{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["DashBoard","Data Entry","Chart 1","Chart 2","Chart 3","Chart 4","Chart 5","Chart 6","Chart 7","Chart 8","Chart 9","Chart 10","Chart 11","Chart 12","Chart 13","Chart 14","Chart 15","Chart 16","Chart 17","Chart 18","Chart 19","Chart 20","Chart 21","Chart 22","Chart 23","Chart 24"],"not_rendered":{"charts":48,"images":2,"macros":1,"external_links":0,"defined_names":53,"comments":25,"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":"DashBoard","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[[530,1,530,33],[63,1,63,33],[12,6,12,28]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Financial Dashboard"]

{"sheet":"Data Entry","index":1,"n_rows":128,"n_cols":15,"rows_kept":128,"cut":false,"hidden":false,"merged":[[130,1,130,14]]}
[]
[null,"Period Starting:","2000-01-01",{"$f":"C2+31","v":"2000-02-01"},{"$f":"D2+31","v":"2000-03-03"},"2000-04-03","2000-05-04","2000-06-04","2000-07-05","2000-08-05",{"$f":"J2+31","v":"2000-09-05"},"2000-10-06","2000-11-06","2000-12-07","Totals"]
[]
[null,"Sales"]
[null,"Sales by Product Line 1",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C5:N5)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C6:N6)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C5-C6","v":1005},{"$f":"D5-D6","v":1672},346,349,856,505,1124,2618,{"$f":"K5-K6","v":1277},{"$f":"L5-L6","v":1916},{"$f":"M5-M6","v":2557},{"$f":"N5-N6","v":2954},{"$f":"O6-O5","v":-17179}]
[]
[null,"Sales by Product Line 2",2600,3350,4100,4850,5600,6350,7100,7850,8600,9350,10100,10850,{"$f":"SUM(C9:N9)","v":80700}]
[null,"Budget",1595,1678,2754,3168,3747.5,4327,4906.5,5486,6065.5,6645,7224.5,7804,{"$f":"SUM(C10:N10)","v":55401}]
[null,"Over / (Under Budget)",{"$f":"C9-C10","v":1005},1672,1346,1682,1852.5,2023,2193.5,2364,2534.5,2705,2875.5,3046,{"$f":"SUM(C11:N11)","v":25299}]
[]
[null,"Sales by Product Line 3",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C13:N13)","v":134700}]
[null,"Budget",1895,3678,5754,7501,9430.5000000000091,11319.9,13209.3,15098.7,16988.099999999999,18877.5,20766.900000000001,22656.3,{"$f":"SUM(C14:N14)","v":147175.19999999998}]
[null,"Over / (Under Budget)",{"$f":"C13-C14","v":-295},-328,-654,-651,-830.50000000000909,-969.89999999999964,-1109.2999999999993,-1248.7000000000007,-1388.0999999999985,-1527.5,-1666.9000000000015,-1806.2999999999993,{"$f":"SUM(C15:N15)","v":-12475.200000000008}]
[]
[null,"Sales by Product Line 4",1600,3350,5100,6850,12600,10350,15100,15183.333333333299,16433.333333333299,17683.333333333299,18933.333333333299,20183.333333333299,{"$f":"SUM(C17:N17)","v":143366.66666666651}]
[null,"Budget",2895,4678,7754,6501,9430.5000000000091,11319.9,13209.3,15098.7,16988.099999999999,18877.5,20766.900000000001,22656.3,{"$f":"SUM(C18:N18)","v":150175.19999999998}]
[null,"Over / (Under Budget)",{"$f":"C17-C18","v":-1295},-1328,-2654,349,3169.4999999999909,-969.89999999999964,1890.7000000000007,84.633333333298651,-554.76666666669917,-1194.1666666667006,-1833.5666666667021,-2472.9666666666999,{"$f":"SUM(C19:N19)","v":-6808.5333333335111}]
[]
[null,"Sales by Product Line 5",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C21:N21)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C22:N22)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C21-C22","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(C23:N23)","v":17179}]
[]
[null,"Sales by Product Line 6",16000,13350,15100,16850,16400,16830,17260,17690,15600,17350,19100,20850,{"$f":"SUM(C25:N25)","v":202380}]
[null,"Budget",1595,1678,4754,6501,8080.5,9859.9,11639.3,13418.7,14323,15434,16543,17896,{"$f":"SUM(C26:N26)","v":121722.4}]
[null,"Over / (Under Budget)",{"$f":"C25-C26","v":14405},11672,10346,10349,8319.5,6970.1,5620.7000000000007,4271.2999999999993,1277,1916,2557,2954,{"$f":"SUM(C27:N27)","v":80657.600000000006}]
