3","v":1200},{"$f":"D4-F4","v":1310},{"$f":"Sheet1!$AJ$3","v":-110},{"$f":"IF(F4=0,0,F4/C4)","v":-1.1000000000000001},null,null,null,{"$f":"IF(C4>0,1,0)","v":1}]
[null,"cut timber",{"$f":"Sheet1!$S$3","v":200},{"$f":"Sheet1!$AB$3","v":4800},3215,{"$f":"Sheet1!$AK$3","v":1585},7.9249999999999998,null,null,null,{"$f":"IF(C5>0,1,0)","v":1}]
[null,"wood chip",{"$f":"Sheet1!$T$3","v":0},{"$f":"Sheet1!$AC$3","v":0},0,{"$f":"Sheet1!$AL$3","v":0},0,null,null,null,0]
[null,"wood pulp",{"$f":"Sheet1!$U$3","v":320},{"$f":"Sheet1!$AD$3","v":12441.599999999999},9108.8220551378472,{"$f":"Sheet1!$AM$3","v":3332.7779448621523},10.414931077694225,null,null,null,1]
[null,"cardboard",{"$f":"Sheet1!$V$3","v":0},{"$f":"Sheet1!$AE$3","v":0},0,{"$f":"Sheet1!$AN$3","v":0},0,null,null,null,0]
[null,"industrial paper",{"$f":"Sheet1!$W$3","v":80},{"$f":"Sheet1!$AF$3","v":7962.6239999999989},5732.8571428571431,{"$f":"Sheet1!$AO$3","v":2229.7668571428562},27.872085714285703,null,null,null,1]
[null,"consumer paper",{"$f":"Sheet1!$X$3","v":0},{"$f":"Sheet1!$AG$3","v":0},0,{"$f":"Sheet1!$AP$3","v":0},0,null,null,null,0]
[null,"waste",{"$f":"Sheet1!$Y$3","v":0},{"$f":"Sheet1!$AH$3","v":0},0,{"$f":"Sheet1!$AQ$3","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K4:K10)","v":4}]
[null,"Total",{"$f":"SUM(C3:C11)","v":800},{"$f":"SUM(D3:D11)","v":26404.223999999998},{"$f":"SUM(E3:E11)","v":20156.679197994992},{"$f":"SUM(F3:F11)","v":6247.544802005008},{"$f":"IF(F13=0,0,F13/C13)","v":7.8094310025062601}]
[]
[]
[null,"Total Sales",{"$f":"D13","v":26404.223999999998},null,null,null,{"$f":"ROUNDDOWN(G13,0)","v":7}]
[null,"Production Costs",{"$f":"E13","v":20156.679197994992}]
[]
[]
[]
[]
[null,"Profit",{"$f":"C16-C17","v":6247.5448020050062}]
[]
[null,"Profit margin",{"$f":"IF(C16=0,0,C22/C16)","v":0.23661156646773662}]