{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["TB Per. & YTD Comp.","BS","BS & PY Comp.","CF Per. & YTD Comp.","CF Rolling 12 Per.","IS Per. & YTD Comp","IS Rolling 12 Per","IS Rolling 4 Qtr Q4-FY","IS Year by Per FY","IS Year by Qtr FY","COSComp Chart","RevExp Chart"],"not_rendered":{"charts":2,"defined_names":302},"read":"whole","date_system":"1900"}

{"sheet":"TB Per. & YTD Comp.","index":0,"n_rows":67,"n_cols":12,"rows_kept":67,"merged":[[68,1,68,11]]}
[]
[]
[]
[]
[]
[null,"Date:",{"$f":"NOW()","v":"2010-04-19T19:50:40.120"}]
[]
[{"$nulls":3},"Opening Balance",{"$nulls":3},"Opening Balance","Current Period","Current Period","Current Period"]
[null,"Account","Description","This Year","YTD Debits","YTD Credits","YTD Movement","This Period","Debits","Credits","Movement","Closing Balance"]
[null,"ASSETS"]
[null,"Current Assets"]
[null,"1000","Cash and equivalents",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I12-J12","v":{"v":0,"d":"0 "}},{"$f":"H12+K12","v":{"v":0,"d":"0 "}}]
[null,"1100","A/R - trade",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1110","A/R - other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1199","Allowance for bad debts",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1200","Inventory",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1900","Other current assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Current Assets",{"$f":"SUM(D11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K11:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L11:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Assets"]
[null,"2000","Fixed assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I20-J20","v":{"v":0,"d":"0 "}},{"$f":"H20+K20","v":{"v":0,"d":"0 "}}]
[null,"2100","Accumulated depreciation",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I21-J21","v":{"v":0,"d":"0 "}},{"$f":"H21+K21","v":{"v":0,"d":"0 "}}]
[null,"2900","Other assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I22-J22","v":{"v":0,"d":"0 "}},{"$f":"H22+K22","v":{"v":0,"d":"0 "}}]
[null,"Total","Other Assets",{"$f":"SUM(D19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K19:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L19:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL ASSETS",null,{"$f":"SUM(D18,D23)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"LIABILITIES & OWNERS' EQUITY"]
[null,"Current Liabilities"]
[null,"3000","Accounts payable",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I27-J27","v":{"v":0,"d":"0 "}},{"$f":"H27+K27","v":{"v":0,"d":"0 "}}]
[null,"3100","Accrued payroll",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I28-J28","v":{"v":0,"d":"0 "}},{"$f":"H28+K28","v":{"v":0,"d":"0 "}}]
[null,"3400","Other current liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I29-J29","v":{"v":0,"d":"0 "}},{"$f":"H29+K29","v":{"v":0,"d":"0 "}}]
[null,"Total","Current Liabilities",{"$f":"SUM(D26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K26:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L26:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Liabilities"]
[null,"3500","Long-term notes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I32-J32","v":{"v":0,"d":"0 "}},{"$f":"H32+K32","v":{"v":0,"d":"0 "}}]
[null,"3900","Other liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I33-J33","v":{"v":0,"d":"0 "}},{"$f":"H33+K33","v":{"v":0,"d":"0 "}}]
[null,"Total","Other Liabilities",{"$f":"SUM(D31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K31:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L31:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL LIABILITIES",null,{"$f":"SUM(D30,D34)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Owners' Equity"]
[null,"4000","Capital stock",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I37-J37","v":{"v":0,"d":"0 "}},{"$f":"H37+K37","v":{"v":0,"d":"0 "}}]
[null,"4500","Retained earnings",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I38-J38","v":{"v":0,"d":"0 "}},{"$f":"H38+K38","v":{"v":0,"d":"0 "}}]
[null,"Total","Owners' Equity",{"$f":"SUM(D36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K36:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L36:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I41-J41","v":{"v":0,"d":"0 "}},{"$f":"H41+K41","v":{"v":0,"d":"0 "}}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I42-J42","v":{"v":0,"d":"0 "}},{"$f":"H42+K42","v":{"v":0,"d":"0 "}}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I43-J43","v":{"v":0,"d":"0 "}},{"$f":"H43+K43","v":{"v":0,"d":"0 "}}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I44-J44","v":{"v":0,"d":"0 "}},{"$f":"H44+K44","v":{"v":0,"d":"0 "}}]
[null,"Total","Revenue",{"$f":"SUM(D40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K40:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L40:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Direct Expense"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I47-J47","v":{"v":0,"d":"0 "}},{"$f":"H47+K47","v":{"v":0,"d":"0 "}}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I48-J48","v":{"v":0,"d":"0 "}},{"$f":"H48+K48","v":{"v":0,"d":"0 "}}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I49-J49","v":{"v":0,"d":"0 "}},{"$f":"H49+K49","v":{"v":0,"d":"0 "}}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I50-J50","v":{"v":0,"d":"0 "}},{"$f":"H50+K50","v":{"v":0,"d":"0 "}}]