[]
[null,"Total Sales",{"$f":"C5+C9+C13+C17+C21+C25","v":25000},{"$f":"D5+D9+D13+D17+D21+D25","v":30100},39600,49100,60400,64580,75760,82273.333333333299,87433.333333333299,{"$f":"L5+L9+L13+L17+L21+L25","v":96433.333333333299},105433.3333333333,114433.3333333333,{"$f":"SUM(C29:N29)","v":830546.6666666664}]
[null,"Total Sales Budget",{"$f":"C6+C10+C14+C18+C22+C26","v":9170},{"$f":"D6+D10+D14+D18+D22+D26","v":15068},30524,36673,46177.000000000015,56516.700000000004,64916.399999999994,71566.100000000006,83010.7,{"$f":"L6+L10+L14+L18+L22+L26","v":90702},98387.3,106804.6,{"$f":"SUM(C30:N30)","v":709515.8}]
[null,"Total Over / (Under Budget)",{"$f":"C29-C30","v":15830},{"$f":"D29-D30","v":15032},9076,12427,14222.999999999985,8063.2999999999956,10843.600000000006,10707.233333333294,4422.6333333333023,{"$f":"L29-L30","v":5731.3333333332994},{"$f":"M29-M30","v":7046.0333333332965},{"$f":"N29-N30","v":7628.7333333332936},{"$f":"SUM(C31:N31)","v":121030.86666666648}]
[]
[null,"Less Cost of Goods Sold"]
[null,"Materials",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C34:N34)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C35:N35)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C34-C35","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(C36:N36)","v":17179}]
[]
[null,"Labor",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C38:N38)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C39:N39)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C38-C39","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(C40:N40)","v":17179}]
[]
[null,"Overhead",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C42:N42)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C43:N43)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C42-C43","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(C44:N44)","v":17179}]
[]
[null,"Other",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C46:N46)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C47:N47)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C46-C47","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(C48:N48)","v":17179}]
[]
[null,"Total Cost of Goods Sold",{"$f":"C34+C38+C42+C46","v":6400},{"$f":"D34+D38+D42+D46","v":13400},20400,27400,34400,41400,48400,55400,62400,69400,76400,83400,{"$f":"SUM(C50:N50)","v":538800}]
[null,"Total COG Budget",{"$f":"C35+C39+C43+C47","v":2380},{"$f":"D35+D39+D43+D47","v":6712},19016,26004,30976,39380,43904,44928,57292,61736,66172,71584,{"$f":"SUM(C51:N51)","v":470084}]
[null,"Total Over / (Under Budget)",{"$f":"C50-C51","v":4020},{"$f":"D50-D51","v":6688},1384,1396,3424,2020,4496,10472,5108,7664,10228,11816,{"$f":"SUM(C52:N52)","v":68716}]
[]
[]
[null,"Operating Expenses"]
[null,"G&A Expenses"]
[null,"     Operating Expenses",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C57:N57)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C58:N58)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C57-C58","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O57:O58)","v":252221}]
[]
[null,"     Payroll Salaries",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C61:N61)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C62:N62)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C61-C62","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O61:O62)","v":252221}]
[]
[null,"Total  G&A Expenses",{"$f":"C57+C61","v":3200},{"$f":"D57+D61","v":6700},10200,13700,17200,20700,24200,27700,31200,34700,38200,41700,{"$f":"SUM(C65:N65)","v":269400}]
[null,"Total  G&A Budget",{"$f":"C58+C62","v":1190},{"$f":"D58+D62","v":3356},9508,13002,15488,19690,21952,22464,28646,30868,33086,35792,{"$f":"SUM(C66:N66)","v":235042}]
[null,"Total Over / (Under Budget)",{"$f":"C65-C66","v":2010},{"$f":"D65-D66","v":3344},692,698,1712,1010,2248,5236,{"$f":"K65-K66","v":2554},{"$f":"L65-L66","v":3832},{"$f":"M65-M66","v":5114},{"$f":"N65-N66","v":5908},{"$f":"SUM(C67:N67)","v":34358}]
