{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":7,"images":0,"macros":0,"external_links":0,"defined_names":4,"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":"Sheet1","index":0,"n_rows":52,"n_cols":22,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"New Territories","Quantity Sales","Sales","Cost",null,"Kowloon ","Quantity Sales","Sales","Cost",null,"Hong Kong Island","Quantity Sales","Sales","Cost"]
[null,"Product",null,null,null,null,"Product",null,null,null,null,"Product"]
[null,"Expresso",null,null,null,null,"Expresso",null,null,null,null,"Expresso",null,null,null,null,null,null,null,"Espresso",null,"Cost"]
[null,"Decaf Espresso",31,{"$f":"C5*U5","v":1007.5},{"$f":"C5*V5","v":471.2},null,"Decaf Espresso",0,{"$f":"H5*U5","v":0},{"$f":"H5*V5","v":0},null,"Decaf Espresso",58,{"$f":"M5*U5","v":1885},{"$f":"M5*V5","v":881.59999999999991},null,null,null,null,"Decaf Espresso",32.5,15.2]
[null,"Caffe Latte",0,{"$f":"C6*U6","v":0},{"$f":"C6*V6","v":0},null,"Caffe Latte",0,{"$f":"H6*U6","v":0},{"$f":"H6*V6","v":0},null,"Caffe Latte",32,{"$f":"M6*U6","v":800},{"$f":"M6*V6","v":390.4},null,null,null,null,"Caffe Latte",25,12.2]
[null,"Caffe Mocha",29,878.7,377,null,"Caffe Mocha",13,393.90000000000003,{"$f":"H7*V7","v":169},null,"Caffe Mocha",23,696.9,299,null,null,null,null,"Caffe Mocha",30.3,13]
[null,"Regular Espresso",0,0,0,null,"Regular Espresso",0,0,0,null,"Regular Espresso",3,66,42.599999999999994,null,null,null,null,"Regular Espresso",22,14.2]
[]
[null,"Coffee",null,null,null,null,"Coffee",null,null,null,null,"Coffee",null,null,null,null,null,null,null,"Coffee"]
[null,"Amaretto",0,0,0,null,"Amaretto",0,0,0,null,"Amaretto",8,121.6,68,null,null,null,null,"Amaretto",15.2,8.5]
[null,"Decaf Irish Cream",0,0,0,null,"Decaf Irish Cream",31,1094.3,868,null,"Decaf Irish Cream",2,70.599999999999994,56,null,"Mean",{"$f":"AVERAGE(E26,J26,O26)","v":1895.5400000000002},null,"Decaf Irish Cream",35.299999999999997,28]
[null,"Columbian",26,520,390,null,"Columbian",16,320,240,null,"Columbian",24,480,360,null,"Min",{"$f":"MIN(E26,J26,O26)","v":835.69999999999982},null,"Columbian",20,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(E26,J26,O26)","v":3024.6200000000008}]
[null,"Herbal Tea",null,null,null,null,"Herbal Tea",null,null,null,null,"Herbal Tea",null,null,null,null,"Sum",{"$f":"SUM(E26,J26,O26)","v":5686.6200000000008},null,"Herbal Tea"]
[null,"Lemon",13,240.5,71.5,null,"Lemon",0,0,0,null,"Lemon",38,703,209,null,"Range",{"$f":"O26-J26","v":2188.920000000001},null,"Lemon",18.5,5.5]
[null,"Chamomile",0,0,0,null,"Chamomile",0,0,0,null,"Chamomile",27,567,378,null,null,null,null,"Chamomile",21,14]
[null,"Mint",15,274.8,133.5,null,"Mint",0,0,0,null,"Mint",11,201.52,97.9,null,null,null,null,"Mint",18.32,8.9]
[]
[null,"Tea",null,null,null,null,"Tea",null,null,null,null,"Tea",null,null,null,null,null,null,null,"Tea"]
