{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["nmtf"],"read":"whole","date_system":"1900"}

{"sheet":"nmtf","index":0,"n_rows":97,"n_cols":20,"rows_kept":97}
["escort","shopping","othmaint","othdiscr","eatout","social","ID","tm1","asim","diff","pdiff",null,null,"escort","shopping","othmaint","othdiscr","eatout","social","total"]
[0,0,0,0,0,0,0,{"v":465131,"d":"465,131"},{"v":462942,"d":"462,942"},{"$f":"I2-H2","v":{"v":-2189,"d":"(2,189)"}},{"$f":"J2/H2","v":{"v":-0.004706201048736807,"d":"-0%"}},null,"tm1",{"$f":"SUMPRODUCT($H2:$H97,A2:A97)","v":{"v":88607,"d":"88,607"}},{"$f":"SUMPRODUCT($H2:$H97,B2:B97)","v":{"v":104523,"d":"104,523"}},{"v":57296,"d":"57,296"},{"v":83019,"d":"83,019"},{"v":41279,"d":"41,279"},{"$f":"SUMPRODUCT($H2:$H97,F2:F97)","v":{"v":25533,"d":"25,533"}},{"$f":"SUM(N2:S2)","v":{"v":400257,"d":"400,257"}}]
[0,0,0,1,0,0,1,{"v":50371,"d":"50,371"},{"v":50415,"d":"50,415"},{"$f":"I3-H3","v":44},{"$f":"J3/H3","v":{"v":8.7351849278354606E-4,"d":"0%"}},null,"asim",{"$f":"SUMPRODUCT($I2:$I97,A2:A97)","v":{"v":90234,"d":"90,234"}},{"$f":"SUMPRODUCT($I2:$I97,B2:B97)","v":{"v":105398,"d":"105,398"}},{"v":57922,"d":"57,922"},{"v":83272,"d":"83,272"},{"v":41979,"d":"41,979"},{"v":25710,"d":"25,710"},{"$f":"SUM(N3:S3)","v":{"v":404515,"d":"404,515"}}]
[0,0,0,0,0,1,2,{"v":14422,"d":"14,422"},{"v":14414,"d":"14,414"},{"v":-8,"d":"(8)"},{"v":-5.54708084870337E-4,"d":"-0%"},null,"diff",{"$f":"N3-N2","v":{"v":1627,"d":"1,627"}},{"$f":"O3-O2","v":875},626,253,700,177,{"v":4258,"d":"4,258"}]
[0,0,0,1,0,1,3,{"v":1786,"d":"1,786"},{"v":1682,"d":"1,682"},{"v":-104,"d":"(104)"},{"v":-0.05823068309070549,"d":"-6%"},null,"pdiff",{"$f":"N4/N3","v":{"v":0.01803089744442228,"d":"2%"}},{"$f":"O4/O3","v":{"v":0.008301865310537202,"d":"1%"}},{"v":0.010807637857808777,"d":"1%"},{"v":3.038236141800365E-3,"d":"0%"},{"v":0.01667500416875104,"d":"2%"},{"$f":"S4/S3","v":{"v":0.006884480746791132,"d":"1%"}},{"v":0.010526185679146632,"d":"1%"}]
[0,0,0,0,1,0,4,{"v":23188,"d":"23,188"},{"v":23525,"d":"23,525"},337,{"v":0.014533379334138348,"d":"1%"}]
[0,0,0,1,1,0,5,{"v":3284,"d":"3,284"},{"v":3157,"d":"3,157"},{"v":-127,"d":"(127)"},{"v":-0.038672350791717415,"d":"-4%"}]