[null,"Total","Direct Expense",{"$f":"SUM(D46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K46:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L46:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Gross Profit",null,{"$f":"D45+D51","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Indirect Expense"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E54-F54","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I54-J54","v":{"v":0,"d":"0 "}},{"$f":"H54+K54","v":{"v":0,"d":"0 "}}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7100","Communication & telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7200","Deprec & amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7300","Facilites and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7500","Office expense & misc",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Indirect Expense",{"$f":"SUM(D53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K53:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L53:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Net Loss (Profit)",null,{"$f":"D52+D65","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TOTAL LIABILITIES & OWNERS' EQUITY",null,{"$f":"D35+D39+D66","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"BS","index":1,"n_rows":38,"n_cols":4,"rows_kept":38}
[]
[]
[]
[null,"Date:",{"$f":"NOW()","v":"2010-04-19T19:50:40.120"}]
[]
[null,"Account","Description",{"$f":"Report.Date","v":"2010-04-19T19:50:40.120"}]
[null,"ASSETS"]
[null,"Current Assets"]
[null,"1000","Cash and equivalents",{"v":0,"d":"0 "}]
[null,"1100","A/R - trade",{"v":0,"d":"0 "}]
[null,"1110","A/R - other",{"v":0,"d":"0 "}]
[null,"1199","Allowance for bad debts",{"v":0,"d":"0 "}]
[null,"1200","Inventory",{"v":0,"d":"0 "}]
[null,"1900","Other current assets",{"v":0,"d":"0 "}]
[null,"Total","Current Assets",{"$f":"SUM(D8:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Assets"]
[null,"2000","Fixed assets",{"v":0,"d":"0 "}]
[null,"2100","Accumulated depreciation",{"v":0,"d":"0 "}]
[null,"2900","Other assets",{"v":0,"d":"0 "}]
[null,"Total","Other Assets",{"$f":"SUM(D16:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL ASSETS",null,{"$f":"SUM(D15,D20)","v":{"v":0,"d":"0 "}}]
[null,"LIABILITIES & OWNERS' EQUITY"]
[null,"Current Liabilities"]
[null,"3000","Accounts payable",{"v":0,"d":"0 "}]
[null,"3100","Accrued payroll",{"v":0,"d":"0 "}]
[null,"3400","Other current liabilities",{"v":0,"d":"0 "}]
[null,"Total","Current Liabilities",{"$f":"SUM(D23:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Liabilities"]
[null,"3500","Long-term notes",{"v":0,"d":"0 "}]
[null,"3900","Other liabilities",{"v":0,"d":"0 "}]
[null,"Total","Other Liabilities",{"$f":"SUM(D28:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL LIABILITIES",null,{"$f":"SUM(D27,D31)","v":{"v":0,"d":"0 "}}]
[null,"Owners' Equity"]
[null,"4000","Capital stock",{"v":0,"d":"0 "}]
[null,"4500","Retained earnings",{"v":0,"d":"0 "}]
[null," ","Net Income",{"v":0,"d":"0 "}]
[null,"Total","Owners' Equity",{"$f":"SUM(D33:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL LIABILITIES & OWNERS' EQUITY",null,{"$f":"D32+D37","v":{"v":0,"d":"0 "}}]

{"sheet":"BS & PY Comp.","index":2,"n_rows":38,"n_cols":6,"rows_kept":38}
[]
[]
[]
[null,"Date:",{"$f":"NOW()","v":"2010-04-19T19:50:40.120"}]
[]
[null,"Account","Description",{"$f":"DATE(YEAR(Report.Date)-1,MONTH(Report.Date),1)","v":"2009-04-01"},{"$f":"Report.Date","v":"2010-04-19T19:50:40.120"},"Change"]
[null,"ASSETS"]
[null,"Current Assets"]
[null,"1000","Cash and equivalents",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E9-D9","v":{"v":0,"d":"0 "}}]
[null,"1100","A/R - trade",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1110","A/R - other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1199","Allowance for bad debts",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1200","Inventory",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1900","Other current assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Current Assets",{"$f":"SUM(D8:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E8:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F8:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Assets"]
[null,"2000","Fixed assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E17-D17","v":{"v":0,"d":"0 "}}]
[null,"2100","Accumulated depreciation",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E18-D18","v":{"v":0,"d":"0 "}}]
[null,"2900","Other assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E19-D19","v":{"v":0,"d":"0 "}}]
[null,"Total","Other Assets",{"$f":"SUM(D16:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E16:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F16:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL ASSETS",null,{"$f":"SUM(D15,D20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E15,E20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F15,F20)","v":{"v":0,"d":"0 "}}]
[null,"LIABILITIES & OWNERS' EQUITY"]
[null,"Current Liabilities"]
[null,"3000","Accounts payable",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E24-D24","v":{"v":0,"d":"0 "}}]
[null,"3100","Accrued payroll",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E25-D25","v":{"v":0,"d":"0 "}}]
[null,"3400","Other current liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E26-D26","v":{"v":0,"d":"0 "}}]
[null,"Total","Current Liabilities",{"$f":"SUM(D23:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E23:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F23:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"Other Liabilities"]
[null,"3500","Long-term notes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E29-D29","v":{"v":0,"d":"0 "}}]
[null,"3900","Other liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E30-D30","v":{"v":0,"d":"0 "}}]
[null,"Total","Other Liabilities",{"$f":"SUM(D28:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E28:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F28:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL LIABILITIES",null,{"$f":"SUM(D27,D31)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E27,E31)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F27,F31)","v":{"v":0,"d":"0 "}}]
[null,"Owners' Equity"]
[null,"4000","Capital stock",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E34-D34","v":{"v":0,"d":"0 "}}]
[null,"4500","Retained earnings",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E35-D35","v":{"v":0,"d":"0 "}}]
[null," ","Net Income",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E36-D36","v":{"v":0,"d":"0 "}}]
