{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"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":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,"Total","A","B","C","D","E","F"]
["Request",{"$f":"SUM(C2:H2)","v":10500},2000,1900,2000,2000,600,2000]
["Weight%",{"$f":"SUM(C3:H3)","v":1},0.3,0.2,0.15,0.15,0.1,0.1]
["Budget weighted",9500,{"$f":"$B$4*C3","v":2850},1900,1425,1425,950,950]
["Budget abs. (Macro)",{"$f":"SUM(C5:H5)","v":9500},{"$f":"sbDistBudget(B4,C2:H2,C3:H3)","v":2000},1900,1875,1875,600,1250]
["Budget rel.",{"$f":"SUM(C6:H6)","v":1},{"$f":"C5/$B$5","v":0.21052631578947367},0.2,0.19736842105263158,0.19736842105263158,6.3157894736842107E-2,0.13157894736842105]