{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Break-Even Analysis"],"not_rendered":{"charts":1,"defined_names":21},"read":"whole","date_system":"1900"}

{"sheet":"Break-Even Analysis","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[29,0,29,16]]}
[]
[]
[null,"BREAK-EVEN ANALYSIS"]
[]
[]
[{"$nulls":4},"FIXED COST",{"v":3000,"d":"$3,000"}]
[{"$nulls":4},"VARIABLE COST",{"v":5,"d":"$5.00"}]
[{"$nulls":4},"NUMBER OF UNITS",{"v":50,"d":"50 "}]
[{"$nulls":4},"UNIT PRICE",{"v":12.5,"d":"$12.50"}]
[]
[null,"NET UNITS","NET REVENUE","FIXED COST","VARIABLE COST","TOTAL COST","TOTAL PROFIT"]
[null,0,{"$f":"B12*$F$9","v":{"v":0,"d":"$0"}},{"$f":"$F$6","v":{"v":3000,"d":"$3,000"}},{"$f":"$F$7*B12","v":{"v":0,"d":"$0"}},{"$f":"E12+D12","v":{"v":3000,"d":"$3,000"}},{"$f":"C12-F12","v":{"v":-3000,"d":"-$3,000"}}]
[null,{"$f":"F8","v":{"v":50,"d":"50 "}},{"v":625,"d":"$625"},{"v":3000,"d":"$3,000"},{"v":250,"d":"$250"},{"v":3250,"d":"$3,250"},{"$f":"C13-F13","v":{"v":-2625,"d":"-$2,625"}}]
[null,{"$f":"B13+$B$13","v":100},{"v":1250,"d":"$1,250"},{"v":3000,"d":"$3,000"},{"v":500,"d":"$500"},{"v":3500,"d":"$3,500"},{"v":-2250,"d":"-$2,250"}]
[null,{"$f":"B14+$B$13","v":150},{"v":1875,"d":"$1,875"},{"v":3000,"d":"$3,000"},{"v":750,"d":"$750"},{"v":3750,"d":"$3,750"},{"v":-1875,"d":"-$1,875"}]
[null,200,{"v":2500,"d":"$2,500"},{"v":3000,"d":"$3,000"},{"v":1000,"d":"$1,000"},{"v":4000,"d":"$4,000"},{"v":-1500,"d":"-$1,500"}]
[null,250,{"v":3125,"d":"$3,125"},{"v":3000,"d":"$3,000"},{"v":1250,"d":"$1,250"},{"v":4250,"d":"$4,250"},{"v":-1125,"d":"-$1,125"}]
[null,300,{"v":3750,"d":"$3,750"},{"v":3000,"d":"$3,000"},{"v":1500,"d":"$1,500"},{"v":4500,"d":"$4,500"},{"v":-750,"d":"-$750"}]
[null,350,{"v":4375,"d":"$4,375"},{"v":3000,"d":"$3,000"},{"v":1750,"d":"$1,750"},{"v":4750,"d":"$4,750"},{"v":-375,"d":"-$375"}]
[null,400,{"v":5000,"d":"$5,000"},{"v":3000,"d":"$3,000"},{"v":2000,"d":"$2,000"},{"v":5000,"d":"$5,000"},{"v":0,"d":"$0"}]
[null,450,{"v":5625,"d":"$5,625"},{"v":3000,"d":"$3,000"},{"v":2250,"d":"$2,250"},{"v":5250,"d":"$5,250"},{"v":375,"d":"$375"}]
[null,500,{"v":6250,"d":"$6,250"},{"v":3000,"d":"$3,000"},{"v":2500,"d":"$2,500"},{"v":5500,"d":"$5,500"},{"v":750,"d":"$750"}]
[null,550,{"v":6875,"d":"$6,875"},{"v":3000,"d":"$3,000"},{"v":2750,"d":"$2,750"},{"v":5750,"d":"$5,750"},{"v":1125,"d":"$1,125"}]
[null,600,{"v":7500,"d":"$7,500"},{"v":3000,"d":"$3,000"},{"v":3000,"d":"$3,000"},{"v":6000,"d":"$6,000"},{"v":1500,"d":"$1,500"}]
[null,650,{"v":8125,"d":"$8,125"},{"v":3000,"d":"$3,000"},{"v":3250,"d":"$3,250"},{"v":6250,"d":"$6,250"},{"v":1875,"d":"$1,875"}]
[null,700,{"v":8750,"d":"$8,750"},{"v":3000,"d":"$3,000"},{"v":3500,"d":"$3,500"},{"v":6500,"d":"$6,500"},{"v":2250,"d":"$2,250"}]
[null,750,{"v":9375,"d":"$9,375"},{"v":3000,"d":"$3,000"},{"v":3750,"d":"$3,750"},{"v":6750,"d":"$6,750"},{"v":2625,"d":"$2,625"}]
[null,800,{"v":10000,"d":"$10,000"},{"v":3000,"d":"$3,000"},{"v":4000,"d":"$4,000"},{"v":7000,"d":"$7,000"},{"v":3000,"d":"$3,000"}]