[]
[]
[null,"Sales Expenses"]
[null,"     Operating Expenses",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C71:N71)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C72:N72)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C71-C72","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O71:O72)","v":252221}]
[]
[null,"     Payroll Salaries",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C75:N75)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C76:N76)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C75-C76","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O75:O76)","v":252221}]
[]
[null,"Total Sales Expenses",{"$f":"C71+C75","v":3200},{"$f":"D71+D75","v":6700},10200,13700,17200,20700,24200,27700,31200,{"$f":"L71+L75","v":34700},38200,41700,{"$f":"SUM(C79:N79)","v":269400}]
[null,"Total Sales Expense Budget",{"$f":"C72+C76","v":1190},{"$f":"D72+D76","v":3356},9508,13002,15488,19690,21952,22464,28646,30868,33086,35792,{"$f":"SUM(C80:N80)","v":235042}]
[null,"Total Over / (Under Budget)",{"$f":"C79-C80","v":2010},{"$f":"D79-D80","v":3344},692,698,1712,1010,2248,5236,2554,{"$f":"L79-L80","v":3832},{"$f":"M79-M80","v":5114},{"$f":"N79-N80","v":5908},{"$f":"SUM(C81:N81)","v":34358}]
[]
[]
[null,"Marketing Expenses"]
[null,"     Operating Expenses",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C85:N85)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C86:N86)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C85-C86","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O85:O86)","v":252221}]
[]
[null,"     Payroll Salaries",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C89:N89)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C90:N90)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C89-C90","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O89:O90)","v":252221}]
[]
[null,"Total Marketing Expenses",{"$f":"C85+C89","v":3200},{"$f":"D85+D89","v":6700},10200,13700,17200,20700,24200,27700,31200,{"$f":"L85+L89","v":34700},38200,41700,{"$f":"SUM(C93:N93)","v":269400}]
[null,"Total Marketing Expense Budget",{"$f":"C86+C90","v":1190},{"$f":"D86+D90","v":3356},9508,13002,15488,19690,21952,22464,28646,30868,33086,35792,{"$f":"SUM(C94:N94)","v":235042}]
[null,"Total Over / (Under Budget)",{"$f":"C93-C94","v":2010},3344,692,698,1712,1010,2248,5236,2554,3832,5114,5908,{"$f":"SUM(C95:N95)","v":34358}]
[]
[]
[null,"Research & Development Expenses"]
[null,"     Operating Expenses",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C99:N99)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C100:N100)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C99-C100","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O99:O100)","v":252221}]
[]
[null,"     Payroll Salaries",1600,3350,5100,6850,8600,10350,12100,13850,15600,17350,19100,20850,{"$f":"SUM(C103:N103)","v":134700}]
[null,"Budget",595,1678,4754,6501,7744,9845,10976,11232,14323,15434,16543,17896,{"$f":"SUM(C104:N104)","v":117521}]
[null,"Over / (Under Budget)",{"$f":"C103-C104","v":1005},1672,346,349,856,505,1124,2618,1277,1916,2557,2954,{"$f":"SUM(O103:O104)","v":252221}]
[]
[null,"Total  Research & Development Expenses",{"$f":"C99+C103","v":3200},{"$f":"D99+D103","v":6700},10200,13700,17200,20700,24200,27700,31200,{"$f":"L99+L103","v":34700},38200,41700,{"$f":"SUM(C107:N107)","v":269400}]
[null,"Total  R&D Expenses Budget",{"$f":"C100+C104","v":1190},{"$f":"D100+D104","v":3356},9508,13002,15488,19690,21952,22464,28646,30868,33086,35792,{"$f":"SUM(C108:N108)","v":235042}]
[null,"Total Over / (Under Budget)",{"$f":"C107-C108","v":2010},3344,692,698,1712,1010,2248,5236,2554,3832,5114,5908,{"$f":"SUM(C109:N109)","v":34358}]
[]
[]
