{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,1,0,13],[1,1,1,13],[2,1,2,13],[8,3,8,5],[8,7,8,9],[8,11,8,13],[21,7,21,9],[21,11,21,13],[42,7,42,9],[42,11,42,13],[56,3,56,5],[56,7,56,9],[56,11,56,13],[72,7,72,9],[72,11,72,13],[92,7,92,9],[92,11,92,13],[107,3,107,5],[107,7,107,9],[107,11,107,13],[135,7,135,9],[135,11,135,13],[155,7,155,9],[155,11,155,13],[169,3,169,5],[169,7,169,9],[169,11,169,13],[204,7,204,9],[204,11,204,13]],"flags":["formulas_cached_only"]}
{"$rows_empty":14}
[null,"Delaware",null,100,155,{"v":0.05,"d":"5%"},null,90,120,{"v":0.04,"d":"4%"},null,10,35,{"v":0.010000000000000002,"d":"1%"}]
[null,"Maryland",null,200,200,{"v":0.06,"d":"6%"},null,150,380,{"v":0.06,"d":"6%"},null,50,-180,{"v":0,"d":"0%"}]
[null,"Florida",null,150,400,{"v":0.04,"d":"4%"},null,140,160,{"v":0.02,"d":"2%"},null,10,240,{"v":0.02,"d":"2%"}]
[]
[null,"Total NGD",null,450,755,{"v":0.0375,"d":"4%"},null,380,660,{"v":0.030000000000000002,"d":"3%"},null,70,95,{"v":0.007500000000000001,"d":"1%"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}