{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":16,"rows_kept":32,"merged":[[1,1,1,15],[2,1,2,15],[3,1,3,15],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2]]}
[]
[null,"<Company Name>"]
[null,"Income Statement"]
[null,"For the Year Ending <Date>"]
[{"$nulls":3},"January","February","March","April","May","June","July","August","September","October","November","December","YTD"]
[null,"Revenue"]
[null,"Sales",null,{"v":50000,"d":"$50,000"},{"v":52500,"d":"$52,500"},{"v":55125,"d":"$55,125"},{"v":57881.25,"d":"$57,881"},{"v":60775.31,"d":"$60,775"},{"v":63814.08,"d":"$63,814"},{"v":67004.78,"d":"$67,005"},{"v":70355.02,"d":"$70,355"},{"v":73872.77,"d":"$73,873"},{"v":77566.41,"d":"$77,566"},{"v":81444.73,"d":"$81,445"},{"v":85516.97,"d":"$85,517"},{"$f":"SUM(D7:O7)","v":{"v":795856.3200000001,"d":"$795,856"}}]
[null,"Sales Returns",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D8:O8)","v":0}]
[null,"Sales Discounts",null,{"v":5000,"d":"5,000"},{"v":5250,"d":"5,250"},{"v":5512.5,"d":"5,513"},{"v":5788.13,"d":"5,788"},{"v":6077.53,"d":"6,078"},{"v":6381.41,"d":"6,381"},{"v":6700.48,"d":"6,700"},{"v":7035.5,"d":"7,036"},{"v":7387.28,"d":"7,387"},{"v":7756.64,"d":"7,757"},{"v":8144.47,"d":"8,144"},{"v":8551.7,"d":"8,552"},{"v":79585.64,"d":"79,586"}]
[null,"<Other Revenue>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"<Other Revenue>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"<Other Revenue>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Sales",null,{"$f":"SUM(D7:D12)","v":{"v":55000,"d":"$55,000"}},{"v":57750,"d":"$57,750"},{"v":60637.5,"d":"$60,638"},{"v":63669.38,"d":"$63,669"},{"v":66852.84,"d":"$66,853"},{"v":70195.49,"d":"$70,195"},{"v":73705.26,"d":"$73,705"},{"v":77390.52,"d":"$77,391"},{"v":81260.05,"d":"$81,260"},{"v":85323.05,"d":"$85,323"},{"v":89589.2,"d":"$89,589"},{"v":94068.67,"d":"$94,069"},{"v":875441.9600000001,"d":"$875,442"}]
[null,"Cost of Goods Sold",null,{"v":20000,"d":"$20,000"},{"v":21000,"d":"$21,000"},{"v":22050,"d":"$22,050"},{"v":23152.5,"d":"$23,153"},{"v":24310.13,"d":"$24,310"},{"v":25525.63,"d":"$25,526"},{"v":26801.91,"d":"$26,802"},{"v":28142.01,"d":"$28,142"},{"v":29549.11,"d":"$29,549"},{"v":31026.56,"d":"$31,027"},{"v":32577.89,"d":"$32,578"},{"v":34206.79,"d":"$34,207"},{"v":318342.53,"d":"318,343"}]
[null,"Gross Profit",null,{"$f":"D13-D14","v":{"v":35000,"d":"$35,000"}},{"v":36750,"d":"$36,750"},{"v":38587.5,"d":"$38,588"},{"v":40516.88,"d":"$40,517"},{"v":42542.70999999999,"d":"$42,543"},{"v":44669.86,"d":"$44,670"},{"v":46903.34999999999,"d":"$46,903"},{"v":49248.51000000001,"d":"$49,249"},{"v":51710.94,"d":"$51,711"},{"v":54296.490000000005,"d":"$54,296"},{"v":57011.31,"d":"$57,011"},{"v":59861.88,"d":"$59,862"},{"v":557099.43,"d":"$557,099"}]