[null,"Total Operating Expenses",{"$f":"C65+C79+C93+C107","v":12800},{"$f":"D65+D79+D93+D107","v":26800},40800,54800,68800,82800,96800,110800,124800,138800,152800,166800,{"$f":"SUM(C112:N112)","v":1077600}]
[null,"Total Payroll Salaries",{"$f":"C61+C75+C89+C103","v":6400},{"$f":"D61+D75+D89+D103","v":13400},20400,27400,34400,41400,48400,55400,62400,69400,76400,83400,{"$f":"SUM(C113:N113)","v":538800}]
[null,"Total All Operating Expenses",{"$f":"SUM(C112:C113)","v":19200},{"$f":"SUM(D112:D113)","v":40200},61200,82200,103200,124200,145200,166200,187200,208200,229200,250200,{"$f":"SUM(C114:N114)","v":1616400}]
[]
[null,"EBIT",{"$f":"C29-C114","v":5800},{"$f":"D29-D114","v":-10100},{"$f":"E29-E114","v":-21600},{"$f":"F29-F114","v":-33100},-42800,-59620,-69440,-83926.666666666701,-99766.666666666701,-111766.6666666667,-123766.6666666667,-135766.66666666669,{"$f":"SUM(C116:N116)","v":-785853.33333333349}]
[]
[null,"Interest income (expense)",10000,10300,10609,10912,11216.5,11521,11825.5,12130,12434.5,12739,13043.5,13348,{"$f":"SUM(C118:N118)","v":140079}]
[null,"Other income (expense)",20000,20600,21218,21824,22433,23042,23651,24260,24869,25478,26087,26696,{"$f":"SUM(C119:N119)","v":280158}]
[null,"Total Nonoperating Income (expense)",{"$f":"SUM(C118:C119)","v":30000},{"$f":"SUM(D118:D119)","v":30900},31827,32736,33649.5,34563,35476.5,36390,37303.5,38217,39130.5,40044,{"$f":"SUM(C120:N120)","v":420237}]
[]
[null,"Income (Loss) Before Taxes",{"$f":"SUM(C116:C120)","v":65800},{"$f":"SUM(D116:D120)","v":51700},42054,32372,24499,9506,1513,-11146.666666666701,-25159.666666666701,-35332.666666666701,-45505.666666666701,-55678.666666666686,{"$f":"SUM(C122:N122)","v":54620.666666666555}]
[]
[null,"Income Taxes",8563,7563,6563,5563,7563,5963,5562.99999999999,5162.99999999999,4762.99999999999,4362.99999999999,3962.99999999999,3562.99999999999,{"$f":"SUM(C124:N124)","v":69155.999999999942}]
[]
[null,"Net Income (Loss)",{"$f":"C122-C124","v":57237},{"$f":"D122-D124","v":44137},35491,26809,16936,3543,-4049.99999999999,-16309.66666666669,-29922.66666666669,-39695.666666666693,-49468.666666666693,-59241.666666666679,-14535.333333333387]
[]
[null,"Cumulative Net Income (Loss)",{"$f":"C126","v":57237},{"$f":"+C128+D126","v":101374},{"$f":"+D128+E126","v":136865},{"$f":"+E128+F126","v":163674},180610,184153,180103,163793.33333333331,133870.66666666663,94174.999999999942,44706.333333333248,-14535.33333333343,-29070.666666666817]

{"sheet":"Chart 1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 2","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 4","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 5","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 6","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 7","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 8","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 9","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 10","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 11","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 12","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 13","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 14","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 15","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 16","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 17","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 18","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 19","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 20","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 21","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 22","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 23","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}

{"sheet":"Chart 24","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[34,1,34,17]]}