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

{"sheet":"Break-Even Analysis","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
[null,"Break-Even Analysis"]
[null,"Enter your company name here"]
[]
[null,"Cost Description","Fixed Costs ($)","Variable Expenses (%)"]
[null,"Inventory or Materials",0,{"v":0,"d":"0.0"}]
[null,"Direct labor (includes payroll taxes)",0,{"v":0,"d":"0.0"}]
[null,"Other expenses",0,{"v":0,"d":"0.0"}]
[null,"Other expenses",0,{"v":0,"d":"0.0"}]
[null,"Salaries (includes payroll taxes)",0,{"v":0,"d":"0.0"}]
[null,"Supplies",0,{"v":0,"d":"0.0"}]
[null,"Repairs & maintenance",0,{"v":0,"d":"0.0"}]
[null,"Advertising",0,{"v":0,"d":"0.0"}]
[null,"Car, delivery and travel",0,{"v":0,"d":"0.0"}]
[null,"Accounting and legal",0,{"v":0,"d":"0.0"}]
[null,"Rent",0,{"v":0,"d":"0.0"}]
[null,"Telephone",0,{"v":0,"d":"0.0"}]
[null,"Utilities",0,{"v":0,"d":"0.0"}]
[null,"Insurance",0,{"v":0,"d":"0.0"}]
[null,"Taxes (Real estate, etc.)",0,{"v":0,"d":"0.0"}]
[null,"Interest",0,{"v":0,"d":"0.0"}]
[null,"Depreciation",0,{"v":0,"d":"0.0"}]
[null,"Other (specify)",0,{"v":0,"d":"0.0"}]
[null,"Other (specify)",0,{"v":0,"d":"0.0"}]
[null,"Miscellaneous expenses",0,{"v":0,"d":"0.0"}]
[null,"Principal portion of debt payment",0,{"v":0,"d":"0.0"}]
[null,"Owner's draw",0,{"v":0,"d":"0.0"}]
[]
[null,"Total Fixed Expenses",0]
[null,"Total Variable Expenses",null,{"v":0,"d":"0.0"}]
[null,"Breakeven Sales level   =",0]