[0,0,0,0,1,1,6,806,852,46,{"v":0.05707196029776675,"d":"6%"}]
[0,0,0,1,1,1,7,197,197,0,{"v":0,"d":"0%"}]
[0,0,1,0,0,0,8,{"v":31739,"d":"31,739"},{"v":32186,"d":"32,186"},447,{"v":0.014083619521724062,"d":"1%"}]
[0,0,1,1,0,0,9,{"v":4374,"d":"4,374"},{"v":4405,"d":"4,405"},31,{"v":0.007087334247828075,"d":"1%"}]
[0,0,1,0,0,1,10,{"v":1305,"d":"1,305"},{"v":1226,"d":"1,226"},{"v":-79,"d":"(79)"},{"v":-0.06053639846743295,"d":"-6%"}]
[0,0,1,1,0,1,11,251,250,{"v":-1,"d":"(1)"},{"v":-0.00398406374501992,"d":"-0%"}]
[0,0,1,0,1,0,12,{"v":1989,"d":"1,989"},{"v":1918,"d":"1,918"},{"v":-71,"d":"(71)"},{"v":-0.03569632981397687,"d":"-4%"}]
[0,0,1,1,1,0,13,440,462,22,{"v":0.05,"d":"5%"}]
[0,0,1,0,1,1,14,106,128,22,{"v":0.20754716981132076,"d":"21%"}]
[0,0,1,1,1,1,15,21,13,{"v":-8,"d":"(8)"},{"v":-0.38095238095238093,"d":"-38%"}]
[0,1,0,0,0,0,16,{"v":62670,"d":"62,670"},{"v":62978,"d":"62,978"},308,{"v":0.004914632200414872,"d":"0%"}]
[0,1,0,1,0,0,17,{"v":9383,"d":"9,383"},{"v":9343,"d":"9,343"},{"v":-40,"d":"(40)"},{"v":-4.2630288820206756E-3,"d":"-0%"}]
[0,1,0,0,0,1,18,{"v":2491,"d":"2,491"},{"v":2552,"d":"2,552"},61,{"v":0.02448815736651947,"d":"2%"}]
[0,1,0,1,0,1,19,588,570,{"v":-18,"d":"(18)"},{"v":-0.030612244897959183,"d":"-3%"}]
[0,1,0,0,1,0,20,{"v":4158,"d":"4,158"},{"v":4226,"d":"4,226"},68,{"v":0.016354016354016353,"d":"2%"}]
[0,1,0,1,1,0,21,{"v":1101,"d":"1,101"},{"v":1120,"d":"1,120"},19,{"v":0.01725703905540418,"d":"2%"}]
[0,1,0,0,1,1,22,258,273,15,{"v":0.05813953488372093,"d":"6%"}]
[0,1,0,1,1,1,23,44,66,22,{"v":0.5,"d":"50%"}]
[0,1,1,0,0,0,24,{"v":6994,"d":"6,994"},{"v":7038,"d":"7,038"},44,{"v":6.2911066628538745E-3,"d":"1%"}]
[0,1,1,1,0,0,25,{"v":1564,"d":"1,564"},{"v":1573,"d":"1,573"},9,{"v":0.005754475703324808,"d":"1%"}]
[0,1,1,0,0,1,26,415,404,{"v":-11,"d":"(11)"},{"v":-0.02650602409638554,"d":"-3%"}]
[0,1,1,1,0,1,27,71,68,{"v":-3,"d":"(3)"},{"v":-0.04225352112676056,"d":"-4%"}]
[0,1,1,0,1,0,28,692,702,10,{"v":0.014450867052023121,"d":"1%"}]
[0,1,1,1,1,0,29,145,138,{"v":-7,"d":"(7)"},{"v":-0.04827586206896552,"d":"-5%"}]
[0,1,1,0,1,1,30,32,32,0,{"v":0,"d":"0%"}]
[0,1,1,1,1,1,31,2,5,3,{"v":1.5,"d":"150%"}]
