{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":2,"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":13,"n_cols":101,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Average Growth",0.02]
["Maximal relative Step",0.1]
["Step",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A4)","v":9.7168185234069835},9.9090388721764491,9.9152872233107114,10.683972264514045,11.292645531911091,10.762734891250656,10.636996389509962,10.473260378675885,10.199789718530987,10.910861906693185,11.997421689493247,12.864047465051309,13.790069047567551,13.634037534722022,14.094658152958662,15.485801122388475,16.428929056504963,16.603930464489309,17.068270721232977,16.291128824389087,16.701244524564466,18.222492437095941,19.617496903924089,18.871579125111733,20.091652532828221,19.529451440466701,18.935987640760761,20.181658776670439,19.41543399382358,20.173140714625315,21.18166323204423,21.675247335406347,22.309504327281303,23.569614237182396,24.342533628368514,24.276137063833854,25.157463655377931,23.76686279690399,24.006043630402257,24.54267255960329,24.182807047227971,26.299388565727767,26.325019526626114,26.213263268393781,28.725819505595261,29.499326267095523,31.214627034500865,33.214755330775027,34.005568429703651,34.859765072375929,37.215457946340535,38.815888460928427,42.341714503628289,42.681165003282061,46.740477668363006,48.548670712874419,51.576420848382341,54.298429659013273,49.947185903720168,47.493166171991426,47.006687816083691,49.837700533967372,52.782030801232978,55.111886566319782,59.421521555646294,58.644504901830153,62.184081040121562,59.27846125171714,62.690154601955925,62.687406478951338,63.787710481940209,59.670658814652306,60.83002321743453,64.471291438423847,68.633231259105656,63.580000837999918,66.922487993346834,63.064374623387728,57.982583111783185,58.069827557294055,63.744890928872074,69.886370870649472,68.14438447212828,69.286109512779547,70.58763548557296,71.891511807696929,73.770537205647912,77.729065644812707,72.478119121676386,70.97320042825676,73.916728045154656,70.76140726162798,73.516185834073212,79.729672650169022,72.531224565704022,72.376465954856471,73.01064210406193,69.578067725590742,72.168507034037333,72.446461182523507]
[{"$f":"A4","v":10},{"$f":"sbGrowthSeries($B$1,$B$2,A5)","v":10.113581371307374},10.01380976841342,10.601575618356136,11.34091737830367,11.059887735966209,10.476186389155952,10.832487287543335,10.898441154340295,10.786656850521583,10.920202992513225,11.545142463179902,11.23263288500522,11.500086712208432,11.42981027216088,12.19955166206884,11.769929452542495,12.079387248203977,13.273000433012312,14.434034927237731,14.98017770947558,16.003595175472142,16.004507352665044,15.995637192154216,16.671575864930279,17.774045814295814,17.952845140254656,17.862344883988587,18.066071050603757,18.095042178092481,19.33104697172908,18.33269367678227,17.864946159212845,18.657511714812411,19.39621719469989,18.453774682684607,17.592266947404532,18.585177300200439,19.743423488175992,21.25348458056397,21.284339668538095,20.228211715586404,19.602099608537927,20.472182025816014,20.199690857576666,21.84066155043703,22.310506700329224,22.794874209831264,22.80402627781584,24.582873559118184,23.347242353042827,24.397904475217892,26.128499746546112,25.006625941648522,26.890788548171482,25.500123041294188,26.391115005090214,26.126518011294852,25.034244476351585,24.46896880169599,26.588045938982429,26.154300674943901,27.586645240745799,27.229212515834778,26.558515448396605,27.146312944370223,27.377918559319639,27.588457472108118,29.26858167604308,29.178031178418316,30.187615931177266,29.733596660977746,30.296710605125742,32.884756443946245,35.631867619817427,38.12145930246124,41.204401491384381,44.729060978602242,48.674182104370608,51.018037638662875,50.974521922824493,56.045336091042152,60.864188392965495,57.558744233734195,62.57469457671764,67.620634900172149,61.505850931928535,65.79152805917704,64.227568946243451,65.601860993414419,67.180103692067121,68.547990536402182,74.250833066400574,76.466153167904892,82.654494320308402,80.503859741739447,74.521449949247483,70.916806617052501,68.993782831756619,68.158943448023436,72.446461182523365]
