{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Forecast Input","Forecast PivotTable"],"not_rendered":{"charts":1,"images":1,"defined_names":6,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Forecast Input","index":0,"n_rows":31,"n_cols":13,"rows_kept":31}
[]
[null,"[Company Name]"]
[null,"Detailed Sales Forecast"]
[null,"Company Confidential"]
[]
[null,"Instructions: Enter values into the white and yellow cells only."]
[null,"Opportunity Name","Sales Agent","Sales Region","Sales Category","Forecast Amount","Sales Phase","Probability of Sale","Year","Forecast Close","Timeline","Weighted Forecast","Running Total"]
[null,"A. Datum Corporation"," Sales Agent 1","US - Northeast","Consulting",{"v":150000,"d":"$150,000"},"Formal Approval",{"v":0.9,"d":"90%"},2013,"January",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-01-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":135000,"d":"$135,000"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":151600,"d":"$151,600"}}]
[null,"Fabrikam, Inc."," Sales Agent 4","EMEA - Other","Consulting",{"v":166000,"d":"$166,000"},"Opportunity",{"v":0.1,"d":"10%"},2013,"January",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-01-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":16600,"d":"$16,600"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":151600,"d":"$151,600"}}]
[null,"Adventure Works"," Sales Agent 2","US - Southeast","Products",{"v":145200,"d":"$145,200"},"Opportunity",{"v":0.1,"d":"10%"},2013,"February",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-02-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":14520,"d":"$14,520"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":311920,"d":"$311,920"}}]
[null,"Northwind Traders"," Sales Agent 3","US - South Central","Prof. Services",{"v":162000,"d":"$162,000"},"Verbal Approval",{"v":0.9,"d":"90%"},2013,"February",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-02-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":145800,"d":"$145,800"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":311920,"d":"$311,920"}}]
[null,"Alpine Ski House"," Sales Agent 3","US - North Central","Training",{"v":162500,"d":"$162,500"},"Identified Need",{"v":0.2,"d":"20%"},2013,"March",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-03-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":32500,"d":"$32,500"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":555420,"d":"$555,420"}}]
[null,"Fourth Coffee"," Sales Agent 3","APSA - Asia","Training",{"v":180000,"d":"$180,000"},"Budget Validated",{"v":0.3,"d":"30%"},2013,"March",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-03-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":54000,"d":"$54,000"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":555420,"d":"$555,420"}}]
[null,"Proseware, Inc."," Sales Agent 4","Canada - East","Mixture",{"v":157000,"d":"$157,000"},"Formal Approval",{"v":1,"d":"100%"},2013,"March",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-03-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":157000,"d":"$157,000"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":555420,"d":"$555,420"}}]
[null,"Baldwin Museum of Science"," Sales Agent 4","US - South Central","Mixture",{"v":147500,"d":"$147,500"},"Sponsorship",{"v":0.3,"d":"30%"},2013,"April",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-04-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":44250,"d":"$44,250"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":668870,"d":"$668,870"}}]
[null,"School of Fine Art"," Sales Agent 3","EMEA - France","Services",{"v":173000,"d":"$173,000"},"Budget Validated",{"v":0.4,"d":"40%"},2013,"April",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-04-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":69200,"d":"$69,200"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":668870,"d":"$668,870"}}]
[null,"Blue Yonder Airlines"," Sales Agent 5","US - Northwest","Prof. Services",{"v":148000,"d":"$148,000"},"Budget Validated",{"v":0.4,"d":"40%"},2013,"May",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-05-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":59200,"d":"$59,200"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":812070,"d":"$812,070"}}]
