{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":0,"macros":0,"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":"Budget","index":0,"n_rows":8,"n_cols":8,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["WindSport Inc. 2005 1/2 Year Budget"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Totals"]
["Revenues",100000,101000,106050,109231.5,111416.13,116986.94,{"$f":"SUM(B3:G3)","v":644684.57000000007}]
["Expense",{"$f":"B3*$B$8","v":45000},{"$f":"C3*$B$8","v":45450},47722.5,49154.175000000003,50137.258500000004,{"$f":"G3*$B$8","v":52644.123},{"$f":"SUM(B4:G4)","v":290108.05650000001}]
["Net Income",{"$f":"B3-B4","v":55000},{"$f":"C3-C4","v":55550},58327.5,60077.324999999997,61278.871500000001,64342.817000000003,{"$f":"H3-H4","v":354576.51350000006}]
[]
["Assumption Table"]
["Expenses as a % of Revenue",0.45]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}