[{"$f":"A5","v":10},{"$f":"sbGrowthSeries($B$1,$B$2,A6)","v":10.684872341156005},11.156237599231327,11.795995018968684,11.114607310152563,10.830193698370707,10.855839764043782,11.66546890230768,11.020588060335333,11.253327683964102,12.185844007511536,12.435563808188745,13.223770256367141,13.163811127949746,13.210235456728892,12.593081957341242,13.814962184512645,13.247262197662605,12.779979002381848,13.907724125113665,14.062950865422497,13.314594934304395,14.172399737118727,13.772837618539626,14.046931157210631,14.666411956350247,16.009776952053222,17.404402498653411,18.548397682700575,18.951766663486055,18.594039829565851,18.62803352539672,18.523909541291733,18.026405109421621,18.106779532472469,18.964650575611813,20.14756673451371,20.351923650022641,20.63389998970095,20.865491882789247,22.234554686676315,22.95170538913959,24.061201211206601,23.023404722306108,21.747823307364133,21.626742949656336,21.314362177660094,20.531243769915836,19.50029326715444,20.501000833391792,21.191624353987002,21.647729364966874,21.973509104576937,21.22033703708566,21.531344124747118,22.694998285147264,23.864792191662062,22.858767172776052,24.722373074443716,26.221984255512886,27.086720501042446,28.084453795967796,30.860101684219327,31.37648066154604,31.461346717023748,31.657304234838264,30.217359886631812,29.349235295731511,28.666691901477819,31.360170896073118,33.936179503436854,33.556378676162353,32.778971672622774,31.546638257241082,32.818073869808508,34.618827888395181,36.558893079940653,36.723659606165469,36.781748124604121,39.910022586843191,38.475837130198755,39.512329000109872,40.868021158850659,42.971673255660079,46.337933898576509,45.497603477050561,45.708850079754811,48.593931204301903,50.070362666091242,53.591010103623098,51.52961720727982,50.457889388090976,55.454707928664028,60.072313216929516,59.746711519381691,58.555882350123504,63.870043939380309,63.815035897863062,69.316589012256287,68.691670340051829,72.446461182523407]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A7)","v":10.722707271575928},10.188565675357129,10.430111206664437,9.907053775920561,10.038654287739005,9.771121263578765,9.7925917576315129,9.2752658803618253,9.0882988371827427,8.7924305103782672,8.3767627671808427,9.0412542786014516,9.2768112994920688,8.9219821845797949,9.7534288265492322,9.2649163414327393,9.6006171469442148,9.9928694111555405,10.312351187693833,9.8630270756048279,9.7453522865881617,9.9604116114126846,10.238833744378596,10.806833163559842,11.760126515382472,12.695160497195799,12.814151767680222,12.358709608982805,13.054785408022278,13.794905441126676,14.052609986018714,14.081666527396969,15.355450136687757,15.418342888160915,16.266638416059475,15.951787355165155,17.119257000632398,17.5094835079686,17.189920301861562,16.831619125643286,17.100241147985095,16.699751325001515,17.920566223276058,19.133632005130551,20.81851342988038,20.807691257604489,22.092802916865018,24.076069924556098,26.095301685964415,26.221302122385953,28.354090020383911,30.688064231544722,29.831117395081716,28.527667611774632,31.293696071269288,30.21106833461976,32.75676373562694,34.672913004093402,34.123525871650244,36.621525998721459,36.195424058230245,36.651602525760772,36.671170210809962,34.389956163751229,36.174163730627768,39.686780330870754,38.612802463870487,40.11139159875141,42.420349319018591,42.580162652975687,43.152964085939274,43.737213829643963,45.687932714670467,46.249469975393467,44.043321470642695,44.581909054339626,44.418712771941834,47.429397711990347,46.243543192662116,44.121720171019184,47.347207108654999,49.474391728498283,47.669661203442374,46.932848334446206,51.17566242505756,54.414875692940917,56.955595593037302,55.615347753456788,55.431553917906804,56.927437352610795,60.619067760286242,57.680576966874106,60