[null,"Total","Owners' Equity",{"$f":"SUM(D33:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E33:Next.Up)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F33:Next.Up)","v":{"v":0,"d":"0 "}}]
[null,"TOTAL LIABILITIES & OWNERS' EQUITY",null,{"$f":"D32+D37","v":{"v":0,"d":"0 "}},{"$f":"E32+E37","v":{"v":0,"d":"0 "}},{"$f":"F32+F37","v":{"v":0,"d":"0 "}}]

{"sheet":"CF Per. & YTD Comp.","index":3,"n_rows":32,"n_cols":9,"rows_kept":32}
[]
[]
[]
[null,"Date:",{"$f":"NOW()","v":"2010-04-19T19:50:40.120"}]
[]
[null,"Account","Description","2000-03-01","2000-02-01","Current\nChange","YTD\nMarch 2000","YTD\nMarch 1999","YTD\nChange"]
[]
[null,"Cash Flow From Operations"]
[null,"0","Net Income",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D9 = \"\",E9 = \"\"),\"\",D9-E9)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G9 = \"\",H9 = \"\"),\"\",G9-H9)","v":{"v":0,"d":"0 "}}]
[null,"1100","Net change in Accounts receivable - trade",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1110","Net change in Accounts receivable - other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1199","Net change in Allowance for bad debts",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1200","Net change in Inventory",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1900","Net change in Other current assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3000","Net change in Accounts payable",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3100","Net change in Accrued payroll",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3400","Net change in Other current liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total ","Cash Flow From Operations",{"$f":"SUM(D8:D17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cash Flow From Investments"]
[null,"2900","Increases in Other assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D21 = \"\",E21 = \"\"),\"\",D21-E21)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G21 = \"\",H21 = \"\"),\"\",G21-H21)","v":{"v":0,"d":"0 "}}]
[null,"2000","Decreases in Fixed assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D22 = \"\",E22 = \"\"),\"\",D22-E22)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G22 = \"\",H22 = \"\"),\"\",G22-H22)","v":{"v":0,"d":"0 "}}]
[null,"2100","Decreases in Accumulated depreciation",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D23 = \"\",E23 = \"\"),\"\",D23-E23)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G23 = \"\",H23 = \"\"),\"\",G23-H23)","v":{"v":0,"d":"0 "}}]
[null,"Total ","Cash Flow From Investments",{"$f":"SUM(D20:D23)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cash Flow From Financing"]
[null,"3500","Increases in Long-term notes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D27 = \"\",E27 = \"\"),\"\",D27-E27)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G27 = \"\",H27 = \"\"),\"\",G27-H27)","v":{"v":0,"d":"0 "}}]
[null,"3900","Increases in Other liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D28 = \"\",E28 = \"\"),\"\",D28-E28)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G28 = \"\",H28 = \"\"),\"\",G28-H28)","v":{"v":0,"d":"0 "}}]
[null,"4000","Increases in Capital stock",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(D29 = \"\",E29 = \"\"),\"\",D29-E29)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(OR(G29 = \"\",H29 = \"\"),\"\",G29-H29)","v":{"v":0,"d":"0 "}}]
[null,"Total ","Cash Flow From Financing",{"$f":"SUM(D26:D29)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Total Cash Flow",null,{"$f":"OPER_Total+INVES_Total+FINAN_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"CF Rolling 12 Per.","index":4,"n_rows":33,"n_cols":20,"rows_kept":33}
[]
[]
[]
[]
[null,"Date:","April 1999 - March 2000"]
[]
[null,"Account","Description","1999-04-01","1999-05-01","1999-06-01","Quarter 1, FY2000","1999-07-01","1999-08-01","1999-09-01","Quarter 2, FY2000","1999-10-01","1999-11-01","1999-12-01","Quarter 3, FY2000","2000-01-01","2000-02-01","2000-03-01","Quarter 4, FY2000","Total"]
[]
[null,"Cash Flow From Operations"]
[null,"0","Net Income",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D10:F10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H10:J10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L10:N10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P10:R10)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D10:S10)","v":{"v":0,"d":"0 "}}]
[null,"1100","Net change in Accounts receivable - trade",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1110","Net change in Accounts receivable - other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1199","Net change in Allowance for bad debts",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1200","Net change in Inventory",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"1900","Net change in Other current assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3000","Net change in Accounts payable",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3100","Net change in Accrued payroll",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3400","Net change in Other current liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total ","Cash Flow From Operations",{"$f":"SUM(D9:D18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cash Flow From Investments"]
[null,"2900","Increases in Other assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"2000","Decreases in Fixed assets",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"2100","Decreases in Accumulated depreciation",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total ","Cash Flow From Investments",{"$f":"SUM(D21:D24)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cash Flow From Financing"]