[null,"Graphic Design Institute"," Sales Agent 2","APSA - Pacific","Services",{"v":140000,"d":"$140,000"},"Solution Proposed",{"v":0.6,"d":"60%"},2013,"May",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-05-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":84000,"d":"$84,000"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":812070,"d":"$812,070"}}]
[null,"City Power & Light"," Sales Agent 1","US - Southwest","Support",{"v":175000,"d":"$175,000"},"Needs Analysis",{"v":0.5,"d":"50%"},2013,"June",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-06-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":87500,"d":"$87,500"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":946070,"d":"$946,070"}}]
[null,"Humongous Insurance"," Sales Agent 1","APSA - Mexico","Support",{"v":155000,"d":"$155,000"},"Sponsorship",{"v":0.3,"d":"30%"},2013,"June",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-06-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":46500,"d":"$46,500"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":946070,"d":"$946,070"}}]
[null,"Coho Vineyard"," Sales Agent 3","Canada - East","Mixture",{"v":149000,"d":"$149,000"},"Solution Proposed",{"v":0.6,"d":"60%"},2013,"July",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-07-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":89400,"d":"$89,400"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1035470,"d":"$1,035,470"}}]
[null,"Coho Winery"," Sales Agent 5","Canada - West","Training",{"v":142000,"d":"$142,000"},"Written Proposal",{"v":0.7,"d":"70%"},2013,"August",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-08-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":99400,"d":"$99,400"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1220370,"d":"$1,220,370"}}]
[null,"Southridge Video"," Sales Agent 5","EMEA - UK","Mixture",{"v":171000,"d":"$171,000"},"Needs Analysis",{"v":0.5,"d":"50%"},2013,"August",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-08-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":85500,"d":"$85,500"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1220370,"d":"$1,220,370"}}]
[null,"Tailspin Toys"," Sales Agent 1","APSA - Australia","Products",{"v":168000,"d":"$168,000"},"Solution Proposed",{"v":0.6,"d":"60%"},2013,"September",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-09-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":100800,"d":"$100,800"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1321170,"d":"$1,321,170"}}]
[null,"Contoso, Ltd."," Sales Agent 3","EMEA - France","Mixture",{"v":172500,"d":"$172,500"},"Verbal Approval",{"v":0.9,"d":"90%"},2013,"October",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-10-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":155250,"d":"$155,250"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1563020,"d":"$1,563,020"}}]
[null,"Litware, Inc."," Sales Agent 2","APSA - Australia","Prof. Services",{"v":173200,"d":"$173,200"},"Needs Analysis",{"v":0.5,"d":"50%"},2013,"October",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-10-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":86600,"d":"$86,600"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1563020,"d":"$1,563,020"}}]
[null,"Contoso Pharmaceuticals"," Sales Agent 4","EMEA - Germany","Products",{"v":163500,"d":"$163,500"},"Sponsorship",{"v":0.2,"d":"20%"},2013,"November",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-11-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":32700,"d":"$32,700"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1705445,"d":"$1,705,445"}}]
[null,"Margie's Travel"," Sales Agent 4","US - Northeast","Support",{"v":156750,"d":"$156,750"},"Written Proposal",{"v":0.7,"d":"70%"},2013,"November",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-11-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":109725,"d":"$109,725"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1705445,"d":"$1,705,445"}}]
[null,"Consolidated Messenger"," Sales Agent 5","EMEA - Italy","Products",{"v":155500,"d":"$155,500"},"Formal Approval",{"v":1,"d":"100%"},2013,"December",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-12-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":155500,"d":"$155,500"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1948845,"d":"$1,948,845"}}]