.703286299451577,60.47345483293762,60.865210358448877,66.043424687748654,62.627630143016113,63.698401652911976,66.864492766040868,72.446461182523379]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A8)","v":9.6955248832702647},9.7759983429582231,10.64348590605816,10.320016347083776,10.993542411831225,11.802941402181556,11.721279052964315,11.550722070827193,12.272213540523211,12.077703650514383,11.498210197463406,11.040777304061372,11.090850130879163,10.981970902811842,11.350799806840046,11.066033804699515,11.589300746143332,11.320712782083513,12.370833442807378,13.579670026055689,14.435148242285383,15.264916801520066,14.59489245111661,15.213622357693881,16.26255240622794,17.630040393643387,19.366834699166589,18.197090525243439,19.204367076582791,18.574816881948834,18.289161708687445,20.088744136547323,20.554921941718241,22.206007188563817,21.250534264821507,23.024454405695803,24.285175366696176,25.783022090693535,25.180819002471363,25.022106932754603,23.585249115700751,25.904799762904823,25.59143432302896,25.040427091109354,24.984355384359286,24.227401701436264,24.450751325218718,23.136802490827211,25.304657834870415,27.475541075321008,25.949945299832919,25.178186590266218,27.286324615505897,26.681951496058542,29.1838010770464,27.523599451295638,29.326096127914585,30.616298470739853,32.516591696023347,34.219510516532658,35.911076560776195,34.998752337983483,34.453505200044667,35.212841254423758,35.288115975483727,33.363069160606557,34.148351544161407,34.02423828473929,36.225475379957892,37.857536937146776,39.262657066905817,39.650334324224801,40.913368855285761,39.935296823223204,39.498013330498772,40.424279375346096,40.185775798304341,41.065711470602743,41.321769245680649,44.685883865080648,45.660582464746696,44.681146566728216,46.671895275982656,45.142408389696037,43.844408243062034,47.112600634924306,50.6293781923777,53.214154025910311,52.251066278226496,52.293768383408754,51.060772276252898,50.014704254913852,50.06892701213426,51.941362646335151,54.651061658201087,59.228418855291366,60.41665901434677,64.83535023679292,69.676352600894816,72.446461182523478]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A9)","v":10.402909755706787},11.428259818677891,11.261323528403061,11.741011073417623,11.984430117649346,11.413436135034122,10.757533650933741,11.281409193352969,10.681786826337985,11.544511311970952,12.282904016761133,12.096106099514824,13.067046468704298,13.702305793349376,14.348572885335502,15.607069865027428,15.04711188662311,15.031648281610842,14.412213849163894,13.992853864221479,14.803916983199755,15.831722808501603,16.571382600352042,16.314485391684556,16.73299253789839,16.842797560979196,15.948744905748091,17.014069622402467,16.997533356559071,16.362081875773701,16.779607704246725,17.673079845290033,18.906088805130668,19.341868457064336,19.720656662743679,20.695883711208801,20.90940058163055,20.144153395603933,19.854976066014626,20.5252186646239,20.272987556504606,19.968925303372224,19.515645150955802,19.024863847583372,19.542302679946463,20.496375089992899,22.46181236200605,22.138958672450826,22.361351823739696,24.005503180482386,23.336939703355874,24.990192584023575,25.762776803030437,25.641304008225386,24.950059377693009,25.788891524549264,25.528835236130583,25.97343410092029,25.289250798349684,26.988601885408755,27.208026978155193,26.324653391645917,26.923340818355872,26.617918394932964,25.840864847839974,28.298756254852137,27.814651104203605,28.683146979470028,28.518878803628272,30.655576142004861,33.502820750431006,34.372456991323723,36.543194373756627,36.21897355190967,34.792886268989442,34.060768444970549,34.082076533847363,35.57777607529912,37.826338838286709,39.010393651982014,38.774235361059517,41.831338617812172,44.825377642838589,49.202704896996103,53.80365524658076,53.576029825647538,54.130543386683513,58.467764853382022,56.493443152334592,55.558810084023349,55.071732666591764,53.583856334719584,57.079090376083016,58.404197523147296,61.988591082