{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Forecast Details","Forecast Graph"],"not_rendered":{"charts":1,"images":2,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Forecast Details","index":0,"n_rows":31,"n_cols":10,"rows_kept":31,"flags":["formulas_cached_only"]}
["<Company Name>  "]
["Streamlined Sales Forecast"]
["Company Confidential"]
[]
["  Instructions: Enter values into the white and yellow cells only."]
["Opportunity\nName","Forecast\nAmount","Sales\nPhase","Chance\nof Sale","Forecast\nClose","Weighted\nForecast","Q1 Weighted\nForecast","Q2 Weighted\nForecast","Q3 Weighted\nForecast","Q4 Weighted\nForecast"]
["A. Datum Corporation",{"v":40000,"d":"$40,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q1",{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},0,0,0]
["Adventure Works",{"v":45200,"d":"$45,200"},"Opportunity",{"v":0.25,"d":"25%"},"Q2",{"v":11300,"d":"$11,300"},0,{"v":11300,"d":"$11,300"},0,0]
["Alpine Ski House",{"v":62500,"d":"$62,500"},"Sponsorship",{"v":0.5,"d":"50%"},"Q3",{"v":31250,"d":"$31,250"},0,0,{"v":31250,"d":"$31,250"},0]
["Baldwin Museum of Science",{"v":47500,"d":"$47,500"},"Won",{"v":1,"d":"100%"},"Q4",{"v":47500,"d":"$47,500"},0,0,0,{"v":47500,"d":"$47,500"}]
["Blue Yonder Airlines",{"v":48000,"d":"$48,000"},"Proposal",{"v":0.75,"d":"75%"},"Q1",{"v":36000,"d":"$36,000"},{"v":36000,"d":"$36,000"},0,0,0]
["City Power & Light",{"v":75000,"d":"$75,000"},"Won",{"v":1,"d":"100%"},"Q3",{"v":75000,"d":"$75,000"},0,0,{"v":75000,"d":"$75,000"},0]
["Coho Vineyard",{"v":49000,"d":"$49,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q4",{"v":12250,"d":"$12,250"},0,0,0,{"v":12250,"d":"$12,250"}]
["Coho Winery",{"v":42000,"d":"$42,000"},"Sponsorship",{"v":0.5,"d":"50%"},"Q1",{"v":21000,"d":"$21,000"},{"v":21000,"d":"$21,000"},0,0,0]
["Contoso, Ltd.",{"v":72500,"d":"$72,500"},"Proposal",{"v":0.75,"d":"75%"},"Q3",{"v":54375,"d":"$54,375"},0,0,{"v":54375,"d":"$54,375"},0]
["Contoso Pharmaceuticals",{"v":63500,"d":"$63,500"},"Proposal",{"v":0.75,"d":"75%"},"Q4",{"v":47625,"d":"$47,625"},0,0,0,{"v":47625,"d":"$47,625"}]
["Consolidated Messenger",{"v":55500,"d":"$55,500"},"Won",{"v":1,"d":"100%"},"Q1",{"v":55500,"d":"$55,500"},{"v":55500,"d":"$55,500"},0,0,0]
["Fabrikam, Inc.",{"v":66000,"d":"$66,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q2",{"v":16500,"d":"$16,500"},0,{"v":16500,"d":"$16,500"},0,0]
["Fourth Coffee",{"v":80000,"d":"$80,000"},"Sponsorship",{"v":0.5,"d":"50%"},"Q3",{"v":40000,"d":"$40,000"},0,0,{"v":40000,"d":"$40,000"},0]
["Graphic Design Institute",{"v":40000,"d":"$40,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q4",{"v":10000,"d":"$10,000"},0,0,0,{"v":10000,"d":"$10,000"}]
["Humongous Insurance",{"v":55000,"d":"$55,000"},"Sponsorship",{"v":0.75,"d":"75%"},"Q2",{"v":41250,"d":"$41,250"},0,{"v":41250,"d":"$41,250"},0,0]
["Litware, Inc.",{"v":73200,"d":"$73,200"},"Sponsorship",{"v":0.5,"d":"50%"},"Q1",{"v":36600,"d":"$36,600"},{"v":36600,"d":"$36,600"},0,0,0]
["Lucerne Publishing",{"v":46500,"d":"$46,500"},"Proposal",{"v":0.75,"d":"75%"},"Q3",{"v":34875,"d":"$34,875"},0,0,{"v":34875,"d":"$34,875"},0]
["Margie's Travel",{"v":56750,"d":"$56,750"},"Proposal",{"v":0.75,"d":"75%"},"Q4",{"v":42562.5,"d":"$42,563"},0,0,0,{"v":42562.5,"d":"$42,563"}]
["Northwind Traders",{"v":62000,"d":"$62,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q1",{"v":15500,"d":"$15,500"},{"v":15500,"d":"$15,500"},0,0,0]
["Proseware, Inc.",{"v":57000,"d":"$57,000"},"Sponsorship",{"v":0.5,"d":"50%"},"Q2",{"v":28500,"d":"$28,500"},0,{"v":28500,"d":"$28,500"},0,0]
["School of Fine Art",{"v":73000,"d":"$73,000"},"Proposal",{"v":0.75,"d":"75%"},"Q3",{"v":54750,"d":"$54,750"},0,0,{"v":54750,"d":"$54,750"},0]
["Southridge Video",{"v":71000,"d":"$71,000"},"Sponsorship",{"v":0.5,"d":"50%"},"Q4",{"v":35500,"d":"$35,500"},0,0,0,{"v":35500,"d":"$35,500"}]
["Tailspin Toys",{"v":68000,"d":"$68,000"},"Opportunity",{"v":0.25,"d":"25%"},"Q1",{"v":17000,"d":"$17,000"},{"v":17000,"d":"$17,000"},0,0,0]
["TOTAL",{"v":1349150,"d":"$1,349,150"},{"$nulls":3},{"v":774837.5,"d":"$774,838"},{"v":191600,"d":"$191,600"},{"v":97550,"d":"$97,550"},{"v":290250,"d":"$290,250"},{"v":195437.5,"d":"$195,438"}]
["Cumulative",{"$nulls":5},{"v":191600,"d":"$191,600"},{"v":289150,"d":"$289,150"},{"v":579400,"d":"$579,400"},{"v":774837.5,"d":"$774,838"}]

{"sheet":"Forecast Graph","index":1,"n_rows":3,"n_cols":1,"rows_kept":3,"flags":["formulas_cached_only"]}
["<Company Name>  "]
["Streamlined Sales Forecast"]
["Company Confidential"]