[null,"3500","Increases in Long-term notes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"3900","Increases in Other liabilities",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"4000","Increases in Capital stock",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total ","Cash Flow From Financing",{"$f":"SUM(D27:D30)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Total Cash Flow",null,{"$f":"OPER_Total+INVES_Total+FINAN_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"IS Per. & YTD Comp","index":5,"n_rows":52,"n_cols":11,"rows_kept":52}
[]
[]
[]
[]
[null,"Date:","2000-03-01"]
[]
[null,"Account","Description","2000-03-01","2000-02-01","Variance","% Chg","YTD\nMarch 2000","YTD\nMarch 1999","Variance","% Chg"]
[]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"D10-E10","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F10/E10),0,F10/E10)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H10-I10","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J10/I10),0,J10/I10)","v":{"v":0,"d":"0.00%"}}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"D11-E11","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F11/E11),0,F11/E11)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H11-I11","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J11/I11),0,J11/I11)","v":{"v":0,"d":"0.00%"}}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"D12-E12","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F12/E12),0,F12/E12)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H12-I12","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J12/I12),0,J12/I12)","v":{"v":0,"d":"0.00%"}}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"D13-E13","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F13/E13),0,F13/E13)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H13-I13","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J13/I13),0,J13/I13)","v":{"v":0,"d":"0.00%"}}]
[null,"Total","Revenue",{"$f":"SUM(D9:D13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"D14-E14","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F14/E14),0,F14/E14)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H14-I14","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J14/I14),0,J14/I14)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Cost of Sales"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E17-D17","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F17/E17),0,F17/E17)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I17-H17","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J17/I17),0,J17/I17)","v":{"v":0,"d":"0.00%"}}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E18-D18","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F18/E18),0,F18/E18)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I18-H18","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J18/I18),0,J18/I18)","v":{"v":0,"d":"0.00%"}}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E19-D19","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F19/E19),0,F19/E19)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I19-H19","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J19/I19),0,J19/I19)","v":{"v":0,"d":"0.00%"}}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E20-D20","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F20/E20),0,F20/E20)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I20-H20","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J20/I20),0,J20/I20)","v":{"v":0,"d":"0.00%"}}]
[null,"Total","Cost of Sales",{"$f":"SUM(D16:D20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"E21-D21","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F21/E21),0,F21/E21)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I21-H21","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J21/I21),0,J21/I21)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Gross Profit",null,{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"D23-E23","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F23/E23),0,F23/E23)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H23-I23","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J23/I23),0,J23/I23)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Operating Expenses"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E26-D26","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F26/E26),0,F26/E26)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I26-H26","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J26/I26),0,J26/I26)","v":{"v":0,"d":"0.00%"}}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7100","Communications and telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7200","Depreciation and amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7300","Facilities and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7500","Office expense and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[null,"Total","Operating Expenses",{"$f":"SUM(D25:D35)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00%"}]
[]
[null,"Non-Operating Income"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(F39/E39),0,F39/E39)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(J39/I39),0,J39/I39)","v":{"v":0,"d":"0.00%"}}]
[null,"Total","Non-Operating Income",{"$f":"SUM(D38:D39)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(F40/E40),0,F40/E40)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(J40/I40),0,J40/I40)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Non-Operating Expenses"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(F43/E43),0,F43/E43)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(J43/I43),0,J43/I43)","v":{"v":0,"d":"0.00%"}}]
[null,"Total","Non-Operating Expenses",{"$f":"SUM(D42:D43)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(F44/E44),0,F44/E44)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(ISERROR(J44/I44),0,J44/I44)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Net Income before Taxes",null,{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"D46-E46","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F46/E46),0,F46/E46)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H46-I46","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J46/I46),0,J46/I46)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Income Taxes"]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E49-D49","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F49/E49),0,F49/E49)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"I49-H49","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J49/I49),0,J49/I49)","v":{"v":0,"d":"0.00%"}}]
