{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5],[10,0,10,5],[15,0,15,5],[17,0,17,5],[18,0,18,5],[26,0,26,5],[30,0,30,5],[40,0,40,5]],"flags":["formulas_cached_only"]}
["Business Plan Financials "]
["YEAR",2009,2010,2011,2012,2013]
[]
["ASSETS"]
["Current Assets"]
["Cash and Equivalents "]
["Accounts Receivable"]
["Inventories"]
["Paid expenses "]
["Total Current Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Property and Equipment "]
["Other Assets"]
["Goodwill"]
["Total Other Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["TOTAL ASSETS",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
["LIABILITIES AND SHAREHOLDERS EQUITY "]
["Current Liabilities"]
["Short-term borrowings"]
["current installments of long-term debt"]
["Accounts payable"]
["Accrued Liabilities"]
["Total Current Liabilities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Long-term debt"]
["Deferred Liabilities"]
["TOTAL LIABILITIES ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Shareholders' Equity"]
["Preference Stock"]
["Common Stock"]
["Additional Paid-in Capital"]
["Deferred Compensation"]
["Retained Earnings"]
["Accumulated Other Comprehensive Earnings"]
["Treasury Stock"]
["TOTAL SHAREHOLDERS' EQUITY",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]