{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":20,"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":53,"n_cols":17,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
["Initial inventory",null,10,null,null,"Total cost",{"$f":"SUM(J5:J53)","v":980}]
["Holding cost",null,2]
["Week","Initial inventory","Production","Demand","End Inventory",null,"Per unit production cost","Production cost","Holding cost","Total cost of week"]
[1,{"$f":"C2","v":10},null,null,{"$f":"B5+C5-D5","v":10},null,11.010038947736849,{"$f":"C5*G5","v":0},{"$f":"E5*$C$3","v":20},{"$f":"H5+I5","v":20},null,null,null,null,null,null,0]
[{"$f":"A5+1","v":2},{"$f":"E5","v":10},null,null,{"$f":"B6+C6-D6","v":10},null,12.903073023784831,{"$f":"C6*G6","v":0},{"$f":"E6*$C$3","v":20},{"$f":"H6+I6","v":20},null,null,null,null,null,null,0]
[{"$f":"A6+1","v":3},{"$f":"E6","v":10},null,null,10,null,10.819120848306083,0,20,20,null,null,null,null,null,null,0]
[{"$f":"A7+1","v":4},10,null,null,10,null,7.5976608425266834,0,20,20,null,null,null,null,null,null,0]
[5,10,null,null,10,null,8.6843537653337659,0,20,20,null,null,null,null,null,null,0]
[{"$f":"A9+1","v":6},10,null,null,10,null,4.8368279226730859,0,20,20,null,null,null,null,null,null,0]
[7,10,null,null,10,null,9.8446922591464805,0,20,20,null,null,null,null,null,null,0]
[8,10,null,null,10,null,13.809649863799402,0,20,20,null,null,null,null,null,null,0]
[9,10,null,null,10,null,11.827064789442547,0,20,20,null,null,null,null,null,null,0]
[10,10,null,null,10,null,14.801286072722302,0,20,20,null,null,null,null,null,null,0]
[11,10,null,null,10,null,9.360065219388698,0,20,20,null,null,null,null,null,null,0]
[12,10,null,null,10,null,0.37139076830051021,0,20,20,null,null,null,null,null,null,0]
[13,10,null,null,10,null,1.7339081072507323,0,20,20,null,null,null,null,null,null,0]
[14,10,null,null,10,null,11.025359561593934,0,20,20,null,null,null,null,null,null,0]
[15,10,null,null,10,null,12.135933436673852,0,20,20,null,null,null,null,null,null,0]
[16,10,null,null,10,null,13.228571052050109,0,20,20,null,null,null,null,null,null,0]
[17,10,null,null,10,null,1.0555851986579723,0,20,20,null,null,null,null,null,null,0]
[18,10,null,null,10,null,2.1786286347843342,0,20,20,null,null,null,null,null,null,0]
[19,10,null,null,10,null,11.55967963358928,0,20,20,null,null,null,null,null,null,0]
[20,10,null,null,10,null,1.0179756281120267,0,20,20,null,null,null,null,null,null,0]
[21,10,null,null,10,null,3.4344191658574088,0,20,20,null,null,null,null,null,null,0]
[22,10,null,null,10,null,5.4268134574107494,0,20,20,null,null,null,null,null,null,0]
[23,10,null,null,10,null,1.138212787985593,0,20,20,null,null,null,null,null,null,0]
[24,10,null,null,10,null,9.5905492959544318,0,20,20,null,null,null,null,null,null,0]
[25,10,null,null,10,null,4.6033503922441223,0,20,20,null,null,null,null,null,null,0]
[26,10,null,null,10,null,4.320100231961761,0,20,20,null,null,null,null,null,null,0]
[27,10,null,null,10,null,7.5923182186041238,0,20,20,null,null,null,null,null,null,0]
[28,10,null,null,10,null,13.620903610346208,0,20,20,null,null,null,null,null,null,0]
[29,10,null,null,10,null,14.36805647753661,0,20,20,null,null,null,null,null,null,0]
[30,10,null,null,10,null,8.114638956043553,0,20,20,null,null,null,null,null,null,0]
[31,10,null,null,10,null,1.2937914069446022,0,20,20,null,null,null,null,null,null,0]
[32,10,null,null,10,null,11.874294821380493,0,20,20,null,null,null,null,null,null,0]
[33,10,null,null,10,null,12.494846031600385,0,20,20,null,null,null,null,null,null,0]
[34,10,null,null,10,null,2.3700060462727945,0,20,20,null,null,null,null,null,null,0]
[35,10,null,null,10,null,8.8062388857825287,0,20,20,null,null,null,null,null,null,0]
[36,10,null,null,10,null,9.85511448780038,0,20,20,null,null,null,null,null,null,0]
[37,10,null,null,10,null,3.9374981707156822,0,20,20,null,null,null,null,null,null,0]
[38,10,null,null,10,null,0.72920363350318596,0,20,20,null,null,null,null,null,null,0]
[39,10,null,null,10,null,8.7315319230626152,0,20,20,null,null,null,null,null,null,0]
[40,10,null,null,10,null,3.2701196906450312,0,20,20,null,null,null,null,null,null,0]
[41,10,null,null,10,null,0.75798873441154102,0,20,20,null,null,null,null,null,null,0]
[42,10,null,null,10,null,6.3474258111351194,0,20,20,null,null,null,null,null,null,0]
[43,10,null,null,10,null,3.4199575838261098,0,20,20,null,null,null,null,null,null,0]
[44,10,null,null,10,null,2.1862745633157554,0,20,20,null,null,null,null,null,null,0]
[45,10,null,null,10,null,5.359515635433544,0,20,20,null,null,null,null,null,null,0]
[46,10,null,null,10,null,7.3275119230898378,0,20,20,null,null,null,null,null,null,0]
[47,10,null,null,10,null,3.7612727352152744,0,20,20,null,null,null,null,null,null,0]
[48,10,null,null,10,null,8.5190719587687713,0,20,20,null,null,null,null,null,null,0]
[49,10,null,null,10,null,5.9215664914532207,0,20,20,null,null,null,null,null,null,0]