[null,"Operating Expenses"]
[null,"Salaries & Wages",null,{"v":7500,"d":"$7,500"},{"v":7875,"d":"$7,875"},{"v":8268.75,"d":"$8,269"},{"v":8682.19,"d":"$8,682"},{"v":9116.3,"d":"$9,116"},{"v":9572.11,"d":"$9,572"},{"v":10050.72,"d":"$10,051"},{"v":10553.25,"d":"$10,553"},{"v":11080.92,"d":"$11,081"},{"v":11634.96,"d":"$11,635"},{"v":12216.71,"d":"$12,217"},{"v":12827.55,"d":"$12,828"},{"v":119378.46,"d":"$119,378"}]
[null,"Depreciation Expenses",null,500,525,{"v":551.25,"d":"551"},{"v":578.81,"d":"579"},{"v":607.75,"d":"608"},{"v":638.14,"d":"638"},{"v":670.05,"d":"670"},{"v":703.55,"d":"704"},{"v":738.73,"d":"739"},{"v":775.66,"d":"776"},{"v":814.45,"d":"814"},{"v":855.17,"d":"855"},{"v":7958.56,"d":"7,959"}]
[null,"Office Expenses",null,475,{"v":498.75,"d":"499"},{"v":523.69,"d":"524"},{"v":549.87,"d":"550"},{"v":577.37,"d":"577"},{"v":606.23,"d":"606"},{"v":636.55,"d":"637"},{"v":668.37,"d":"668"},{"v":701.79,"d":"702"},{"v":736.88,"d":"737"},{"v":773.72,"d":"774"},{"v":812.41,"d":"812"},{"v":7560.63,"d":"7,561"}]
[null,"Rent Expense",null,{"v":1500,"d":"1,500"},{"v":1575,"d":"1,575"},{"v":1653.75,"d":"1,654"},{"v":1736.44,"d":"1,736"},{"v":1823.26,"d":"1,823"},{"v":1914.42,"d":"1,914"},{"v":2010.14,"d":"2,010"},{"v":2110.65,"d":"2,111"},{"v":2216.18,"d":"2,216"},{"v":2326.99,"d":"2,327"},{"v":2443.34,"d":"2,443"},{"v":2565.51,"d":"2,566"},{"v":23875.68,"d":"23,876"}]
[null,"Travel Expenses",null,250,{"v":262.5,"d":"263"},{"v":275.63,"d":"276"},{"v":289.41,"d":"289"},{"v":303.88,"d":"304"},{"v":319.07,"d":"319"},{"v":335.02,"d":"335"},{"v":351.78,"d":"352"},{"v":369.36,"d":"369"},{"v":387.83,"d":"388"},{"v":407.22,"d":"407"},{"v":427.58,"d":"428"},{"v":3979.2799999999997,"d":"3,979"}]
[null,"Maintenance Expenses",null,100,105,{"v":110.25,"d":"110"},{"v":115.76,"d":"116"},{"v":121.55,"d":"122"},{"v":127.63,"d":"128"},{"v":134.01,"d":"134"},{"v":140.71,"d":"141"},{"v":147.75,"d":"148"},{"v":155.13,"d":"155"},{"v":162.89,"d":"163"},{"v":171.03,"d":"171"},{"v":1591.7099999999998,"d":"1,592"}]
[null,"Advertising Expenses",null,200,210,{"v":220.5,"d":"221"},{"v":231.53,"d":"232"},{"v":243.1,"d":"243"},{"v":255.26,"d":"255"},{"v":268.02,"d":"268"},{"v":281.42,"d":"281"},{"v":295.49,"d":"295"},{"v":310.27,"d":"310"},{"v":325.78,"d":"326"},{"v":342.07,"d":"342"},{"v":3183.44,"d":"3,183"}]
