{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Monies","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Monies","index":0,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Project Lead","Department Managers","Technical Leads","Workers"]
[null,147000,120000,94000,67000]
["# in Position",1,8,12,36]
[]
[null,"Month","cost of employees","Monthly Costs"]
[null,1,92250,92250]
[null,2,184500]
[null,3,276750]
[null,4,369000]
[null,5,461250]
[null,6,553500]
[null,7,940750,387250]
[null,8,1328000]
[null,9,1715250]
[null,10,2102500]
[null,11,2489750]
[null,12,2877000]
[null,13,3264250]
[null,14,3651500]
[null,15,4038750]
[null,16,4426000,null,1.0173366834170856,101225.00000000001]
[null,17,4813250]
[null,18,5200500]
[null,19,5587750]
[null,20,5975000]
[null,21,6362250]
[null,22,6749500]
[null,23,7136750]
[null,24,7524000,"Operating costs","Debt","Gross Income","Cash Flow","Percent","# of Subscribers"]
[null,25,7973750,449750,7874250,99500,-350250,-3.520100502512563,10000]
[null,26,8486000,512250,8187500,199000,-313250,-1.5741206030150754,20000]
[null,27,9060750,574750,8463750,298500,-276250,-0.9254606365159129,30000]
[null,28,9698000,637250,8703000,398000,-239250,-0.6011306532663316,40000]
[null,29,10397750,699750,8905250,497499.99999999994,-202250.00000000006,-0.40653266331658305,50000]
[null,30,11160000,762250,9070500,597000,-165250,-0.2768006700167504,60000]
[null,31,11984750,824750,9198750,696500,-128250,-0.18413496051687006,70000]
[null,32,12997000,1012250,9216000,994999.9999999999,-17250.000000000116,-0.017336683417085545,100000]
[null,33,14040500,1043500,9214750,1044749.9999999999,1249.9999999998836,0.0011964584828905323,105000]
[null,34,15240250,1199750,9121000,1293500,93750,0.0724777734827986,130000]
[null,35,16533750,1293500,8971750,1442750,149250,0.10344827586206896,145000]
[null,36,18233500,1699750,8582000,2089499.9999999998,389749.99999999977,0.18652787748265126,210000]
[null,37,20183250,1949750,8044250,2487500,537750,0.21618090452261307,250000]
[null,38,22758000,2574750,7136500,3482499.9999999995,907749.9999999995,0.26066044508255554,350000]
[null,39,26270250,3512250,5673750,4975000,1462750,0.29402010050251254,500000]

{"sheet":"Sheet3","index":1,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[99500]