{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Data","Charts"],"not_rendered":{"charts":2,"images":2,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Data","index":0,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,1,0,12],[8,1,8,12],[16,1,16,12],[17,1,17,4],[17,5,17,8],[17,9,17,12],[9,1,9,4],[9,5,9,8],[9,9,9,12],[1,1,1,4],[1,5,1,8],[1,9,1,12]]}
[null,"Financial Period"]
[null,2008,null,null,null,2009,null,null,null,2010]
[null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["Budget",75,85,95,90,85,95,105,100,95,105,115,110]
["Projected",80,90,100,95,90,100,110,95,100,110,120,115]
["Actual",90,100,110,110,100,110,120,125,120,130,140,145]
[]
[]
[null,"Financial Period"]
[null,2008,null,null,null,2009,null,null,null,2010]
[null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["High",{"$f":"B13+RANDBETWEEN(20,50)","v":124},{"$f":"C13+RANDBETWEEN(20,50)","v":83},96,84,76,110,131,130,129,90,121,132]
["Average",{"$f":"RANDBETWEEN(50,100)","v":87},{"$f":"RANDBETWEEN(50,100)","v":53},62,53,53,66,97,92,93,69,82,93]
["Low",{"$f":"B13-RANDBETWEEN(20,50)","v":50},{"$f":"C13-RANDBETWEEN(20,50)","v":31},13,6,12,29,55,43,43,25,38,49]
[]
[]
[null,"Financial Period"]
[null,2008,null,null,null,2009,null,null,null,2010]
[null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["Opening",{"$f":"RANDBETWEEN(120,150)","v":148},{"$f":"B23","v":195},{"$f":"C23","v":202},175,201,227,241,213,188,194,209,192]
["High",{"$f":"B20+RANDBETWEEN(20,120)","v":235},{"$f":"C20+RANDBETWEEN(20,120)","v":225},318,226,248,296,264,275,270,216,229,263]
["Low",{"$f":"B20-RANDBETWEEN(20,50)","v":114},{"$f":"C20-RANDBETWEEN(20,50)","v":156},157,132,170,181,196,163,140,152,171,164]
["Closing",{"$f":"RANDBETWEEN(B22,B21)","v":195},{"$f":"RANDBETWEEN(C22,C21)","v":202},175,201,227,241,213,188,194,209,192,245]
["Volume",{"$f":"RANDBETWEEN(120,150)","v":125},{"$f":"RANDBETWEEN(120,150)","v":145},136,126,136,128,143,126,125,122,133,140]

{"sheet":"Charts","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}