{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Breakeven Analysis"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":3,"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","formulas":"cached_only"}

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