{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["One Variable","Two Variable"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"One Variable","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[0,0,0,9],[3,5,3,8],[4,5,4,8],[6,5,12,5]]}
["Dunder Mifflin"]
[]
[]
[{"$nulls":5},"Change the Price"]
[null,null,"Cardstock // 200 Sheets",{"v":10,"d":"$10.00"},null,"Intervals of $1.00"]
[null,null,"Estimated Sales",500]
[null,null,"Revenue:",null,null,"Price",null,"Revenue","Net Sales"]
[{"$nulls":6},{"v":10,"d":"$10.00"}]
[null,null,"Paper Materials Cost per Package ",{"v":1,"d":"$1.00"},null,null,{"v":11,"d":"$11.00"}]
[null,null,"Wages Expense per Package",{"v":2,"d":"$2.00"},null,null,{"v":12,"d":"$12.00"}]
[null,null,"Fixed Expenses (Rent, Utilities, etc.)",{"v":1000,"d":"$1,000.00"},null,null,{"v":13,"d":"$13.00"}]
[null,null,"Expenses:",{"$f":"(D9+D10)*D6+D11","v":{"v":2500,"d":"$2,500.00"}},null,null,{"v":14,"d":"$14.00"}]
[{"$nulls":6},{"v":15,"d":"$15.00"}]
[null,null,"Net Sales:"]

{"sheet":"Two Variable","index":1,"n_rows":20,"n_cols":13,"rows_kept":20,"merged":[[0,0,0,12],[3,5,3,12],[4,6,4,11],[5,6,5,11],[8,5,15,5],[8,6,8,12],[19,6,19,12]]}
["Dunder Mifflin"]
[]
[]
[{"$nulls":5},"How Net Sales are affected by a Change in Price and a Decrease in Sales"]
[null,null,"Cardstock // 200 Sheets",{"v":10,"d":"$10.00"},null,null,"Intervals of $100"]
[null,null,"Estimated Sales",500,null,null,"Intervals of 50 Sales"]
[null,null,"Revenue:",{"$f":"D5*D6","v":{"v":5000,"d":"$5,000.00"}}]
[]
[null,null,"Paper Materials Cost per Package ",{"v":1,"d":"$1.00"},null,"Price","Estimated Sales"]
[null,null,"Wages Expense per Package",{"v":2,"d":"$2.00"},{"$nulls":3},500,450,400,350,300,250]
[null,null,"Fixed Expenses (Rent, Utilities, etc.)",{"v":1000,"d":"$1,000.00"},null,null,{"v":10,"d":"$10.00"}]
[null,null,"Expenses:",{"$f":"(D9+D10)*D6+D11","v":{"v":2500,"d":"$2,500.00"}},null,null,{"v":11,"d":"$11.00"}]
[{"$nulls":6},{"v":12,"d":"$12.00"}]
[null,null,"Net Sales:",{"$f":"D7-D12","v":{"v":2500,"d":"$2,500.00"}},null,null,{"v":13,"d":"$13.00"}]
[{"$nulls":6},{"v":14,"d":"$14.00"}]
[{"$nulls":6},{"v":15,"d":"$15.00"}]
[]
[]
[]
[{"$nulls":6},"** Apply a Custom Format to G10 to Say Profit"]