{"text_format":"1","workbook":"xls","n_sheets":2,"sheets":["Cost of Sales Tool","Cost of Sales Chart"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Cost of Sales 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":"Cost of Sales Tool","index":0,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,1,25,2]],"flags":["formulas_cached_only"]}
["[Company name]"]
["Cost of Sales Tool"]
["[Date]"]
[]
["Model key:                                                                                                                                                                                                                      "]
["White cells are fields that you can edit."]
["Gray cells are calculated for you and should not be changed."]
[]
["Customer name","Annual total sales","Annual cost of sales","Gross profit","Cost of sales %"]
["Proseware, Inc.",2865,221,2644,0.07713787085514834]
["A. Datum Corporation",23000,3210,19790,0.13956521739130434]
["Margie's Travel",5678,1234,4444,0.2173300457907714]
["The Phone Company",8540,2210,6330,0.25878220140515223]
["Coho Winery",45752,12456,33296,0.272250393425424]
["Tailspin Toys",22000,12131,9869,0.551409090909091]
["Fabrikam, Inc.",1523,854,669,0.5607353906762967]
["Wingtip Toys",17154,11546,5608,0.6730791652092807]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total gross profit:",null,82650,0.3437861719578086]