{"text_format":"1","workbook":"xls","n_sheets":2,"sheets":["Pricing Calculator","Chart"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart","index":1,"reason":"not_a_worksheet"}],"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":"Pricing Calculator","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,1,29,2],[1,1,1,4],[8,2,8,4],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,2,7,4]],"flags":["formulas_cached_only"]}
[]
[null,"Product Pricing Calculator"]
[]
[null,"Model Key"]
[null,"Numbers in white cells are entered by user."]
[null,"Numbers in gray cells are calculated for you. These generally should not be altered."]
[]
[null,"Product number","A-123435"]
[null,"Product description","Super Widget: White widget with green racing stripes has two reversible spigots. Refillable with item #R-234. 1-year warranty."]
[null,null,null,"Base price","Discounted price"]
[null,"Base unit cost",null,15.42]
[null,"Initial markup",null,0.23]
[null,"Base unit price",null,18.97]
[]
[null,"Quantity in this order",null,144,144]
[]
[null,"Per unit discount",null,null,0.1]
[]
[null,"Total savings per base unit",null,null,1.897]
[]
[null,"Total line item price",null,null,17.073]
[]
[null,"Lump sum total",null,2731.68,2458.512]
[]
[null,"Sales tax",null,0.075,0.075]
[]
[null,"Shipping and handling",null,12.31,12.31]
[]
[null,null,"Total",2948.8659999999995,2655.2104]
[null,"Total savings",null,null,293.6555999999996]