[null,"Total","Income Taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"E50-D50","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F50/E50),0,F50/E50)","v":{"v":0,"d":"0.00%"}},{"$f":"SUM(H48:H49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I48:I49)","v":{"v":0,"d":"0 "}},{"$f":"I50-H50","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J50/I50),0,J50/I50)","v":{"v":0,"d":"0.00%"}}]
[]
[null,"Net Income after Taxes",null,{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"D52-E52","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(F52/E52),0,F52/E52)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"H52-I52","v":{"v":0,"d":"0 "}},{"$f":"IF(ISERROR(J52/I52),0,J52/I52)","v":{"v":0,"d":"0.00%"}}]

{"sheet":"IS Rolling 12 Per","index":6,"n_rows":52,"n_cols":20,"rows_kept":52}
[]
[]
[]
[]
[null,"Date:","April 1999 - March 2000"]
[]
[null,"Account","Description","1999-04-01","1999-05-01","1999-06-01","Quarter 1, FY2000","1999-07-01","1999-08-01","1999-09-01","Quarter 2, FY2000","1999-10-01","1999-11-01","1999-12-01","Quarter 3, FY2000","2000-01-01","2000-02-01","2000-03-01","Quarter 4, FY2000","Total"]
[]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D10:F10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H10:J10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L10:N10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P10:R10)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D10:S10)","v":{"v":0,"d":"0 "}}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D11:F11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H11:J11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L11:N11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P11:R11)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D11:S11)","v":{"v":0,"d":"0 "}}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D12:F12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H12:J12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L12:N12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P12:R12)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D12:S12)","v":{"v":0,"d":"0 "}}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D13:F13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H13:J13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L13:N13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P13:R13)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D13:S13)","v":{"v":0,"d":"0 "}}]
[null,"Total","Revenue",{"$f":"SUM(D9:D13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cost of Sales"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D17:F17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H17:J17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L17:N17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P17:R17)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D17:S17)","v":{"v":0,"d":"0 "}}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D18:F18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H18:J18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L18:N18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P18:R18)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D18:S18)","v":{"v":0,"d":"0 "}}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D19:F19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H19:J19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L19:N19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P19:R19)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D19:S19)","v":{"v":0,"d":"0 "}}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D20:F20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H20:J20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L20:N20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P20:R20)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D20:S20)","v":{"v":0,"d":"0 "}}]
[null,"Total","Cost of Sales",{"$f":"SUM(D16:D20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Gross Profit",null,{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Operating Expenses"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D26:F26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H26:J26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L26:N26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P26:R26)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D26:S26)","v":{"v":0,"d":"0 "}}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7100","Communications and telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7200","Depreciation and amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7300","Facilities and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7500","Office expense and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Operating Expenses",{"$f":"SUM(D25:D35)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Non-Operating Income"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Income",{"$f":"SUM(D38:D39)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Non-Operating Expenses"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Expenses",{"$f":"SUM(D42:D43)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Net Income before Taxes",null,{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Income Taxes"]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D49:F49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H49:J49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L49:N49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P49:R49)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D49:S49)","v":{"v":0,"d":"0 "}}]
