{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"defined_names":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[1,1,1,2],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[19,1,19,2],[19,5,19,6],[21,1,21,2],[21,5,21,6],[22,5,22,6],[23,5,23,6],[27,1,27,2],[27,5,27,6],[29,1,29,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2]],"flags":["formulas_cached_only"]}
[]
[null,"Balance Sheet"]
[]
[]
[null,"ASSETS",{"$nulls":3},"LIABILITIES"]
[null,"Current Assets",{"$nulls":3},"Current Liabilities"]
[null,"Cash",{"$nulls":3},"Accounts payable"]
[null,"Accounts receivable",{"$nulls":3},"Short-term notes"]
[null,null,"(less doubtful accounts)",null,null,"Current portion of long-term notes"]
[null,"Inventory",{"$nulls":3},"Interest payable"]
[null,"Temporary investment",{"$nulls":3},"Taxes payable"]
[null,"Prepaid expenses",{"$nulls":3},"Accrued payroll"]
[null,null,"Total Current Assets",{"v":0,"d":"$0"},null,null,"Total Current Liabilities",{"v":0,"d":"$0"}]
[]
[null,"Fixed Assets",{"$nulls":3},"Long-term Liabilities"]
[null,"Long-term investments",{"$nulls":3},"Mortgage"]
[null,"Land",{"$nulls":3},"Other long-term liabilities"]
[null,"Buildings",{"$nulls":4},"Total Long-Term Liabilities",{"v":0,"d":"$0"}]
[null,null,"(less accumulated depreciation)"]
[null,"Plant and equipment",{"$nulls":3},"Total Liabilities",null,{"v":0,"d":"$0"}]
[null,null,"(less accumulated depreciation)"]
[null,"Furniture and fixtures",{"$nulls":3},"SHAREHOLDERS' EQUITY"]
[null,null,"(less accumulated depreciation)",null,null,"Capital stock"]
[null,null,"Total Net Fixed Assets",{"v":0,"d":"$0"},null,"Retained earnings"]
[{"$nulls":6},"Total Shareholders' Equity",{"v":0,"d":"$0"}]
[]
[]
[null,"TOTAL ASSETS",null,{"v":0,"d":"$0"},null,"TOTAL LIABILITIES & EQUITY",null,{"v":0,"d":"$0"}]
[]
[null,"Balance Sheet Check",null,"OK"]
[]
[null,"RATIOS"]
[null,"Current Ratio",null,{"v":0,"d":"0.00"}]
[null,"Quick Ratio",null,{"v":0,"d":"0.00"}]
[null,"Cash Ratio",null,{"v":0,"d":"0.00"}]
[null,"Working Capital",null,{"v":0,"d":"$0"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}