[1,0,0,0,0,0,32,{"v":26676,"d":"26,676"},{"v":26696,"d":"26,696"},20,{"v":0.000749737591842855,"d":"0%"}]
[1,0,0,1,0,0,33,{"v":3397,"d":"3,397"},{"v":3553,"d":"3,553"},156,{"v":0.04592287312334413,"d":"5%"}]
[1,0,0,0,0,1,34,980,{"v":1040,"d":"1,040"},60,{"v":0.061224489795918366,"d":"6%"}]
[1,0,0,1,0,1,35,185,208,23,{"v":0.12432432432432433,"d":"12%"}]
[1,0,0,0,1,0,36,{"v":1760,"d":"1,760"},{"v":1770,"d":"1,770"},10,{"v":5.681818181818182E-3,"d":"1%"}]
[1,0,0,1,1,0,37,377,446,69,{"v":0.1830238726790451,"d":"18%"}]
[1,0,0,0,1,1,38,84,124,40,{"v":0.47619047619047616,"d":"48%"}]
[1,0,0,1,1,1,39,11,21,10,{"v":0.9090909090909091,"d":"91%"}]
[1,0,1,0,0,0,40,{"v":2436,"d":"2,436"},{"v":2513,"d":"2,513"},77,{"v":0.031609195402298854,"d":"3%"}]
[1,0,1,1,0,0,41,529,499,{"v":-30,"d":"(30)"},{"v":-0.05671077504725898,"d":"-6%"}]
[1,0,1,0,0,1,42,139,134,{"v":-5,"d":"(5)"},{"v":-0.03597122302158273,"d":"-4%"}]
[1,0,1,1,0,1,43,19,18,{"v":-1,"d":"(1)"},{"v":-0.05263157894736842,"d":"-5%"}]
[1,0,1,0,1,0,44,216,253,37,{"v":0.1712962962962963,"d":"17%"}]
[1,0,1,1,1,0,45,50,56,6,{"v":0.12,"d":"12%"}]
[1,0,1,0,1,1,46,9,16,7,{"v":0.7777777777777778,"d":"78%"}]
[1,0,1,1,1,1,47,1,0,{"v":-1,"d":"(1)"},{"v":-1,"d":"-100%"}]
[1,1,0,0,0,0,48,{"v":5245,"d":"5,245"},{"v":5313,"d":"5,313"},68,{"v":0.012964728312678742,"d":"1%"}]
[1,1,0,1,0,0,49,{"v":1226,"d":"1,226"},{"v":1267,"d":"1,267"},41,{"v":0.033442088091353996,"d":"3%"}]
[1,1,0,0,0,1,50,313,318,5,{"v":0.01597444089456869,"d":"2%"}]
[1,1,0,1,0,1,51,58,54,{"v":-4,"d":"(4)"},{"v":-0.06896551724137931,"d":"-7%"}]
[1,1,0,0,1,0,52,530,636,106,{"v":0.2,"d":"20%"}]
[1,1,0,1,1,0,53,129,150,21,{"v":0.16279069767441862,"d":"16%"}]
[1,1,0,0,1,1,54,32,29,{"v":-3,"d":"(3)"},{"v":-0.09375,"d":"-9%"}]
[1,1,0,1,1,1,55,0,0,0,{"$error":"#DIV/0!"}]
[1,1,1,0,0,0,56,942,899,{"v":-43,"d":"(43)"},{"v":-0.045647558386411886,"d":"-5%"}]
[1,1,1,1,0,0,57,183,194,11,{"v":0.060109289617486336,"d":"6%"}]
[1,1,1,0,0,1,58,33,30,{"v":-3,"d":"(3)"},{"v":-0.09090909090909091,"d":"-9%"}]
[1,1,1,1,0,1,59,6,4,{"v":-2,"d":"(2)"},{"v":-0.3333333333333333,"d":"-33%"}]
[1,1,1,0,1,0,60,66,79,13,{"v":0.19696969696969696,"d":"20%"}]
