{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":3},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":37,"n_cols":9,"rows_kept":37}
["Month","Market Size","Market Share","Total Sales","Total Revenue","Monthly Sales","Monthly Revenue"]
["Apr 2024",15000000,{"v":0,"d":"0.00%"},{"$f":"C2*B2","v":0},{"$f":"3000*D2","v":0},0,{"$f":"3000*F2","v":0}]
["May 2024",{"$f":"B2+30000000/35","v":15857142.8571429},{"$f":"C2+0.01/35","v":{"v":0.000285714285714286,"d":"0.03%"}},{"$f":"C3*B3","v":4530.61224489796},{"$f":"3000*D3","v":13591836.7346939},{"$f":"D3-D2","v":4530.61224489796},{"$f":"3000*F3","v":13591836.7346939},null,"Total Revenue"]
["Jun 2024",{"$f":"B3+30000000/35","v":16714285.7142857},{"$f":"C3+0.01/35","v":{"v":0.000571428571428572,"d":"0.06%"}},{"$f":"C4*B4","v":9551.02040816327},{"$f":"3000*D4","v":28653061.2244898},{"$f":"D4-D3","v":5020.40816326531},{"$f":"3000*F4","v":15061224.4897959},null,{"$f":"E37","v":{"v":1350000000,"d":"1.35E+09"}}]
["Jul 2024",{"$f":"B4+30000000/35","v":17571428.5714286},{"$f":"C4+0.01/35","v":{"v":0.000857142857142857,"d":"0.09%"}},{"$f":"C5*B5","v":15061.2244897959},{"$f":"3000*D5","v":45183673.4693878},{"$f":"D5-D4","v":5510.20408163265},{"$f":"3000*F5","v":16530612.244898}]
["Aug 2024",{"$f":"B5+30000000/35","v":18428571.4285714},{"$f":"C5+0.01/35","v":{"v":0.00114285714285714,"d":"0.11%"}},{"$f":"C6*B6","v":21061.2244897959},{"$f":"3000*D6","v":63183673.4693878},{"$f":"D6-D5","v":6000},{"$f":"3000*F6","v":18000000}]
["Sep 2024",{"$f":"B6+30000000/35","v":19285714.2857143},{"$f":"C6+0.01/35","v":{"v":0.00142857142857143,"d":"0.14%"}},{"$f":"C7*B7","v":27551.0204081633},{"$f":"3000*D7","v":82653061.2244898},{"$f":"D7-D6","v":6489.79591836735},{"$f":"3000*F7","v":19469387.7551021}]
["Oct 2024",{"$f":"B7+30000000/35","v":20142857.1428571},{"$f":"C7+0.01/35","v":{"v":0.00171428571428571,"d":"0.17%"}},{"$f":"C8*B8","v":34530.612244898},{"$f":"3000*D8","v":103591836.734694},{"$f":"D8-D7","v":6979.5918367347},{"$f":"3000*F8","v":20938775.5102041}]
["Nov 2024",{"$f":"B8+30000000/35","v":21000000},{"$f":"C8+0.01/35","v":{"v":0.002,"d":"0.20%"}},{"$f":"C9*B9","v":42000},{"$f":"3000*D9","v":126000000},{"$f":"D9-D8","v":7469.38775510204},{"$f":"3000*F9","v":22408163.2653061}]
["Dec 2024",{"$f":"B9+30000000/35","v":21857142.8571429},{"$f":"C9+0.01/35","v":{"v":0.00228571428571429,"d":"0.23%"}},{"$f":"C10*B10","v":49959.1836734694},{"$f":"3000*D10","v":149877551.020408},{"$f":"D10-D9","v":7959.1836734694},{"$f":"3000*F10","v":23877551.0204082}]
["Jan 2025",{"$f":"B10+30000000/35","v":22714285.7142857},{"$f":"C10+0.01/35","v":{"v":0.00257142857142857,"d":"0.26%"}},{"$f":"C11*B11","v":58408.1632653062},{"$f":"3000*D11","v":175224489.795918},{"$f":"D11-D10","v":8448.97959183674},{"$f":"3000*F11","v":25346938.7755102}]
["Feb 2025",{"$f":"B11+30000000/35","v":23571428.5714286},{"$f":"C11+0.01/35","v":{"v":0.00285714285714286,"d":"0.29%"}},{"$f":"C12*B12","v":67346.9387755103},{"$f":"3000*D12","v":202040816.326531},{"$f":"D12-D11","v":8938.7755102041},{"$f":"3000*F12","v":26816326.5306123}]
["Mar 2025",{"$f":"B12+30000000/35","v":24428571.4285714},{"$f":"C12+0.01/35","v":{"v":0.00314285714285714,"d":"0.31%"}},{"$f":"C13*B13","v":76775.5102040817},{"$f":"3000*D13","v":230326530.612245},{"$f":"D13-D12","v":9428.57142857144},{"$f":"3000*F13","v":28285714.2857143}]