[null,"Green Tea",16,280,112,null,"Green Tea",29,507.5,203,null,"Green Tea",7,122.5,49,null,null,null,null,"Green Tea",17.5,7]
[null,"Earl Grey",0,0,0,null,"Earl Grey",0,0,0,null,"Earl Grey",4,88,56,null,null,null,null,"Earl Grey",22,14]
[null,"Darjeeling",18,450,270,null,"Darjeeling",0,0,0,null,"Darjeeling",11,275,165,null,null,null,null,"Darjeeling",25,15]
[]
[null,"Total ",{"$f":"SUM(C5:C8,C11:C13,C16:C18,C21:C23)","v":148},{"$f":"SUM(D5:D8,D11:D13,D16:D18,D21:D23)","v":3651.5},{"$f":"SUM(E5:E8,E11:E13,E16:E18,E21:E23)","v":1825.2},null,"Total ",{"$f":"SUM(H5:H8,H11:H13,H16:H18,H21:H23)","v":89},{"$f":"SUM(I5:I8,I11:I13,I16:I18,I21:I23)","v":2315.6999999999998},1480,null,"Total ",{"$f":"SUM(M5:M8,M11:M13,M16:M18,M21:M23)","v":248},{"$f":"SUM(N5:N8,N11:N13,N16:N18,N21:N23)","v":6077.1200000000008},3052.5,null,"Total Sales",{"$f":"SUM(D25,I25,N25)","v":12044.32}]
[null,"Profit",null,null,{"$f":"D25-E25","v":1826.3},null,"Profit",null,null,{"$f":"I25-J25","v":835.69999999999982},null,"Profit",null,null,{"$f":"N25-O25","v":3024.6200000000008},null,"Total Cost",{"$f":"SUM(E25,J25,O25)","v":6357.7}]
[null,"Net profit margin",null,null,{"$f":"E26/D25","v":0.50015062303163083},null,"Net profit margin",null,null,{"$f":"J26/I25","v":0.36088439780627884},null,"Net profit margin",null,null,{"$f":"O26/N25","v":0.49770615028171244},null,"Total Profit",{"$f":"R25-R26","v":5686.62}]
[]
[]
[null,"product","Total Sales","Revenue","Cost","Profit","Margin"]
[null,"Decaf Espresso",{"$f":"C5+H5+M5","v":89},{"$f":"$C31*U5","v":2892.5},{"$f":"$C31*V5","v":1352.8},{"$f":"D31-E31","v":1539.7},{"$f":"F31/D31","v":0.53230769230769237}]
[null,"Caffe Latte",{"$f":"C6+H6+M6","v":32},{"$f":"$C32*U6","v":800},{"$f":"$C32*V6","v":390.4},{"$f":"D32-E32","v":409.6},{"$f":"F32/D32","v":0.51200000000000001}]
[null,"Caffe Mocha",65,{"$f":"C33*U7","v":1969.5},{"$f":"$C33*V7","v":845},1124.5,0.57095709570957098]
[null,"Regular Espresso",3,66,42.599999999999994,23.400000000000006,0.35454545454545461]
[null,"Amaretto",{"$f":"C11+H11+M11","v":8},{"$f":"$C35*U11","v":121.6},{"$f":"$C35*V11","v":68},53.599999999999994,0.44078947368421051]
[null,"Decaf Irish Cream",{"$f":"C12+H12+M12","v":33},{"$f":"C36*U12","v":1164.8999999999999},{"$f":"$C36*V12","v":924},240.89999999999986,0.20679886685552398]
[null,"Columbian",66,1320,{"$f":"$C37*V13","v":990},330,0.25]
[null,"Lemon",{"$f":"C16+H16+M16","v":51},{"$f":"C38*U16","v":943.5},{"$f":"$C38*V16","v":280.5},663,0.70270270270270274]
[null,"Chamomile",{"$f":"C17+H17+M17","v":27},{"$f":"C39*U17","v":567},{"$f":"$C39*V17","v":378},189,0.33333333333333331]
[null,"Mint",26,{"$f":"$C40*U18","v":476.32},{"$f":"$C40*V18","v":231.4},244.92,0.51419213973799127]
[null,"Green Tea",{"$f":"C21+H21+21","v":66},{"$f":"C41*U21","v":1155},{"$f":"$C41*V21","v":462},693,0.6]
[null,"Earl Grey",{"$f":"C22+H22+21","v":21},{"$f":"C42*U22","v":462},{"$f":"$C42*V22","v":294},168,0.36363636363636365]
[null,"Darjeeling",39,975,{"$f":"$C43*V23","v":585},390,0.4]
