{"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",{"$f":"B13+RANDBETWEEN(20,50)","v":104},{"$f":"C13+RANDBETWEEN(20,50)","v":126},103,114,99,130,83,97,133,116,114,91]
["Average",{"$f":"RANDBETWEEN(50,100)","v":66},{"$f":"RANDBETWEEN(50,100)","v":79},62,91,55,95,60,63,87,93,76,65]
["Low",{"$f":"B13-RANDBETWEEN(20,50)","v":46},{"$f":"C13-RANDBETWEEN(20,50)","v":34},37,64,24,72,24,30,49,50,49,42]
[]
[]
[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",{"$f":"RANDBETWEEN(120,150)","v":134},{"$f":"B23","v":209},{"$f":"C23","v":194},176,169,196,213,262,259,263,275,238]
["High",{"$f":"B20+RANDBETWEEN(20,120)","v":254},{"$f":"C20+RANDBETWEEN(20,120)","v":284},222,291,202,260,279,342,283,297,312,338]
["Low",{"$f":"B20-RANDBETWEEN(20,50)","v":86},{"$f":"C20-RANDBETWEEN(20,50)","v":182},144,143,129,150,189,218,239,223,230,189]
["Closing",{"$f":"RANDBETWEEN(B22,B21)","v":209},{"$f":"RANDBETWEEN(C22,C21)","v":194},176,169,196,213,262,259,263,275,238,273]
["Volume",{"$f":"RANDBETWEEN(120,150)","v":124},{"$f":"RANDBETWEEN(120,150)","v":136},128,130,144,126,130,125,132,127,130,121]

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