{"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":25,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Years",null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Q1","Q2","Q3","Q4",2017,2016,null,null,null,"Months"]
[null,null,"Sales",43,16,16,45,32,43,48,23,38,22,45,19,{"$f":"SUM(D2:F2)","v":75},{"$f":"SUM(G2:I2)","v":120},{"$f":"SUM(J2:L2)","v":109},{"$f":"SUM(M2:O2)","v":86},{"$f":"SUM(P2:S2)","v":390},{"$f":"T2*0.9","v":351},null,null,null,"Quarters"]
[null,null,"Cost",25.8,9.6,9.6,27,19.2,25.8,28.799999999999997,13.799999999999999,22.8,13.2,27,11.4,{"$f":"SUM(D3:F3)","v":45},{"$f":"SUM(G3:I3)","v":72},{"$f":"SUM(J3:L3)","v":65.399999999999991},{"$f":"SUM(M3:O3)","v":51.6},{"$f":"SUM(P3:S3)","v":233.99999999999997},{"$f":"T3*0.9","v":210.59999999999997},null,null,null,"Years"]
[null,null,"Profit",17.2,6.4,6.4,18,12.8,17.2,19.200000000000003,9.2000000000000011,15.2,8.8000000000000007,18,null,30,48,43.600000000000009,26.8,148.4,133.56]
[null,null,"Assets",65,56,55,55,65,58,80,84,89,55,67,75,176,178,253,197,804,723.6]
[null,null,"Liabilities",62,88,78,61,65,58,57,56,83,75,62,83,228,184,196,220,828,745.2]