{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Accounting","Accounting(an)","Dept","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Accounting","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Admin or Oper","Fixed or Variable","Expense Accounts","% of Sales",null,"Allocation Amount For Revenue:",50000]
["A","F","Phone",0.02,null,"Estimated Expense"]
["O","F","Marketing",0.06,null,"Select Accounts:"]
["O","V","COGS",0.45,null,"Marketing"]
["A","F","Salary",0.05,null,"COGS"]
["O","V","Wage",0.1,null,"Wage"]
["A","F","Depr Office",2.5000000000000001E-2,null,"Depr Manufacturing"]
["O","V","Depr Manufacturing",0.05]
[]
[]
[]
[null,null,null,null,null,"Select O or A","O"]
[null,null,null,null,null,"Estimated Expense"]

{"sheet":"Accounting(an)","index":1,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Admin or Oper","Fixed or Variable","Expense Accounts","% of Sales",null,"Allocation Amount For Revenue:",50000]
["A","F","Phone",0.02,null,"Estimated Expense",{"$f":"SUMPRODUCT(SUMIF(C2:C8,F4:F10,D2:D8))*G1","v":33000},{"$f":"(D3+D4+D6+D8)*G1","v":33000}]
["O","F","Marketing",0.06,null,"Select Accounts:"]
["O","V","COGS",0.45,null,"Marketing"]
["A","F","Salary",0.05,null,"COGS"]
["O","V","Wage",0.1,null,"Wage"]
["A","F","Depr Office",2.5000000000000001E-2,null,"Depr Manufacturing"]
["O","V","Depr Manufacturing",0.05]
[]
[]
[]
[null,null,null,null,null,"Select O or A","O"]
[null,null,null,null,null,"Estimated Expense",{"$f":"SUMPRODUCT((A2:A8=G12)*D2:D8)*G1","v":33000}]

{"sheet":"Dept","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}