{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,0,1,4]]}
[]
["Where is minimum wage going?"]
[null,null,null,"amount\nof\nincrease","percentage\nof\nincrease"]
[null,"now",10.1]
[null,"2020-01-01",11.0,{"$f":"C5-C4","v":0.9},{"$f":"D5/C4","v":0.08910891089}]
[null,"2021-01-01",11.75,0.75,0.06818181818]
[null,"2022-01-01",12.5,0.75,0.06382978723]
[null,"2023-01-01",13.25,0.75,0.06]
[null,"2024-01-01",14.0,0.75,0.05660377358]
[null,"2025-01-01",15.0,1,0.07142857143]

{"sheet":"Sheet2","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Total\nBudget","Payroll\nExpenses","Minimum\nWage\nIncrease","How Much\nWill Payroll\nExpenses Increase","New Total \nBudget","How Much Will\nYou Need to\nIncrease Your budget?"]
["Sample",100000.0,60000.0,0.09,{"$f":"C2*D2","v":5400},{"$f":"B2+E2","v":105400},{"$f":"E2/B2","v":0.054}]
[]
["2020-01-01",398139.0,266727.0,0.09,{"$f":"C4*D4","v":24005.43},{"$f":"B4+E4","v":422144.43},{"$f":"E4/B4","v":0.06029409327}]
[]
["2021-01-01",470757.0,280954.0,0.07,{"$f":"C6*D6","v":19666.78},{"$f":"B6+E6","v":490423.78},{"$f":"E6/B6","v":0.04177692525}]
[]
[null,"Tuition Increase"]
[]
[null,"Current \nTuition","How Much to\nCover Min Wage\nIncrease?","New Tuition\nRate"]
[null,240.0,0.04,{"$f":"B11*C11+B11","v":249.6}]
[null,258.0,0.04,268.32]
[null,368.0,0.04,382.72]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]