{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Cover","Calcs","Dialog1","Module1"],"not_rendered":{"macros":1,"external_links":1,"defined_names":3},"unopened":[{"sheet":"Module1","index":3,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cover","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"AVT's"]
[]
[null,"Hourly Rate Setter"]

{"sheet":"Calcs","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"AVT's"]
[null,"Hourly Rate Setter"]
[]
[]
[]
[null," Earnings Goal:",null,{"v":35000,"d":"$35,000"},"Plus Any Benefits."]
[]
[null," Contingencies:"]
[null,null,"Expenses as a  % of Gross Earnings *",null,{"v":0.12,"d":"12%"}]
[null,null,"Hours worked per Week",null,45]
[null,null,"Weeks Worked in Year",null,50]
[null,null,"Employee's Split Rate",null,{"v":0.56,"d":"56%"}]
[null,null,"Ratio of Billing / Office Time",null,{"v":0.9,"d":"90%"}]
[]
[]
[null," Required:"]
[{"$nulls":3},"Gross Earnings ",{"v":39772.72727272727,"d":"$39,773"}]
[]
[{"$nulls":3},"Gross Billings ",{"v":71022.72727272726,"d":"$71,023"}]
[]
[{"$nulls":3},"Hourly Billing Rate",{"v":35.072951739618404,"d":"$35.07"}]
[]
[]
[]
[]
[]
[null,"*","Gross earnings is equal to Total Billings times the Split Rate."]

{"sheet":"Dialog1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}