{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Start","LogRecord","Budget"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Start","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"YOU MUST 'ENABLE CONTENT' BEFORE STARTING THIS PROJECT"]
[null,"To do this, click the 'Enable Content' button (you might need to click the 'Enable Editing' button first)."]

{"sheet":"LogRecord","index":1,"n_rows":2,"n_cols":4,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
["2016-07-05","18:28:16","adisak","ADISAK-B14"]

{"sheet":"Budget","index":2,"n_rows":29,"n_cols":2,"rows_kept":29,"cut":false,"hidden":true,"merged":[[1,0,1,1]]}
[]
["Sue's Bakery Budget"]
[]
["Forecasts"]
["Cupcakes sold (units sold)"]
["Unit price",0.75]
["Sales price ",4.25]
["Percentage of credit card sales per month",0.95]
["Credit Card Swipes per Month",375]
["Credit Card Transaction Rate",1.2500000000000001E-2]
["Credit Card Cost per Swipe",0.15]
[]
["Income"]
["Income from cash"]
["Income from credit"]
["Total income",{"$f":"B5*B7","v":0}]
[]
["Fixed Costs"]
["Lease",525]
["Utilities",250]
["Credit Card Equipment Fee",15]
["Total",{"$f":"SUM(B19:B21)","v":790}]
[]
["Variable Costs"]
["Costs of goods sold"]
["Credit Card Processing Fees"]
["Total",{"$f":"SUM(B25:B26)","v":0}]
[]
["Net Profit"]