["Apr 2025",{"$f":"B13+30000000/35","v":25285714.2857143},{"$f":"C13+0.01/35","v":{"v":0.00342857142857143,"d":"0.34%"}},{"$f":"C14*B14","v":86693.8775510205},{"$f":"3000*D14","v":260081632.653061},{"$f":"D14-D13","v":9918.36734693879},{"$f":"3000*F14","v":29755102.0408164}]
["May 2025",{"$f":"B14+30000000/35","v":26142857.1428572},{"$f":"C14+0.01/35","v":{"v":0.00371428571428572,"d":"0.37%"}},{"$f":"C15*B15","v":97102.0408163266},{"$f":"3000*D15","v":291306122.44898},{"$f":"D15-D14","v":10408.1632653061},{"$f":"3000*F15","v":31224489.7959184}]
["Jun 2025",{"$f":"B15+30000000/35","v":27000000},{"$f":"C15+0.01/35","v":{"v":0.004,"d":"0.40%"}},{"$f":"C16*B16","v":108000},{"$f":"3000*D16","v":324000000},{"$f":"D16-D15","v":10897.9591836735},{"$f":"3000*F16","v":32693877.5510204}]
["Jul 2025",{"$f":"B16+30000000/35","v":27857142.8571429},{"$f":"C16+0.01/35","v":{"v":0.00428571428571429,"d":"0.43%"}},{"$f":"C17*B17","v":119387.755102041},{"$f":"3000*D17","v":358163265.306123},{"$f":"D17-D16","v":11387.7551020408},{"$f":"3000*F17","v":34163265.3061225}]
["Aug 2025",{"$f":"B17+30000000/35","v":28714285.7142857},{"$f":"C17+0.01/35","v":{"v":0.00457142857142857,"d":"0.46%"}},{"$f":"C18*B18","v":131265.306122449},{"$f":"3000*D18","v":393795918.367347},{"$f":"D18-D17","v":11877.5510204082},{"$f":"3000*F18","v":35632653.0612245}]
["Sep 2025",{"$f":"B18+30000000/35","v":29571428.5714286},{"$f":"C18+0.01/35","v":{"v":0.00485714285714286,"d":"0.49%"}},{"$f":"C19*B19","v":143632.653061225},{"$f":"3000*D19","v":430897959.183674},{"$f":"D19-D18","v":12367.3469387755},{"$f":"3000*F19","v":37102040.8163266}]
["Oct 2025",{"$f":"B19+30000000/35","v":30428571.4285714},{"$f":"C19+0.01/35","v":{"v":0.00514285714285714,"d":"0.51%"}},{"$f":"C20*B20","v":156489.795918367},{"$f":"3000*D20","v":469469387.755102},{"$f":"D20-D19","v":12857.1428571429},{"$f":"3000*F20","v":38571428.5714286}]
["Nov 2025",{"$f":"B20+30000000/35","v":31285714.2857143},{"$f":"C20+0.01/35","v":{"v":0.00542857142857143,"d":"0.54%"}},{"$f":"C21*B21","v":169836.734693878},{"$f":"3000*D21","v":509510204.081633},{"$f":"D21-D20","v":13346.9387755102},{"$f":"3000*F21","v":40040816.3265306}]
["Dec 2025",{"$f":"B21+30000000/35","v":32142857.1428572},{"$f":"C21+0.01/35","v":{"v":0.00571428571428572,"d":"0.57%"}},{"$f":"C22*B22","v":183673.469387755},{"$f":"3000*D22","v":551020408.163266},{"$f":"D22-D21","v":13836.7346938776},{"$f":"3000*F22","v":41510204.0816327}]
["Jan 2026",{"$f":"B22+30000000/35","v":33000000},{"$f":"C22+0.01/35","v":{"v":0.006,"d":"0.60%"}},{"$f":"C23*B23","v":198000},{"$f":"3000*D23","v":594000000.000001},{"$f":"D23-D22","v":14326.5306122449},{"$f":"3000*F23","v":42979591.8367347}]
["Feb 2026",{"$f":"B23+30000000/35","v":33857142.8571429},{"$f":"C23+0.01/35","v":{"v":0.00628571428571429,"d":"0.63%"}},{"$f":"C24*B24","v":212816.326530612},{"$f":"3000*D24","v":638448979.591837},{"$f":"D24-D23","v":14816.3265306122},{"$f":"3000*F24","v":44448979.5918367}]
["Mar 2026",{"$f":"B24+30000000/35","v":34714285.7142857},{"$f":"C24+0.01/35","v":{"v":0.00657142857142857,"d":"0.66%"}},{"$f":"C25*B25","v":228122.448979592},{"$f":"3000*D25","v":684367346.938776},{"$f":"D25-D24","v":15306.1224489796},{"$f":"3000*F25","v":45918367.3469388}]
