{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Monthly"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":7411,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Monthly","index":0,"n_rows":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1],[3,0,3,8],[4,0,5,0],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,5,7],[4,8,5,8]]}
["Aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROWS($A$1:A1)>13-MATCH($A$1,{\"Jan\";\"Feb\";\"Mar\";\"Apr\";\"May\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Oct\";\"Nov\";\"Dec\"},0),\"\",INDEX({\"Jan\";\"Feb\";\"Mar\";\"Apr\";\"May\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Oct\";\"Nov\";\"Dec\"},MATCH($A$1,{\"Jan\";\"Feb\";\"Mar\";\"Apr\";\"May\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Oct\";\"Nov\";\"Dec\"},0)+ROWS($A$1:A1)-1))","v":"Aug"}]
["YTD 2020"]
["Volume by Mt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jan"]
["Month","Last Year",null,"Actual",null,"Budget",null,"Actual vs Last Year","Actual vs Budget",null,null,null,"Feb"]
[null,2019,"% YTD",2020,"% YTD",2020,"% YTD",null,null,null,null,null,"Mar"]
["May",null,null,null,null,null,null,null,null,null,null,null,"Apr"]
["Aug",null,null,null,null,null,null,null,null,null,null,null,"May"]
["Nov",null,null,null,null,null,null,null,null,null,null,null,"Jun"]
["May",null,null,null,null,null,null,null,null,null,null,null,"Jul"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Aug"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sep"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oct"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nov"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dec"]
[]
[]
[]
["YTD",{"$f":"SUM(B7:B18)","v":0},null,{"$f":"SUM(D7:D18)","v":0},null,{"$f":"SUM(F7:F18)","v":0},null,{"$f":"IFERROR($D19/$B19-1,\"\")","v":""},{"$f":"IFERROR(D19/F19-1,\"\")","v":""}]