{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["OCC Fixed Selling Price","OpportunityCost Scenarios-based","OCC Dynamic Selling Price","Try Yourself"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"OCC Fixed Selling Price","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[[1,1,1,6],[9,1,9,6],[11,1,11,2],[12,1,12,2],[11,3,11,4],[12,3,12,4]]}
[]
[null,"Opportunity Cost Calculator When Choosing an Item Over Another"]
[]
[null,"Product Name","Cost Price","Selling Price",null,"Product Name","Maximum Quantity"]
[null,"Monitor",548,550,null,"Monitor",{"$f":"INT($C$8/C5)","v":16}]
[null,"Laptop",1437,1440,null,"Laptop",{"$f":"INT($C$8/C6)","v":6}]
[]
[null,"Initial Capital",9000]
[]
[null,"Choosing Laptops Over Monitors"]
[]
[null,"Profit Returns from Monitor",null,{"$f":"(D5-C5)*G5","v":32},null,null,"Opportunity Cost"]
[null,"Profit Returns from Laptop",null,{"$f":"(D6-C6)*G6","v":18},null,null,{"$f":"D12-D13","v":14}]

{"sheet":"OpportunityCost Scenarios-based","index":1,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,1,1,6]]}
[]
[null,"Opportunity Cost Calculator"]
[]
[null,"Product Name","Cost Price",null,"Scenarios","Monitor","Laptop"]
[null,"Monitor",548,null,"Case-1",16,0]
[null,"Laptop",1437,null,"Case-2",11,2]
[null,null,null,null,"Case-3",5,4]
[null,"Initial Capital",9000,null,"Case-4",0,6]
[]
[null,"Marginal Flow","Opportunity Cost"]
[null,"Case-1",{"$f":"IFERROR((F4-F5)/(G5-G4),\"-\")","v":"-"}]
[null,"Case-1 to Case-2",{"$f":"IFERROR((F5-F6)/(G6-G5),\"-\")","v":2.5}]
[null,"Case-2 to Case-3",{"$f":"IFERROR((F6-F7)/(G7-G6),\"-\")","v":3}]
[null,"Case-3 to Case-4",{"$f":"IFERROR((F7-F8)/(G8-G7),\"-\")","v":2.5}]

{"sheet":"OCC Dynamic Selling Price","index":2,"n_rows":13,"n_cols":6,"rows_kept":13,"cut":false,"hidden":false,"merged":[[1,1,1,5],[9,1,9,5],[11,1,11,2],[12,1,12,2]]}
[]
[null,"Opportunity Cost Calculator"]
[]
[null,"Product Name","Cost Price",null,"Product Name","Maximum Quantity"]
[null,"Monitor",548,null,"Monitor",{"$f":"INT($C$8/C5)","v":16}]
[null,"Laptop",1437,null,"Laptop",{"$f":"INT($C$8/C6)","v":6}]
[]
[null,"Initial Capital",9000]
[]
[null,"Choosing Laptops Over Monitors"]
[]
[null,"Profit Returns from Monitor",null,32,null,"Opportunity Cost"]
[null,"Profit Returns from Laptop",null,18,null,{"$f":"D12-D13","v":14}]

{"sheet":"Try Yourself","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,6]]}
[]
[null,"Try Yourself"]