[]
[]
[]
[null,null,null,null,null,null,"Frequency Table"]
[null,null,null,null,null,null,"52.5-131.5",5]
[null,null,null,null,null,null,"131.5-210.5",21]
[null,null,null,null,null,null,"210.5-289.5",15]
[null,null,null,null,null,null,"289.5-368.5",11]
[null,null,null,null,null,null,"368.5-447.5",4]

{"sheet":"Sheet2","index":1,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Weekly sales report on 22/1-28/1"]
["New Territories","Unit sales",null,"Kowloon ",null,null,"Hong Kong Island",null,null,"Total sales"]
["Product",null,null,"Product",null,null,"Product",null,null,"Product",null,null,null,"Price","Cost"]
["Expresso",null,null,"Expresso",null,null,"Expresso",null,null,"Expresso",null,null,"Decaf Espresso",32.5,15.2]
["Decaf Espresso",9,null,"Decaf Espresso",0,null,"Decaf Espresso",10,null,"Decaf Espresso",{"$f":"SUM(B5,E5,J5)","v":9},null,"Caffe Latte",25,12.2]
["Caffe Latte",0,null,"Caffe Latte",0,null,"Caffe Latte",0,null,"Caffe Latte",{"$f":"SUM(B6,E6,J6)","v":0},null,"Caffe Mocha",30.3,13]
["Caffe Mocha",6,null,"Caffe Mocha",3,null,"Caffe Mocha",0,null,"Caffe Mocha",9,null,"Regular Espresso",22,14.2]
["Regular Espresso",0,null,"Regular Espresso",0,null,"Regular Espresso",0,null,"Regular Espresso",0,null,"Amaretto",15.2,8.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Decaf Irish Cream",35.299999999999997,28]
["Coffee",null,null,"Coffee",null,null,"Coffee",null,null,"Coffee",null,null,"Columbian",20,15]
["Amaretto",0,null,"Amaretto",0,null,"Amaretto",4,null,"Amaretto",0,null,"Lemon",18.5,5.5]
["Decaf Irish Cream",0,null,"Decaf Irish Cream",6,null,"Decaf Irish Cream",2,null,"Decaf Irish Cream",6,null,"Chamomile",21,14]
["Columbian",0,null,"Columbian",1,null,"Columbian",11,null,"Columbian",1,null,"Mint",18.32,8.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Green Tea",17.5,7]
["Herbal Tea",null,null,"Herbal Tea",null,null,"Herbal Tea",null,null,"Herbal Tea",null,null,"Earl Grey",22,14]
["Lemon",3,null,"Lemon",0,null,"Lemon",9,null,"Lemon",3,null,"Darjeeling",25,15]
["Chamomile",0,null,"Chamomile",0,null,"Chamomile",1,null,"Chamomile",0]
["Mint",7,null,"Mint",0,null,"Mint",4,null,"Mint",7]
[]
["Tea",null,null,"Tea",null,null,"Tea",null,null,"Tea"]
["Green Tea",5,null,"Green Tea",7,null,"Green Tea",4,null,"Green Tea",12]
["Earl Grey",0,null,"Earl Grey",0,null,"Earl Grey",0,null,"Earl Grey",0]
["Darjeeling",0,null,"Darjeeling",0,null,"Darjeeling",0,null,"Darjeeling",0]
[]
["Total ",{"$f":"SUM(B5:B23)","v":30},null,"Total ",{"$f":"SUM(E5:E23)","v":17},null,"Total units",{"$f":"SUM(H5:H23)","v":45},null,"Total units",47]
[]
[]
["Weekly sales report on 22/1-28/1"]
["Total sales",null,null,null,null,null,null,"Frequency","Profit","Mean",{"$f":"AVERAGE(I30:I33)","v":147.78499999999997}]
["Product",null,"Total sales","Total cost","Profit",null,"Expresso",18,{"$f":"E32+E34","v":311.39999999999998},"Max",{"$f":"MAX(I30:I33)","v":311.39999999999998}]