430005,61.251440403116952,63.23045953540263,66.945104910142618,69.788948907321412,72.446461182523407]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A10)","v":9.7915553092956547},10.514095007455866,10.580859704691653,10.042373237441877,10.531612333350463,10.12124788052348,9.5982261762268557,10.4915391557311,11.422674040433682,12.148185705059133,11.710673927624384,12.391110462051328,12.630887915806426,13.096718335303688,12.956123131770996,13.298682358733524,13.601722761296099,13.907885270870922,15.106277557635501,16.536196814565191,17.478289120280163,18.018474621302655,19.207543390176305,19.100170777166191,20.08529806682354,20.296664395797652,19.043108526906625,18.787757716491924,18.335120709751635,17.347274441740193,16.341596464002663,16.429124799932296,15.749552084851317,15.703070828424757,16.804438327312312,16.556047381086408,18.127436342910414,18.746148261461752,19.801228020142247,21.195122919964124,22.171220244345303,23.257788933596725,22.262102606412046,23.736438094616698,24.394498497974652,26.166065063314402,26.572944961480705,27.022723388763211,26.577068399192559,26.618845053682286,28.422463190520983,30.377964046738253,32.091446054367097,30.17325610077657,28.747536174417945,29.337834782407164,28.628722570131096,27.71287812611218,27.274849853263945,28.701462229900699,31.224302632340105,31.879809979851036,30.694942611048166,32.02369492623324,33.376919564088482,31.665717097233333,34.11166445885614,36.180968819446754,37.812111371940588,36.256307056794249,36.652035200284608,39.556389593220779,37.647796353593215,40.609817437540663,41.610920803928728,44.198365914237819,42.27078089356975,45.378121252385341,46.935254311039863,50.810502193039859,55.31682205793755,59.402022081831348,56.525451892662304,56.86200279936677,58.452296285282479,56.33392936633674,57.174182375827371,59.144195683687514,56.13681967325266,53.256985884994407,53.042685150831709,51.490130018313842,51.138391989175091,55.54618095098165,59.58251916715124,62.56075843331908,62.920286495041637,67.250307904704414,67.466460432126468,72.446461182523464]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A11)","v":9.5788199424743663},9.9214699757016813,10.601795807930809,11.061113956325359,11.119098367572207,10.760338648427304,11.665423094928999,11.148262537847739,10.58952631842722,10.753387225094066,11.164874715832859,11.421345707879201,11.617266569231427,11.860401189764973,12.812248216737977,13.765607023195702,13.710626267483129,14.077586193946976,15.445925350700527,14.635071654596683,14.531859387347639,15.907402929742258,17.160760103258294,16.542982866156912,18.122938470148032,18.179536120547784,19.12442855405644,19.326138919916165,21.125131502692906,20.208491616894026,21.32785881520395,20.062307352597102,20.562230096970776,21.641507547862357,21.383287246181229,22.048932214172215,21.504608358918393,23.207394461710187,22.927151737545238,22.835584261293359,24.379727140011326,25.54182903178075,26.498189746697761,26.988227848388039,27.106739739044489,29.344387466006893,27.4105385317337,27.976421413884598,26.93126947596685,28.015461469294173,27.149303321170034,25.622882556187523,26.864739336982936,26.317290532774663,25.63222879900939,27.475467603903397,26.591026478075776,26.991582750413816,29.148678715324777,28.038543221566989,28.851822155897139,30.676729466495484,32.717246083308282,31.08474293153002,33.970648754600603,32.542932649569877,32.110928958479313,32.714332046043523,33.256616578797505,34.878599416193524,36.826181320142851,40.045555173813362,43.337919122676048,41.455483298218297,40.567340133084706,44.37287468722888,43.360978219915417,47.352160833063387,47.52377065639832,49.413260986226916,53.641483374250747,51.155931509114318,51.393806882895724,50.036010547814776,51.981449544717165,57.043752915723701,56.3412044889347,55.531754391338879,53.537525060299316,53.814384607382472,56.990177218977188,62.650023098676463,65.586546056162433,71.429818693140419,70.748625771333735,71.162741384581636,68.335097794379152,64.5099