{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["SALES"],"not_rendered":{"charts":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"SALES","index":0,"n_rows":9,"n_cols":11,"rows_kept":9}
[null,"Online Sales Tracker"]
[]
[null,"Item","Cost \nPer Item","  \nMark-up","Total \nSold","Total \nIncome","Delivery \nCharge/Item","Delivery \nCost/Item","Profit per Item \n(incl. delivery)","Returns","Total \nProfit"]
[null,"Item 1",{"v":10,"d":"£10.00"},{"v":1,"d":"£1.00"},15,{"$f":"IFERROR(SALES!$E4*SALES!$C4*(1+SALES!$D4),0)","v":{"v":300,"d":"£300.00"}},{"v":10,"d":"£10.00"},{"v":5.75,"d":"£5.75"},{"$f":"IFERROR(SALES!$C4*SALES!$D4+SALES!$G4-SALES!$H4,0)","v":{"v":14.25,"d":"£14.25"}},2,{"$f":"IFERROR((SALES!$E4-SALES!$J4)*SALES!$I4+(SALES!$J4*SALES!$H4),0)","v":{"v":196.75,"d":"£196.75"}}]
[null,"Item 2",{"v":11.5,"d":"£11.50"},{"v":0.75,"d":"£0.75"},18,{"$f":"IFERROR(SALES!$E5*SALES!$C5*(1+SALES!$D5),0)","v":{"v":362.25,"d":"£362.25"}},{"v":10,"d":"£10.00"},{"v":5.75,"d":"£5.75"},{"$f":"IFERROR(SALES!$C5*SALES!$D5+SALES!$G5-SALES!$H5,0)","v":{"v":12.875,"d":"£12.88"}},1,{"$f":"IFERROR((SALES!$E5-SALES!$J5)*SALES!$I5+(SALES!$J5*SALES!$H5),0)","v":{"v":224.625,"d":"£224.63"}}]
[null,"Item 3",{"v":13,"d":"£13.00"},{"v":0.65,"d":"£0.65"},20,{"$f":"IFERROR(SALES!$E6*SALES!$C6*(1+SALES!$D6),0)","v":{"v":429,"d":"£429.00"}},{"v":10,"d":"£10.00"},{"v":6.25,"d":"£6.25"},{"$f":"IFERROR(SALES!$C6*SALES!$D6+SALES!$G6-SALES!$H6,0)","v":{"v":12.200000000000003,"d":"£12.20"}},0,{"$f":"IFERROR((SALES!$E6-SALES!$J6)*SALES!$I6+(SALES!$J6*SALES!$H6),0)","v":{"v":244.00000000000006,"d":"£244.00"}}]
[null,"Item 4",{"v":5,"d":"£5.00"},{"v":0.9,"d":"£0.90"},50,{"$f":"IFERROR(SALES!$E7*SALES!$C7*(1+SALES!$D7),0)","v":{"v":475,"d":"£475.00"}},{"v":5,"d":"£5.00"},{"v":3.5,"d":"£3.50"},{"$f":"IFERROR(SALES!$C7*SALES!$D7+SALES!$G7-SALES!$H7,0)","v":{"v":6,"d":"£6.00"}},0,{"$f":"IFERROR((SALES!$E7-SALES!$J7)*SALES!$I7+(SALES!$J7*SALES!$H7),0)","v":{"v":300,"d":"£300.00"}}]
[null,"Item 5",{"v":4,"d":"£4.00"},{"v":0.9,"d":"£0.90"},42,{"$f":"IFERROR(SALES!$E8*SALES!$C8*(1+SALES!$D8),0)","v":{"v":319.2,"d":"£319.20"}},{"v":5,"d":"£5.00"},{"v":3.25,"d":"£3.25"},{"$f":"IFERROR(SALES!$C8*SALES!$D8+SALES!$G8-SALES!$H8,0)","v":{"v":5.35,"d":"£5.35"}},3,{"$f":"IFERROR((SALES!$E8-SALES!$J8)*SALES!$I8+(SALES!$J8*SALES!$H8),0)","v":{"v":218.39999999999998,"d":"£218.40"}}]
[null,"Total",{"$nulls":7},{"$f":"SUBTOTAL(109,Sales[Returns])","v":6},{"$f":"SUBTOTAL(109,Sales[Total \nProfit])","v":{"v":1183.775,"d":"£1,183.78"}}]