[null,"Total","Income Taxes",{"$f":"SUM(D48:D49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Net Income after Taxes",null,{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"IS Rolling 4 Qtr Q4-FY","index":7,"n_rows":52,"n_cols":7,"rows_kept":52}
[]
[]
[]
[]
[null,"Date:","Q1 FY2000 - Q4 FY2000"]
[]
[null,"Account","Description","Q1, FY2000","Q2, FY2000","Q3, FY2000","Q4, FY2000"]
[]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Revenue",{"$f":"SUM(D9:D13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E9:E13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F9:F13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G9:G13)","v":{"v":0,"d":"0 "}}]
[]
[null,"Cost of Sales"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Cost of Sales",{"$f":"SUM(D16:D20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E16:E20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F16:F20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G16:G20)","v":{"v":0,"d":"0 "}}]
[]
[null,"Gross Profit",null,{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}}]
[]
[null,"Operating Expenses"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7100","Communications and telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7200","Depreciation and amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7300","Facilities and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7500","Office expense and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Operating Expenses",{"$f":"SUM(D25:D35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E25:E35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F25:F35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G25:G35)","v":{"v":0,"d":"0 "}}]
[]
[null,"Non-Operating Income"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Income",{"$f":"SUM(D38:D39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E38:E39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F38:F39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G38:G39)","v":{"v":0,"d":"0 "}}]
[]
[null,"Non-Operating Expenses"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Expenses",{"$f":"SUM(D42:D43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E42:E43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F42:F43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G42:G43)","v":{"v":0,"d":"0 "}}]
[]
[null,"Net Income before Taxes",null,{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}}]
[]
[null,"Income Taxes"]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Income Taxes",{"$f":"SUM(D48:D49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E48:E49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F48:F49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G48:G49)","v":{"v":0,"d":"0 "}}]
[]
[null,"Net Income after Taxes",null,{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}}]

{"sheet":"IS Year by Per FY","index":8,"n_rows":52,"n_cols":20,"rows_kept":52}
[]
[]
[]
[]
[null,"Date:","April 1999 - March 2000"]
[]
[null,"Account","Description","1999-04-01","1999-05-01","1999-06-01","Quarter 1, FY2000","1999-07-01","1999-08-01","1999-09-01","Quarter 2, FY2000","1999-10-01","1999-11-01","1999-12-01","Quarter 3, FY2000","2000-01-01","2000-02-01","2000-03-01","Quarter 4, FY2000","Fiscal Year 2000"]
[]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D10:F10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H10:J10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L10:N10)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P10:R10)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D10:S10)","v":{"v":0,"d":"0 "}}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D11:F11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H11:J11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L11:N11)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P11:R11)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D11:S11)","v":{"v":0,"d":"0 "}}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D12:F12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H12:J12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L12:N12)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P12:R12)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D12:S12)","v":{"v":0,"d":"0 "}}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D13:F13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H13:J13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L13:N13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P13:R13)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D13:S13)","v":{"v":0,"d":"0 "}}]
[null,"Total","Revenue",{"$f":"SUM(D9:D13)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Cost of Sales"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D17:F17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H17:J17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L17:N17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P17:R17)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D17:S17)","v":{"v":0,"d":"0 "}}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D18:F18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H18:J18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L18:N18)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P18:R18)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D18:S18)","v":{"v":0,"d":"0 "}}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D19:F19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H19:J19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L19:N19)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P19:R19)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D19:S19)","v":{"v":0,"d":"0 "}}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D20:F20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H20:J20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L20:N20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P20:R20)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D20:S20)","v":{"v":0,"d":"0 "}}]
