{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Income Statement","Variables"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Income Statement","index":0,"n_rows":45,"n_cols":6,"rows_kept":45,"merged":[[2,1,3,1],[2,2,2,3],[2,4,2,5],[7,1,8,1],[7,2,7,3],[7,4,7,5],[15,1,16,1],[15,2,15,3],[15,4,15,5],[17,1,17,5],[23,1,23,5]],"flags":["formulas_cached_only"]}
[null,"Income Statement","(all numbers in $000)","[Company Name]",null,"[Period ending date]"]
[]
[null,"Revenue","Current Month",null,"Year to Date"]
[null,null,"Amount","% of Sales ","Amount","% of Sales "]
[null,"Gross sales"]
[null,"Less sales returns and allowances"]
[null,"Net sales","","","",""]
[null,"Cost of Sales","Current Month",null,"Year to Date"]
[null,null,"Amount","% of Sales ","Amount","% of Sales "]
[null,"Beginning inventory",null,"",null,""]
[null,"Plus goods purchased/manufactured",null,"",null,""]
[null,"Total goods available","","","",""]
[null,"Less ending inventory",null,"",null,""]
[null,"Total cost of goods sold","","","",""]
[null,"Gross profit (loss)","","","",""]
[null,"Operating Expenses","Current Month",null,"Year to Date"]
[null,null,"Amount","% of Sales ","Amount","% of Sales "]
[null,"Selling"]
[null,"Salaries and wages",null,"",null,""]
[null,"Commissions",null,"",null,""]
[null,"Advertising",null,"",null,""]
[null,"Depreciation",null,"",null,""]
[null,"Total selling expenses","","","",""]
[null,"General/Administrative"]
[null,"Salaries and wages",null,"",null,""]
[null,"Employee benefits",null,"",null,""]
[null,"Payroll taxes",null,"",null,""]
[null,"Insurance",null,"",null,""]
[null,"Rent",null,"",null,""]
[null,"Utilities",null,"",null,""]
[null,"Depreciation and amortization",null,"",null,""]
[null,"Office supplies",null,"",null,""]
[null,"Travel and entertainment",null,"",null,""]
[null,"Postage",null,"",null,""]
[null,"Equipment maintenance and rental",null,"",null,""]
[null,"Interest",null,"",null,""]
[null,"Furniture and equipment",null,"",null,""]
[null,"Total General/Administrative expenses","","","",""]
[null,"Total operating expenses","","","",""]
[null,"Net income before taxes","","","",""]
[null,"Taxes on income",null,"",null,""]
[null,"Net income after taxes","","","",""]
[null,"Extraordinary gain or loss",null,"",null,""]
[null,"Income tax on extraordinary gain",null,"",null,""]
[null,"Net Income (Loss)","","","",""]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example"]
["_Shading",false]
["_Series"]
["_Look"]