["Apr 2026",{"$f":"B25+30000000/35","v":35571428.5714286},{"$f":"C25+0.01/35","v":{"v":0.00685714285714286,"d":"0.69%"}},{"$f":"C26*B26","v":243918.367346939},{"$f":"3000*D26","v":731755102.040817},{"$f":"D26-D25","v":15795.918367347},{"$f":"3000*F26","v":47387755.102041}]
["May 2026",{"$f":"B26+30000000/35","v":36428571.4285715},{"$f":"C26+0.01/35","v":{"v":0.00714285714285715,"d":"0.71%"}},{"$f":"C27*B27","v":260204.081632653},{"$f":"3000*D27","v":780612244.89796},{"$f":"D27-D26","v":16285.7142857143},{"$f":"3000*F27","v":48857142.8571429}]
["Jun 2026",{"$f":"B27+30000000/35","v":37285714.2857143},{"$f":"C27+0.01/35","v":{"v":0.00742857142857143,"d":"0.74%"}},{"$f":"C28*B28","v":276979.591836735},{"$f":"3000*D28","v":830938775.510205},{"$f":"D28-D27","v":16775.5102040817},{"$f":"3000*F28","v":50326530.6122451}]
["Jul 2026",{"$f":"B28+30000000/35","v":38142857.1428572},{"$f":"C28+0.01/35","v":{"v":0.00771428571428572,"d":"0.77%"}},{"$f":"C29*B29","v":294244.897959184},{"$f":"3000*D29","v":882734693.877552},{"$f":"D29-D28","v":17265.306122449},{"$f":"3000*F29","v":51795918.367347}]
["Aug 2026",{"$f":"B29+30000000/35","v":39000000},{"$f":"C29+0.01/35","v":{"v":0.008,"d":"0.80%"}},{"$f":"C30*B30","v":312000},{"$f":"3000*D30","v":936000000.000001},{"$f":"D30-D29","v":17755.1020408163},{"$f":"3000*F30","v":53265306.1224488}]
["Sep 2026",{"$f":"B30+30000000/35","v":39857142.8571429},{"$f":"C30+0.01/35","v":{"v":0.00828571428571429,"d":"0.83%"}},{"$f":"C31*B31","v":330244.897959184},{"$f":"3000*D31","v":990734693.877552},{"$f":"D31-D30","v":18244.8979591837},{"$f":"3000*F31","v":54734693.877551}]
["Oct 2026",{"$f":"B31+30000000/35","v":40714285.7142857},{"$f":"C31+0.01/35","v":{"v":0.00857142857142857,"d":"0.86%"}},{"$f":"C32*B32","v":348979.591836735},{"$f":"3000*D32","v":1046938775.5102},{"$f":"D32-D31","v":18734.693877551},{"$f":"3000*F32","v":56204081.632653}]
["Nov 2026",{"$f":"B32+30000000/35","v":41571428.5714286},{"$f":"C32+0.01/35","v":{"v":0.00885714285714286,"d":"0.89%"}},{"$f":"C33*B33","v":368204.081632653},{"$f":"3000*D33","v":1104612244.89796},{"$f":"D33-D32","v":19224.4897959183},{"$f":"3000*F33","v":57673469.387755}]
["Dec 2026",{"$f":"B33+30000000/35","v":42428571.4285715},{"$f":"C33+0.01/35","v":{"v":0.00914285714285714,"d":"0.91%"}},{"$f":"C34*B34","v":387918.367346939},{"$f":"3000*D34","v":1163755102.04082},{"$f":"D34-D33","v":19714.2857142857},{"$f":"3000*F34","v":59142857.1428572}]
["Jan 2027",{"$f":"B34+30000000/35","v":43285714.2857143},{"$f":"C34+0.01/35","v":{"v":0.00942857142857143,"d":"0.94%"}},{"$f":"C35*B35","v":408122.448979592},{"$f":"3000*D35","v":1224367346.93878},{"$f":"D35-D34","v":20204.081632653},{"$f":"3000*F35","v":60612244.8979591}]
["Feb 2027",{"$f":"B35+30000000/35","v":44142857.1428572},{"$f":"C35+0.01/35","v":{"v":0.00971428571428571,"d":"0.97%"}},{"$f":"C36*B36","v":428816.326530612},{"$f":"3000*D36","v":1286448979.59184},{"$f":"D36-D35","v":20693.8775510204},{"$f":"3000*F36","v":62081632.6530612}]
["Mar 2027",{"$f":"B36+30000000/35","v":45000000},{"$f":"C36+0.01/35","v":{"v":0.01,"d":"1.00%"}},{"$f":"C37*B37","v":450000},{"$f":"3000*D37","v":1350000000},{"$f":"D37-D36","v":21183.6734693878},{"$f":"3000*F37","v":63551020.4081633}]