[1,1,1,1,1,0,61,3,2,{"v":-1,"d":"(1)"},{"v":-0.3333333333333333,"d":"-33%"}]
[1,1,1,0,1,1,62,2,4,2,{"v":1,"d":"100%"}]
[1,1,1,1,1,1,63,0,0,0,{"$error":"#DIV/0!"}]
[2,0,0,0,0,0,64,{"v":10753,"d":"10,753"},{"v":10787,"d":"10,787"},34,{"v":0.003161908304659165,"d":"0%"}]
[2,0,0,1,0,0,65,{"v":1934,"d":"1,934"},{"v":1981,"d":"1,981"},{"$f":"I67-H67","v":47},{"$f":"J67/H67","v":{"v":0.024301964839710446,"d":"2%"}}]
[2,0,0,0,0,1,66,506,521,15,{"v":0.029644268774703556,"d":"3%"}]
[2,0,0,1,0,1,67,91,118,27,{"v":0.2967032967032967,"d":"30%"}]
[2,0,0,0,1,0,68,854,889,35,{"v":0.040983606557377046,"d":"4%"}]
[2,0,0,1,1,0,69,197,210,13,{"v":0.06598984771573604,"d":"7%"}]
[2,0,0,0,1,1,70,37,59,22,{"v":0.5945945945945946,"d":"59%"}]
[2,0,0,1,1,1,71,1,3,2,{"v":2,"d":"200%"}]
[2,0,1,0,0,0,72,{"v":1492,"d":"1,492"},{"v":1560,"d":"1,560"},68,{"v":0.045576407506702415,"d":"5%"}]
[2,0,1,1,0,0,73,265,308,43,{"v":0.16226415094339622,"d":"16%"}]
[2,0,1,0,0,1,74,57,80,23,{"v":0.40350877192982454,"d":"40%"}]
[2,0,1,1,0,1,75,7,2,{"v":-5,"d":"(5)"},{"v":-0.7142857142857143,"d":"-71%"}]
[2,0,1,0,1,0,76,140,100,{"v":-40,"d":"(40)"},{"v":-0.2857142857142857,"d":"-29%"}]
[2,0,1,1,1,0,77,3,4,1,{"v":0.3333333333333333,"d":"33%"}]
[2,0,1,0,1,1,78,1,1,0,{"v":0,"d":"0%"}]
[2,0,1,1,1,1,79,0,0,0,{"$error":"#DIV/0!"}]
[2,1,0,0,0,0,80,{"v":3421,"d":"3,421"},{"v":3566,"d":"3,566"},145,{"v":0.04238526746565332,"d":"4%"}]
[2,1,0,1,0,0,81,705,666,{"v":-39,"d":"(39)"},{"v":-0.05531914893617021,"d":"-6%"}]
[2,1,0,0,0,1,82,152,175,23,{"v":0.1513157894736842,"d":"15%"}]
[2,1,0,1,0,1,83,5,5,0,{"v":0,"d":"0%"}]
[2,1,0,0,1,0,84,302,286,{"v":-16,"d":"(16)"},{"v":-0.052980132450331126,"d":"-5%"}]
[2,1,0,1,1,0,85,4,12,8,{"v":2,"d":"200%"}]
[2,1,0,0,1,1,86,1,3,2,{"v":2,"d":"200%"}]
[2,1,0,1,1,1,87,0,0,0,{"$error":"#DIV/0!"}]
[2,1,1,0,0,0,88,532,568,36,{"v":0.06766917293233082,"d":"7%"}]
[2,1,1,1,0,0,89,11,27,16,{"v":1.4545454545454546,"d":"145%"}]
[2,1,1,0,0,1,90,8,11,3,{"v":0.375,"d":"38%"}]
[2,1,1,1,0,1,91,0,0,0,{"$error":"#DIV/0!"}]
[2,1,1,0,1,0,92,6,12,6,{"v":1,"d":"100%"}]
[2,1,1,1,1,0,93,0,0,0,{"$error":"#DIV/0!"}]
[2,1,1,0,1,1,94,0,0,0,{"$error":"#DIV/0!"}]
[2,1,1,1,1,1,95,0,0,0,{"$error":"#DIV/0!"}]