{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sales Budget"],"not_rendered":{"defined_names":28,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Sales Budget","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[34,1,34,6]]}
[]
[]
[null,"Sales Budget"]
[null,"2009"]
[]
[null,"Item Number",null,null,"Selling Price","Budgeted","Percent"]
[null,"or SKU","Description","Units","Per Unit","Sales","(of Total)"]
[{"$nulls":3},{"v":1000,"d":"1,000"},{"v":129,"d":"$129.00"},{"$f":"IF(D8,D8*E8,\"\")","v":{"v":129000,"d":"$129,000"}},{"$f":"IF(SUM(F8),F8/$F$33,\"\")","v":{"v":0.4564190563801369,"d":"45.64%"}}]
[{"$nulls":3},{"v":1200,"d":"1,200"},{"v":114,"d":"$114.00"},{"v":136800,"d":"$136,800"},{"v":0.4840164876961452,"d":"48.40%"}]
[{"$nulls":3},{"v":1300,"d":"1,300"},{"v":12.95,"d":"$12.95"},{"v":16835,"d":"$16,835"},{"v":0.05956445592371787,"d":"5.96%"}]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[{"$nulls":5},"",""]
[null,"Totals",{"$nulls":3},{"$f":"IF(SUM(F8:F32),SUM(F8:F32),\"\")","v":{"v":282635,"d":"$282,635"}},{"v":1,"d":"100.00%"}]