{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Forecast"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Forecast","index":0,"n_rows":2,"n_cols":32,"rows_kept":2,"flags":["formulas_cached_only"]}
["hhhh",{"$nulls":11},{"v":232.5,"d":"$233"},{"v":4715,"d":"$4,715"},{"v":5290.3,"d":"$5,290"},{"v":291.4,"d":"$291"},{"v":41948.65,"d":"$41,949"},{"v":26661.2,"d":"$26,661"},{"v":19416.88,"d":"$19,417"},{"v":19416.88,"d":"$19,417"},"$0",{"v":8114.75,"d":"$8,115"},{"v":50000,"d":"$50,000"},{"v":5760.45,"d":"$5,760"},{"v":18648.25,"d":"$18,648"},{"v":232.5,"d":"$233"},{"v":4715,"d":"$4,715"},{"v":5290.3,"d":"$5,290"},{"v":291.4,"d":"$291"},{"v":41948.65,"d":"$41,949"},{"v":26661.2,"d":"$26,661"},{"v":19416.88,"d":"$19,417"}]
["iiiii",{"$nulls":11},{"v":186,"d":"$186.00"},{"v":3772,"d":"$3,772.00"},{"v":4232.240000000001,"d":"$4,232.24"},{"v":233.12,"d":"$233.12"},{"v":33558.920000000006,"d":"$33,558.92"},{"v":21328.960000000003,"d":"$21,328.96"},{"v":15533.504,"d":"$15,533.50"},{"v":15533.504,"d":"$15,533.50"},{"v":0,"d":"$0.00"},{"v":6491.8,"d":"$6,491.80"},{"v":40000,"d":"$40,000.00"},{"v":4608.36,"d":"$4,608.36"},{"v":14918.6,"d":"$14,918.60"},{"v":186,"d":"$186.00"},{"v":3772,"d":"$3,772.00"},{"v":4232.240000000001,"d":"$4,232.24"},{"v":233.12,"d":"$233.12"},{"v":33558.920000000006,"d":"$33,558.92"},{"v":21328.960000000003,"d":"$21,328.96"},{"v":15533.504,"d":"$15,533.50"}]