[null,"Total","Cost of Sales",{"$f":"SUM(D16:D20)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Gross Profit",null,{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Operating Expenses"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D26:F26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H26:J26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L26:N26)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P26:R26)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D26:S26)","v":{"v":0,"d":"0 "}}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7100","Communications and telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7200","Depreciation and amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7300","Facilities and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7500","Office expense and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Operating Expenses",{"$f":"SUM(D25:D35)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Non-Operating Income"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Income",{"$f":"SUM(D38:D39)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Non-Operating Expenses"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Expenses",{"$f":"SUM(D42:D43)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Net Income before Taxes",null,{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Income Taxes"]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,D49:F49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,H49:J49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,L49:N49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUBTOTAL(9,P49:R49)","v":{"v":0,"d":"0 "}},{"$f":"SUBTOTAL(9,D49:S49)","v":{"v":0,"d":"0 "}}]
[null,"Total","Income Taxes",{"$f":"SUM(D48:D49)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Net Income after Taxes",null,{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"IS Year by Qtr FY","index":9,"n_rows":52,"n_cols":7,"rows_kept":52}
[]
[]
[]
[]
[null,"Date:","Q1 FY2000 - Q4 FY2000"]
[]
[null,"Account","Description","Q1, FY2000","Q2, FY2000","Q3, FY2000","Q4, FY2000"]
[]
[null,"Revenue"]
[null,"5000","In Store sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5200","Catalog sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5800","Consulting sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"5900","Other revenue",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Revenue",{"$f":"SUM(D9:D13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E9:E13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F9:F13)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G9:G13)","v":{"v":0,"d":"0 "}}]
[]
[null,"Cost of Sales"]
[null,"6000","Direct material",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6100","Direct labor",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6200","Other direct cost",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"6900","Sales and marketing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Cost of Sales",{"$f":"SUM(D16:D20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E16:E20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F16:F20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G16:G20)","v":{"v":0,"d":"0 "}}]
[]
[null,"Gross Profit",null,{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}},{"$f":"REV_Total-COS_Total","v":{"v":0,"d":"0 "}}]
[]
[null,"Operating Expenses"]
[null,"5100","Telephone sales",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7000","Accounting and legal",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7100","Communications and telephone",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7200","Depreciation and amortization",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7300","Facilities and rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7400","Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7500","Office expense and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7600","Salaries",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7700","Taxes - business",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"7800","Bad debt expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Operating Expenses",{"$f":"SUM(D25:D35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E25:E35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F25:F35)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G25:G35)","v":{"v":0,"d":"0 "}}]
[]
[null,"Non-Operating Income"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Income",{"$f":"SUM(D38:D39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E38:E39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F38:F39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G38:G39)","v":{"v":0,"d":"0 "}}]
[]
[null,"Non-Operating Expenses"]
[null,"N/A","Not Available",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Non-Operating Expenses",{"$f":"SUM(D42:D43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E42:E43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F42:F43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G42:G43)","v":{"v":0,"d":"0 "}}]
[]
[null,"Net Income before Taxes",null,{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}},{"$f":"(Gross_Profit_Calc+OI_Total)-OOE_Total-OE_Total","v":{"v":0,"d":"0 "}}]
[]
[null,"Income Taxes"]
[null,"9990","Income taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Total","Income Taxes",{"$f":"SUM(D48:D49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E48:E49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F48:F49)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G48:G49)","v":{"v":0,"d":"0 "}}]
[]
[null,"Net Income after Taxes",null,{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}},{"$f":"NetIncome_before_Tax-IT_Total","v":{"v":0,"d":"0 "}}]

{"sheet":"COSComp Chart","index":10,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[27,5,27,14]]}
[]
[null,"1) Link or enter your numbers here."]
[null,"2) Click on the Print Preview Button."]