[null,"<Other Expense>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"<Other Expense>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"<Other Expense>",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operating Expenses",null,{"$f":"SUM(D17:D26)","v":{"v":10525,"d":"$10,525"}},{"v":11051.25,"d":"$11,051"},{"v":11603.82,"d":"$11,604"},{"v":12184.010000000002,"d":"$12,184"},{"v":12793.21,"d":"$12,793"},{"v":13432.859999999999,"d":"$13,433"},{"v":14104.509999999998,"d":"$14,105"},{"v":14809.73,"d":"$14,810"},{"v":15550.22,"d":"$15,550"},{"v":16327.719999999998,"d":"$16,328"},{"v":17144.109999999997,"d":"$17,144"},{"v":18001.32,"d":"$18,001"},{"v":167527.75999999998,"d":"$167,528"}]
[null,"Income From Operations",null,{"$f":"D15-D27","v":{"v":24475,"d":"$24,475"}},{"v":25698.75,"d":"$25,699"},{"v":26983.68,"d":"$26,984"},{"v":28332.869999999995,"d":"$28,333"},{"v":29749.499999999993,"d":"$29,750"},{"v":31237,"d":"$31,237"},{"v":32798.84,"d":"$32,799"},{"v":34438.78000000001,"d":"$34,439"},{"v":36160.72,"d":"$36,161"},{"v":37968.770000000004,"d":"$37,969"},{"v":39867.2,"d":"$39,867"},{"v":41860.56,"d":"$41,861"},{"v":389571.67000000004,"d":"$389,572"}]
[null,"Interest Income (Expense)",null,{"v":-100,"d":"(100)"},{"v":-105,"d":"(105)"},{"v":-110.25,"d":"(110)"},{"v":-115.76,"d":"(116)"},{"v":-121.55,"d":"(122)"},{"v":-127.63,"d":"(128)"},{"v":-134.01,"d":"(134)"},{"v":-140.71,"d":"(141)"},{"v":-147.75,"d":"(148)"},{"v":-155.13,"d":"(155)"},{"v":-162.89,"d":"(163)"},{"v":-171.03,"d":"(171)"},{"v":-1591.7099999999998,"d":"(1,592)"}]
[null,"Income Before Income Taxes",null,{"$f":"D28+D29","v":{"v":24375,"d":"$24,375"}},{"v":25593.75,"d":"$25,594"},{"v":26873.43,"d":"$26,873"},{"v":28217.109999999997,"d":"$28,217"},{"v":29627.949999999993,"d":"$29,628"},{"v":31109.37,"d":"$31,109"},{"v":32664.829999999998,"d":"$32,665"},{"v":34298.070000000014,"d":"$34,298"},{"v":36012.97,"d":"$36,013"},{"v":37813.64000000001,"d":"$37,814"},{"v":39704.31,"d":"$39,704"},{"v":41689.53,"d":"$41,690"},{"v":387979.96,"d":"$387,980"}]
[null,"Income Tax Expense",null,750,{"v":787.5,"d":"788"},{"v":826.88,"d":"827"},{"v":868.22,"d":"868"},{"v":911.63,"d":"912"},{"v":957.21,"d":"957"},{"v":1005.07,"d":"1,005"},{"v":1055.33,"d":"1,055"},{"v":1108.09,"d":"1,108"},{"v":1163.5,"d":"1,164"},{"v":1221.67,"d":"1,222"},{"v":1282.75,"d":"1,283"},{"v":11937.85,"d":"11,938"}]
[null,"Net Income",null,{"$f":"D30-D31","v":{"v":23625,"d":"$23,625"}},{"v":24806.25,"d":"$24,806"},{"v":26046.55,"d":"$26,047"},{"v":27348.889999999996,"d":"$27,349"},{"v":28716.319999999992,"d":"$28,716"},{"v":30152.16,"d":"$30,152"},{"v":31659.76,"d":"$31,660"},{"v":33242.74000000001,"d":"$33,243"},{"v":34904.880000000005,"d":"$34,905"},{"v":36650.14000000001,"d":"$36,650"},{"v":38482.64,"d":"$38,483"},{"v":40406.78,"d":"$40,407"},{"v":376042.11000000004,"d":"$376,042"}]