061526941,69.803369668405836,72.446461182523365]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A12)","v":9.9555788993835446},10.769637747940036,11.31116952094267,11.442633636420126,11.343188205149177,10.962862657295119,11.077541068324601,11.605744050106297,11.897944675048638,11.584069679880786,11.98169902588379,12.534463153869892,12.80049391466404,13.46246427816776,12.933908058397288,12.673295537207137,12.634297709423814,13.210067194690929,12.595858121047996,12.357581422117143,11.982562012280942,11.474108669904878,11.724597857647893,11.519110953714527,12.258483086124134,13.145165877517226,14.169496337671601,14.640941176885898,15.281335622268703,16.212026743459401,16.948024372131734,17.755605817929368,17.100296370062836,16.474821599249694,15.973417753786087,16.316839423247604,17.767232945216268,17.475256871795914,18.000714721148068,17.904466773420893,18.906157921978192,18.862672948773504,18.471137950134032,19.709049044662475,19.154322154930444,20.140264010756081,20.156575678854868,19.503497376253659,18.937538773809703,18.125919470916191,19.345231154765564,20.431135268508594,19.821227524884453,19.588279810338999,18.781372718268841,20.008388426458069,21.810457661103388,21.206844579402972,22.160082482195651,22.591842983042337,23.880717989220393,25.070914969757549,26.640682455831321,25.650953077656546,24.659514320324774,24.835674338977398,23.951847305811839,25.172403763705635,25.880474321819968,27.742409565178203,28.721071487631495,30.043220249098866,29.842522908483321,31.784798704643389,31.754908891252654,34.476554648537338,33.664638222861939,32.86967351556607,34.473419672824377,34.183317078760268,36.420232869752944,36.588738553626399,36.571936263060323,37.121226708406887,40.622219303633976,44.560809121988548,48.884034619155223,48.228694417979959,50.672271574481911,49.415632252647768,52.002211896366731,55.884483705190519,57.634918246905897,60.258466556572671,65.772608987560261,65.557791865137048,66.329126064501054,66.070974276845405,71.761380193568854,72.446461182523322]
[10,{"$f":"sbGrowthSeries($B$1,$B$2,A13)","v":10.712433528900146},11.349183515865564,11.582431997469353,10.923640409947605,11.56112566039895,12.207804497361515,12.661968610776743,13.641383220934452,12.971422827294719,13.063795202260167,13.394999369154982,13.120225244071969,13.661600656861882,14.678988477858098,14.638056899129243,15.596156210734192,15.187875720846767,16.100089664979063,17.243001296352396,16.430930082190727,16.68708883853288,17.321294557023709,17.903071587053034,19.536769561639424,20.663753293452473,21.737762545359253,23.614014462886182,23.613059059476321,23.157054811115682,23.586611621128284,23.627607281515424,23.844656143029418,25.379921325013527,25.174430112193011,24.099741528182879,25.302539532435137,27.72487992271277,27.278613653743552,29.89233994581253,29.764474484078153,30.931796379445771,30.492800986031945,28.896725251034034,30.375536224129121,32.502199147258942,33.71426342216607,36.707630313583479,35.693593602313854,34.580442609737467,34.185751266510167,32.586135698319829,35.179184444704028,32.858871213492918,32.930789378479382,36.042575681882184,37.019034560211537,38.509989408929698,40.383997565179719,43.475715430616297,46.659348062246153,44.270669364421984,44.212890330801734,42.957556402567739,41.51537658157919,42.680350505632461,45.188358442450941,47.175865335698909,51.567493043627245,53.720320823050223,56.732195560829297,52.240551984595747,49.229593619260157,53.053056198917844,53.401549524552522,51.376657508556065,54.434098711730904,54.621379202435023,53.844365970062967,59.010072833784633,60.368834015403458,55.735156434426557,60.068407988895061,65.122789491014913,65.676041566102427,62.767168965308699,62.791052400474967,67.434722442816025,72.873462615598754,75.384540876253538,75.992246235742826,74.71001091643393,76.679111887526034,71.183247496388304,66.381011290201116,72.020525624978802,76.756800367646491,70.235443031638965,67.50109364999085,67.820834683163213,72.446461182523535]