{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["BASELINE DATA","DataSheet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":24,"comments":1,"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":"BASELINE DATA","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,7,3,7],[0,2,0,7],[2,5,2,6],[2,4,3,4],[2,2,3,2],[2,3,3,3]]}
[null,null,"BASELINE DATA FOR PREDICTIONS"]
[]
[null,null,"Cheese","Cost per Kg","Average monthly sales","Sales Price Per Kilo",null,"Profit"]
[null,null,null,null,null,"Euros ","GBP (£)"]
[]
[null,null,"Camembert",28,900,{"$f":"D6 * (1 + Profit_Margin)","v":39.199999999999996},{"$f":"F6* Euro_Poud_Exchange_rate","v":27.439999999999994},{"$f":"((F6*Euro_Poud_Exchange_rate)-D6 *Euro_Poud_Exchange_rate)*E6","v":7055.9999999999964}]
[null,null,"Emmental",32,850,{"$f":"D7 * (1 + Profit_Margin)","v":44.8},{"$f":"F7* Euro_Poud_Exchange_rate","v":31.359999999999996},{"$f":"((F7*Euro_Poud_Exchange_rate)-D7 *Euro_Poud_Exchange_rate)*E7","v":7615.9999999999973}]
[null,null,"Gruyere",35,875,{"$f":"D8 * (1 + Profit_Margin)","v":49},{"$f":"F8* Euro_Poud_Exchange_rate","v":34.299999999999997},{"$f":"((F8*Euro_Poud_Exchange_rate)-D8 *Euro_Poud_Exchange_rate)*E8","v":8574.9999999999982}]
[null,null,"Edam",29,825,{"$f":"D9 * (1 + Profit_Margin)","v":40.599999999999994},{"$f":"F9* Euro_Poud_Exchange_rate","v":28.419999999999995},{"$f":"((F9*Euro_Poud_Exchange_rate)-D9 *Euro_Poud_Exchange_rate)*E9","v":6698.9999999999982}]
[null,null,"Gouda",31,700,{"$f":"D10 * (1 + Profit_Margin)","v":43.4},{"$f":"F10* Euro_Poud_Exchange_rate","v":30.379999999999995},{"$f":"((F10*Euro_Poud_Exchange_rate)-D10 *Euro_Poud_Exchange_rate)*E10","v":6075.9999999999973}]
[]
[null,null,null,null,null,null,"total",{"$f":"SUM(H6:H10)","v":36021.999999999993}]

{"sheet":"DataSheet","index":1,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Data"]
[null,null,null,"Euro/Poud Exchange rate",0.7]
[null,null,null,"Profit Margin",0.4]