{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Five Year Projections","Variables"],"not_rendered":{"external_links":1,"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Five Year Projections","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[1,5,1,7]],"flags":["formulas_cached_only"]}
[]
[null,"Five Year Projections",{"$nulls":3},"[Date]"]
[]
[null,"Income Statement",null,2003,2004,2005,2006,2007]
[null,"Net sales"]
[null,"Cost of goods sold"]
[null,"Net operating income",null,"","","","",""]
[null,"Operating expenses"]
[null,"Net income",null,"","","","",""]
[]
[null,"Cash Flow Statement",null,2003,2004,2005,2006,2007]
[null,"Beginning balance"]
[null,"Cash inflow"]
[null,"Cash outflow"]
[null,"Ending cash balance",null,"","","","",""]
[]
[null,"Balance Sheet",null,2003,2004,2005,2006,2007]
[null,"Cash",null,"","","","",""]
[null,"Accounts receivable"]
[null,"Inventory"]
[null,"Prepaid expenses"]
[null,"Total current assets",null,"","","","",""]
[null,"Fixed assets"]
[null,"Total assets",null,"","","","",""]
[null,"Accounts payable"]
[null,"Short-term notes"]
[null,"Accrued and other liabilities"]
[null,"Total current liabilities",null,"","","","",""]
[null,"Long-term debt"]
[null,"Other long-term liabilities"]
[null,"Total long-term liabilities",null,"","","","",""]
[null,"Shareholders' equity",null,"","","","",""]
[null,"Total liabilities and equity",null,"","","","",""]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",{"v":1,"d":"1 "}]