["Expresso",18,null,null,null,null,"Coffee",7,{"$f":"E39+E40","v":48.799999999999983},"Min",{"$f":"MIN(I30:I33)","v":48.799999999999983}]
["Decaf Espresso",9,292.5,136.79999999999998,155.70000000000002,null,"Herbal Tea",10,{"$f":"E43+E45","v":104.94}]
["Caffe Latte",0,0,0,0,null,"Tea",12,{"$f":"E48","v":126}]
["Caffe Mocha",9,272.7,117,155.69999999999999]
["Regular Espresso",0,0,0,0]
[]
["Coffee",7]
["Amaretto",0,0,0,0]
["Decaf Irish Cream",6,211.79999999999998,168,43.799999999999983]
["Columbian",1,20,15,5]
[]
["Herbal Tea",10]
["Lemon",3,55.5,16.5,39]
["Chamomile",0,0,0,0]
["Mint",7,128.24,62.300000000000004,65.94]
[]
["Tea",12]
["Green Tea",12,210,84,126]
["Earl Grey",0,0,0,0]
["Darjeeling",0,0,0,0]
["Total",null,1190.74,599.59999999999991,591.1400000000001]

{"sheet":"Sheet3","index":2,"n_rows":184,"n_cols":5,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total revenue by Member ID"]
[]
[]
[]
[null,null,null,null,120]
[]
[]
[]
[null,null,null,null,312.5]
[]
[]
[null,null,null,null,440]
[]
[null,null,null,null,195]
[]
[]
[null,null,null,null,220.9]
[]
[]
[null,null,null,null,220.9]
[]
[null,null,null,null,157.5]
[]
[null,null,null,null,122.5]
[]
[]
[null,null,null,null,230.9]
[]
[]
[]
[null,null,null,null,226.2]
[]
[]
[]
[]
[null,null,null,null,362.7]
[]
[]
[]
[null,null,null,null,240]
[]
[]
[]
[]
[null,null,null,null,205]
[]
[]
[]
[null,null,null,null,235.6]
[]
[]
[]
[null,null,null,null,362.7]
[]
[]
[null,null,null,null,378.3]
[]
[]
[]
[null,null,null,null,249.98]
[]
[]
[]
[null,null,null,null,395.6]
[]
[]
[]
[null,null,null,null,298.82]
[]
[]
[null,null,null,null,319]
[null,null,null,null,67]
[]
[]
[null,null,null,null,249.98]
[]
[]
[null,null,null,null,183.2]
[]
[null,null,null,null,150]
[]
[null,null,null,null,175]
[]
[]
[]
[]
[null,null,null,null,197.5]
[]
[]
[null,null,null,null,355]
[]
[null,null,null,null,325]
[]
[]
[]
[null,null,null,null,52.5]
[]
[null,null,null,null,160.5]
[null,null,null,null,260.89999999999998]
[]
[]
[null,null,null,null,191]
[]
[]
[null,null,null,null,213.7]
[]
[]
[null,null,null,null,166.5]
[]
[null,null,null,null,195]
[]
[null,null,null,null,149.9]
[]
[]
[null,null,null,null,161.63999999999999]
[]
[]
[null,null,null,null,161.63999999999999]
[null,null,null,null,291.10000000000002]
[]
[]
[]
[null,null,null,null,298.5]
[]
[]
[null,null,null,null,291.10000000000002]
[]
[]
[]
[null,null,null,null,232]
[]
[null,null,null,null,325]
[]
[null,null,null,null,123.28]
[]
[]
[null,null,null,null,160.5]
[]
[null,null,null,null,250]
[]
[]
[]
[null,null,null,null,195]
[]
[]
[null,null,null,null,74.400000000000006]
[]
[null,null,null,null,149.9]
[]
[null,null,null,null,403.88]
[]
[]
[null,null,null,null,260.89999999999998]
[null,null,null,null,213.7]
[]
[]
[null,null,null,null,193.22]
[null,null,null,null,149.9]
[]
[]
[null,null,null,null,242.5]
[null,null,null,null,161.63999999999999]
[]
[]
[null,null,null,null,167]