{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Data","Output"],"not_rendered":{"charts":3,"images":3,"macros":0,"external_links":0,"defined_names":4,"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":"Data","index":0,"n_rows":6,"n_cols":15,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charts"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Rev"]
["Revenue",9,11,9,17,10,14,17,16.8,16,9,12,20,null,"RevExp"]
["Expenses",6,7,7.1999999999999993,12,6.9,8,13,14.4,12,7,8,14,null,"EBIT"]
["EBIT",{"$f":"B3-B4","v":3},{"$f":"C3-C4","v":4},1.8000000000000007,5,3.0999999999999996,6,4,2.4000000000000004,4,2,4,6]
["Capital Spend",10,12,12.5,26,0.5,20,14,20,40,12,6,9]

{"sheet":"Output","index":1,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[1]
[]
[]
[null,null,null,null,3]