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

{"sheet":"Sheet1","index":0,"n_rows":12,"n_cols":7,"rows_kept":12}
["Units Sold","Total Variable Cost","Total Cost","Total Revenue",null,"Fixed Cost",{"v":5000,"d":"$5,000.00"}]
[0,{"$f":"A2*$G$2","v":{"v":0,"d":"$0.00"}},{"$f":"$G$1+B2","v":{"v":5000,"d":"$5,000.00"}},{"$f":"A2*$G$3","v":{"v":0,"d":"$0.00"}},null,"Variable Cost",{"v":10,"d":"$10.00"}]
[100,{"$f":"A3*$G$2","v":{"v":1000,"d":"$1,000.00"}},{"$f":"$G$1+B3","v":{"v":6000,"d":"$6,000.00"}},{"$f":"A3*$G$3","v":{"v":2500,"d":"$2,500.00"}},null,"Selling Price",{"v":25,"d":"$25.00"}]
[200,{"$f":"A4*$G$2","v":{"v":2000,"d":"$2,000.00"}},{"v":7000,"d":"$7,000.00"},{"v":5000,"d":"$5,000.00"},null,"Break Even Point",{"$f":"G1/(G3-G2)","v":333.3333333333333}]
[300,{"$f":"A5*$G$2","v":{"v":3000,"d":"$3,000.00"}},{"v":8000,"d":"$8,000.00"},{"v":7500,"d":"$7,500.00"},null,"Break Even Revenue",{"$f":"G4*G3","v":{"v":8333.333333333332,"d":"$8,333.33"}}]
[400,{"$f":"A6*$G$2","v":{"v":4000,"d":"$4,000.00"}},{"v":9000,"d":"$9,000.00"},{"v":10000,"d":"$10,000.00"}]
[500,{"$f":"A7*$G$2","v":{"v":5000,"d":"$5,000.00"}},{"v":10000,"d":"$10,000.00"},{"v":12500,"d":"$12,500.00"}]
[600,{"$f":"A8*$G$2","v":{"v":6000,"d":"$6,000.00"}},{"v":11000,"d":"$11,000.00"},{"v":15000,"d":"$15,000.00"}]
[700,{"$f":"A9*$G$2","v":{"v":7000,"d":"$7,000.00"}},{"v":12000,"d":"$12,000.00"},{"v":17500,"d":"$17,500.00"}]
[800,{"$f":"A10*$G$2","v":{"v":8000,"d":"$8,000.00"}},{"v":13000,"d":"$13,000.00"},{"v":20000,"d":"$20,000.00"}]
[900,{"$f":"A11*$G$2","v":{"v":9000,"d":"$9,000.00"}},{"v":14000,"d":"$14,000.00"},{"v":22500,"d":"$22,500.00"}]
[1000,{"$f":"A12*$G$2","v":{"v":10000,"d":"$10,000.00"}},{"v":15000,"d":"$15,000.00"},{"v":25000,"d":"$25,000.00"}]