{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["COMPONENT PRICES"]
[]
["MACHINE","RATE/h",null,"MATERIAL PRICE","MASTER BATCH PRICE","RATIO %","MATERIAL ACTUAL PRICE /kg"]
[200,1000,null,36,50,2.5,{"$f":"(D4+(E4*F4/100))*1.2","v":44.699999999999996}]
[80,700]
[]
["COMPONENT","WIEGHT IN Kg","MATERIAL COST","RUN TIME IN SECONDS","RUNNING COST","UNIT COST","QUANTITY","COST"]
["BIG MACHINE"]
["BASE",0.38500000000000001,{"$f":"G4*B9*1.2","v":20.651399999999999},60,{"$f":"B4/3600*D9","v":16.666666666666668},{"$f":"E9+C9","v":37.318066666666667},1,{"$f":"F9*G9","v":37.318066666666667},null,{"$f":"H9*1.3","v":48.513486666666665},null,45,45]
["SIDE",0.17499999999999999,{"$f":"G4*B10*1.2","v":9.3869999999999987},60,{"$f":"B4/3600*D10","v":16.666666666666668},{"$f":"E10+C10","v":26.053666666666665},2,{"$f":"F10*G10","v":52.10733333333333},null,{"$f":"H10*1.3","v":67.739533333333327},null,35,{"$f":"L10*G10","v":70}]
["SMALL MACHINE"]
["RIB",3.5999999999999997E-2,{"$f":"G4*B12*1.2","v":1.9310399999999996},40,{"$f":"B5/3600*D12","v":7.7777777777777777},9.708817777777778,12,116.50581333333334,null,{"$f":"H12*1.3","v":151.45755733333334},null,12,{"$f":"L12*G12","v":144}]
["COVER",2.9000000000000001E-2,{"$f":"G4*B13*1.2","v":1.5555600000000001},40,{"$f":"B5/3600*D13","v":7.7777777777777777},9.3333377777777784,1,9.3333377777777784,null,{"$f":"H13*1.2","v":11.200005333333333},null,11,11]
["BUTTONS",1E-3,{"$f":"G4*B14*1.2","v":5.3639999999999993E-2},20,{"$f":"B5/3600*D14","v":3.8888888888888888},3.942528888888889,8,31.540231111111112,null,{"$f":"H14*1.2","v":37.848277333333336},null,4.5,{"$f":"L14*G14","v":36}]
[null,null,null,"Time halved for 2 shot",null,null,null,{"$f":"SUM(H9:H14)","v":246.80478222222223},null,{"$f":"SUM(J9:J14)","v":316.75885999999997},null,null,{"$f":"SUM(M9:M14)","v":306}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}