{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["PnL projection"],"not_rendered":{"external_links":1,"defined_names":1,"comments":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"PnL projection","index":0,"n_rows":51,"n_cols":28,"rows_kept":51,"flags":["formulas_cached_only"]}
["Twelve Month Profit and Loss Projection"]
["Enter your Company Name here"]
[]
["Fiscal Year Begins",{"$nulls":3},"2001-06-01"]
[]
[null," IND. %","2001-06-01","% B/A","2001-07-01","  %","2001-08-01","  %","2001-09-01","  %","2001-10-01","  %","2001-11-01","  %","2001-12-01","  %","2002-01-01","  %","2002-02-01","  %","2002-03-01","  %","2002-04-01","  %","2002-05-01","  %","YEARLY","   %"]
["Revenue (Sales)"]
["Category 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Revenue (Sales)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
[]
["Cost of Sales"]
["Category 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Category 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Cost of Sales",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Gross Profit",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Expenses"]
["Salary expenses ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Payroll expenses ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Outside services",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Supplies (office and operating)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Repairs and maintenance",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Advertising",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Car, delivery and travel",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Accounting and legal",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Rent",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Telephone",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Utilities",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Insurance",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Taxes (real estate, etc.)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Interest",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Depreciation",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Misc. (unspecified)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Expenses",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Net Profit",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]