{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Breakeven Analysis"],"not_rendered":{"comments":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Breakeven Analysis","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"flags":["formulas_cached_only"]}
["Breakeven Analysis"]
["Enter your company name here"]
[]
[]
[]
["Cost Description","Fixed Costs ($)",null,"Variable Expenses (%)"]
["Inventory or Materials",0,null,{"v":0,"d":"0.0"}]
["Direct labor (includes payroll taxes)",0,null,{"v":0,"d":"0.0"}]
["Other expenses",0,null,{"v":0,"d":"0.0"}]
["Other expenses",0,null,{"v":0,"d":"0.0"}]
["Salaries (includes payroll taxes)",0,null,{"v":0,"d":"0.0"}]
["Supplies",0,null,{"v":0,"d":"0.0"}]
["Repairs & maintenance",0,null,{"v":0,"d":"0.0"}]
["Advertising",0,null,{"v":0,"d":"0.0"}]
["Car, delivery and travel",0,null,{"v":0,"d":"0.0"}]
["Accounting and legal",0,null,{"v":0,"d":"0.0"}]
["Rent",0,null,{"v":0,"d":"0.0"}]
["Telephone",0,null,{"v":0,"d":"0.0"}]
["Utilities",0,null,{"v":0,"d":"0.0"}]
["Insurance",0,null,{"v":0,"d":"0.0"}]
["Taxes (Real estate, etc.)",0,null,{"v":0,"d":"0.0"}]
["Interest",0,null,{"v":0,"d":"0.0"}]
["Depreciation",0,null,{"v":0,"d":"0.0"}]
["Other (specify)",0,null,{"v":0,"d":"0.0"}]
["Other (specify)",0,null,{"v":0,"d":"0.0"}]
["Miscellaneous expenses",0,null,{"v":0,"d":"0.0"}]
["Principal portion of debt payment",0,null,{"v":0,"d":"0.0"}]
["Owner's draw",0,null,{"v":0,"d":"0.0"}]
[]
["Total Fixed Expenses",0]
[]
["Total Variable Expenses",null,null,{"v":0,"d":"0.0"}]
[]
[]
["Breakeven Sales level   =",0]