{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Break-Even Analysis"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":21,"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":"Break-Even Analysis","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[29,0,29,16]]}
[]
[]
[null,"BREAK-EVEN ANALYSIS"]
[]
[]
[null,null,null,null,"FIXED COST",3000]
[null,null,null,null,"VARIABLE COST",5]
[null,null,null,null,"NUMBER OF UNITS",50]
[null,null,null,null,"UNIT PRICE",12.5]
[]
[null,"NET UNITS","NET REVENUE","FIXED COST","VARIABLE COST","TOTAL COST","TOTAL PROFIT"]
[null,0,{"$f":"B12*$F$9","v":0},{"$f":"$F$6","v":3000},{"$f":"$F$7*B12","v":0},{"$f":"E12+D12","v":3000},{"$f":"C12-F12","v":-3000}]
[null,{"$f":"F8","v":50},625,3000,250,3250,{"$f":"C13-F13","v":-2625}]
[null,{"$f":"B13+$B$13","v":100},1250,3000,500,3500,-2250]
[null,{"$f":"B14+$B$13","v":150},1875,3000,750,3750,-1875]
[null,200,2500,3000,1000,4000,-1500]
[null,250,3125,3000,1250,4250,-1125]
[null,300,3750,3000,1500,4500,-750]
[null,350,4375,3000,1750,4750,-375]
[null,400,5000,3000,2000,5000,0]
[null,450,5625,3000,2250,5250,375]
[null,500,6250,3000,2500,5500,750]
[null,550,6875,3000,2750,5750,1125]
[null,600,7500,3000,3000,6000,1500]
[null,650,8125,3000,3250,6250,1875]
[null,700,8750,3000,3500,6500,2250]
[null,750,9375,3000,3750,6750,2625]
[null,800,10000,3000,4000,7000,3000]