{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["2013","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":"2013","index":0,"n_rows":10,"n_cols":7,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[null,"Jan","Feb","Mar","Apr","May","Total"]
["Revenue",{"$f":"B8","v":5000},{"$f":"B2*$B$9","v":5250},{"$f":"C2*$B$9","v":5512.5},5788.125,{"$f":"E2*$B$9","v":6077.53125},{"$f":"SUM(B2:F2)","v":27628.15625}]
["Expenses",{"$f":"B2*$B$10","v":3750},{"$f":"C2*$B$10","v":3937.5},4134.375,4341.09375,4558.1484375,{"$f":"SUM(B3:F3)","v":20721.1171875}]
["Net Income",{"$f":"B2-B3","v":1250},{"$f":"C2-C3","v":1312.5},{"$f":"D2-D3","v":1378.125},1447.03125,1519.3828125,6907.0390625]
[]
[]
["Assumptions (Formula Inputs)"]
["Jan Rev",5000]
["Rev Increase",1.05]
["Ex As A % Of Rev",0.75]

{"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":[]}