[null,"3) Copy the chart and alter the descriptions for additional views."]
[]
[]
[]
[]
[null,"Description","NetAmount"]
[null,"Product1",{"v":2,"d":"$2.00"}]
[null,"Product2",{"v":4,"d":"$4.00"}]
[null,"Product3",{"v":6,"d":"$6.00"}]
[null,"Product4",{"v":8,"d":"$8.00"}]
[null,"Product5",{"v":6,"d":"$6.00"}]
[null,"Product6",{"v":5,"d":"$5.00"}]
[null,"Product7",{"v":4,"d":"$4.00"}]
[null,"Product8",{"v":3,"d":"$3.00"}]

{"sheet":"RevExp Chart","index":11,"n_rows":12,"n_cols":15,"rows_kept":12}
[]
[null,"1) Link or enter your numbers here."]
[null,"2) Click on the Print Preview Button."]
[null,"3) Copy the chart and alter the descriptions for additional views."]
[]
[]
[null,null,"FirstOfDescription","April 1999","May 1999","June 1999","July 1999","August 1999","September 1999","October 1999","November 1999","December 1999","January 2000","February 2000","March 2000"]
[null,null,"Revenue",{"v":452596.78,"d":"$452,597"},{"v":458971.42,"d":"$458,971"},{"v":484469.83,"d":"$484,470"},{"v":497219.06,"d":"$497,219"},{"v":516342.79,"d":"$516,343"},{"v":529092.04,"d":"$529,092"},{"v":541841.26,"d":"$541,841"},{"v":554590.43,"d":"$554,590"},{"v":567339.73,"d":"$567,340"},{"v":580088.84,"d":"$580,089"},{"v":592838.1,"d":"$592,838"},{"v":599212.71,"d":"$599,213"}]
[null,null,"Cost of Sales",{"v":176099.71,"d":"$176,100"},{"v":178580.04,"d":"$178,580"},{"v":188501.12,"d":"$188,501"},{"v":193461.66,"d":"$193,462"},{"v":200902.5,"d":"$200,903"},{"v":205863.11,"d":"$205,863"},{"v":210823.62,"d":"$210,824"},{"v":215784.16,"d":"$215,784"},{"v":220744.75,"d":"$220,745"},{"v":225705.28,"d":"$225,705"},{"v":230665.88,"d":"$230,666"},{"v":233146.14,"d":"$233,146"}]
[null,null,"Total Operating Expense",{"v":-15359.82,"d":"($15,360)"},{"v":-15576.12,"d":"($15,576)"},{"v":-16441.51,"d":"($16,442)"},{"v":-16874.1,"d":"($16,874)"},{"v":-17523.17,"d":"($17,523)"},{"v":-17955.82,"d":"($17,956)"},{"v":-18388.47,"d":"($18,388)"},{"v":-18821.15,"d":"($18,821)"},{"v":-19253.72,"d":"($19,254)"},{"v":-19686.56,"d":"($19,687)"},{"v":-20119.18,"d":"($20,119)"},{"v":-20335.41,"d":"($20,335)"}]
[null,null,"Gross Profit",{"v":276497.07,"d":"$276,497"},{"v":280391.38,"d":"$280,391"},{"v":295968.71,"d":"$295,969"},{"v":303757.4,"d":"$303,757"},{"v":315440.29,"d":"$315,440"},{"v":323228.93,"d":"$323,229"},{"v":331017.64,"d":"$331,018"},{"v":338806.27,"d":"$338,806"},{"v":346594.98,"d":"$346,595"},{"v":354383.56,"d":"$354,384"},{"v":362172.22,"d":"$362,172"},{"v":366066.57,"d":"$366,067"}]
[null,null,"Net Income before Taxes",{"v":291856.89,"d":"$291,857"},{"v":295967.5,"d":"$295,968"},{"v":312410.22,"d":"$312,410"},{"v":320631.5,"d":"$320,632"},{"v":332963.46,"d":"$332,963"},{"v":341184.75,"d":"$341,185"},{"v":349406.11,"d":"$349,406"},{"v":357627.42,"d":"$357,627"},{"v":365848.7,"d":"$365,849"},{"v":374070.12,"d":"$374,070"},{"v":382291.4,"d":"$382,291"},{"v":386401.98,"d":"$386,402"}]