[null,"Lucerne Publishing"," Sales Agent 5","APSA - Other","Services",{"v":146500,"d":"$146,500"},"Solution Proposed",{"v":0.6,"d":"60%"},2013,"December",{"$f":"DATE(tblData[[#This Row],[Year]],LOOKUP(tblData[[#This Row],[Forecast Close]],{\"April\",4;\"August\",8;\"December\",12;\"February\",2;\"January\",1;\"July\",7;\"June\",6;\"March\",3;\"May\",5;\"November\",11;\"October\",10;\"September\",9}),1)","v":"2013-12-01"},{"$f":"tblData[[#This Row],[Forecast Amount]]*tblData[[#This Row],[Probability of Sale]]","v":{"v":87900,"d":"$87,900"}},{"$f":"SUMIF(tblData[Timeline],\"<=\"&tblData[[#This Row],[Timeline]],tblData[Weighted Forecast])","v":{"v":1948845,"d":"$1,948,845"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,tblData[Forecast Amount])","v":{"v":3659150,"d":"$3,659,150"}},{"$nulls":5},{"$f":"SUBTOTAL(109,tblData[Weighted Forecast])","v":{"v":1948845,"d":"$1,948,845"}}]

{"sheet":"Forecast PivotTable","index":1,"n_rows":55,"n_cols":16,"rows_kept":55}
[]
[null,{"$f":"'Forecast Input'!B2","v":"[Company Name]"}]
[null,"Detailed Sales Forecast"]
[null,"Company Confidential"]
{"$rows_empty":25}
[null,"Forecast",null,"Forecast Close"]
[null,"Opportunity Name","Year","January","February","March","April","May","June","July","August","September","October","November","December","Grand Total"]
[null,"A. Datum Corporation",2013,{"v":135000,"d":"$135,000.00"},{"$nulls":11},{"v":135000,"d":"$135,000.00"}]
[null,"Adventure Works",2013,null,{"v":14520,"d":"$14,520.00"},{"$nulls":10},{"v":14520,"d":"$14,520.00"}]
[null,"Alpine Ski House",2013,null,null,{"v":32500,"d":"$32,500.00"},{"$nulls":9},{"v":32500,"d":"$32,500.00"}]
[null,"Baldwin Museum of Science",2013,{"$nulls":3},{"v":44250,"d":"$44,250.00"},{"$nulls":8},{"v":44250,"d":"$44,250.00"}]
[null,"Blue Yonder Airlines",2013,{"$nulls":4},{"v":59200,"d":"$59,200.00"},{"$nulls":7},{"v":59200,"d":"$59,200.00"}]
[null,"City Power & Light",2013,{"$nulls":5},{"v":87500,"d":"$87,500.00"},{"$nulls":6},{"v":87500,"d":"$87,500.00"}]
[null,"Coho Vineyard",2013,{"$nulls":6},{"v":89400,"d":"$89,400.00"},{"$nulls":5},{"v":89400,"d":"$89,400.00"}]
[null,"Coho Winery",2013,{"$nulls":7},{"v":99400,"d":"$99,400.00"},{"$nulls":4},{"v":99400,"d":"$99,400.00"}]
[null,"Consolidated Messenger",2013,{"$nulls":11},{"v":155500,"d":"$155,500.00"},{"v":155500,"d":"$155,500.00"}]
[null,"Contoso Pharmaceuticals",2013,{"$nulls":10},{"v":32700,"d":"$32,700.00"},null,{"v":32700,"d":"$32,700.00"}]
[null,"Contoso, Ltd.",2013,{"$nulls":9},{"v":155250,"d":"$155,250.00"},null,null,{"v":155250,"d":"$155,250.00"}]
[null,"Fabrikam, Inc.",2013,{"v":16600,"d":"$16,600.00"},{"$nulls":11},{"v":16600,"d":"$16,600.00"}]
[null,"Fourth Coffee",2013,null,null,{"v":54000,"d":"$54,000.00"},{"$nulls":9},{"v":54000,"d":"$54,000.00"}]
[null,"Graphic Design Institute",2013,{"$nulls":4},{"v":84000,"d":"$84,000.00"},{"$nulls":7},{"v":84000,"d":"$84,000.00"}]
[null,"Humongous Insurance",2013,{"$nulls":5},{"v":46500,"d":"$46,500.00"},{"$nulls":6},{"v":46500,"d":"$46,500.00"}]
[null,"Litware, Inc.",2013,{"$nulls":9},{"v":86600,"d":"$86,600.00"},null,null,{"v":86600,"d":"$86,600.00"}]
[null,"Lucerne Publishing",2013,{"$nulls":11},{"v":87900,"d":"$87,900.00"},{"v":87900,"d":"$87,900.00"}]
[null,"Margie's Travel",2013,{"$nulls":10},{"v":109725,"d":"$109,725.00"},null,{"v":109725,"d":"$109,725.00"}]
[null,"Northwind Traders",2013,null,{"v":145800,"d":"$145,800.00"},{"$nulls":10},{"v":145800,"d":"$145,800.00"}]
[null,"Proseware, Inc.",2013,null,null,{"v":157000,"d":"$157,000.00"},{"$nulls":9},{"v":157000,"d":"$157,000.00"}]
[null,"School of Fine Art",2013,{"$nulls":3},{"v":69200,"d":"$69,200.00"},{"$nulls":8},{"v":69200,"d":"$69,200.00"}]
[null,"Southridge Video",2013,{"$nulls":7},{"v":85500,"d":"$85,500.00"},{"$nulls":4},{"v":85500,"d":"$85,500.00"}]
[null,"Tailspin Toys",2013,{"$nulls":8},{"v":100800,"d":"$100,800.00"},{"$nulls":3},{"v":100800,"d":"$100,800.00"}]
[null,"Grand Total",null,{"v":151600,"d":"$151,600.00"},{"v":160320,"d":"$160,320.00"},{"v":243500,"d":"$243,500.00"},{"v":113450,"d":"$113,450.00"},{"v":143200,"d":"$143,200.00"},{"v":134000,"d":"$134,000.00"},{"v":89400,"d":"$89,400.00"},{"v":184900,"d":"$184,900.00"},{"v":100800,"d":"$100,800.00"},{"v":241850,"d":"$241,850.00"},{"v":142425,"d":"$142,425.00"},{"v":243400,"d":"$243,400.00"},{"v":1948845,"d":"$1,948,845.00"}]