{"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":7,"rows_kept":32,"merged":[[1,1,1,6],[2,1,2,6],[3,1,3,6],[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 Period Ending <Date>"]
[{"$nulls":3},"<Current Month>","% of Sales","<Prior Year Month>","% of Sales"]
[null,"Revenue"]
[null,"Sales",null,{"v":91750,"d":"$91,750"},{"$f":"D7/$D$13","v":{"v":0.9607329842931938,"d":"96.07%"}},{"v":73300,"d":"$73,300"},{"$f":"F7/$F$13","v":{"v":0.9607444786683269,"d":"96.07%"}}]
[null,"Sales Returns",null,{"v":420,"d":"420.00"},{"$f":"D8/$D$13","v":{"v":0.004397905759162304,"d":"0.44%"}},{"v":330,"d":"330.00"},{"$f":"F8/$F$13","v":{"v":4.3253162068287564E-3,"d":"0.43%"}}]
[null,"Sales Discounts",null,{"v":3330,"d":"3,330.00"},{"v":0.03486910994764398,"d":"3.49%"},{"v":2665,"d":"2,665.00"},{"v":0.034930205124844356,"d":"3.49%"}]
[null,"<Other Revenue>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"<Other Revenue>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"<Other Revenue>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"Net Sales",null,{"$f":"SUM(D7:D12)","v":{"v":95500,"d":"$95,500"}},{"$f":"D13/$D$13","v":{"v":1,"d":"100.00%"}},{"$f":"SUM(F7:F12)","v":{"v":76295,"d":"$76,295"}},{"v":1,"d":"100.00%"}]
[null,"Cost of Goods Sold",null,{"v":70830,"d":"70,830.00"},{"v":0.741675392670157,"d":"74.17%"},{"v":56600,"d":"56,600.00"},{"v":0.7418572645651746,"d":"74.19%"}]
[null,"Gross Profit",null,{"$f":"D13-D14","v":{"v":24670,"d":"$24,670"}},{"v":0.2583246073298429,"d":"25.83%"},{"$f":"F13-F14","v":{"v":19695,"d":"$19,695"}},{"v":0.25814273543482535,"d":"25.81%"}]
[null,"Operating Expenses",{"$nulls":4},{"v":0,"d":"0.00%"}]
[null,"Salaries & Wages",null,{"v":10400,"d":"$10,400"},{"$f":"D17/$D$13","v":{"v":0.10890052356020942,"d":"10.89%"}},{"v":8330,"d":"$8,330"},{"v":0.10918146667540468,"d":"10.92%"}]
[null,"Depreciation Expenses",null,{"v":420,"d":"420.00"},{"$f":"D18/$D$13","v":{"v":0.004397905759162304,"d":"0.44%"}},{"v":330,"d":"330.00"},{"v":4.3253162068287564E-3,"d":"0.43%"}]
[null,"Office Expenses",null,{"v":400,"d":"400.00"},{"v":0.004188481675392671,"d":"0.42%"},{"v":315,"d":"315.00"},{"v":4.1287109247001765E-3,"d":"0.41%"}]
[null,"Rent Expense",null,{"v":950,"d":"950.00"},{"v":9.947643979057591E-3,"d":"0.99%"},{"v":765,"d":"765.00"},{"v":0.010026869388557572,"d":"1.00%"}]
[null,"Travel Expenses",null,{"v":625,"d":"625.00"},{"v":0.006544502617801047,"d":"0.65%"},{"v":500,"d":"500.00"},{"v":0.006553509404285995,"d":"0.66%"}]
[null,"Maintenance Expenses",null,{"v":125,"d":"125.00"},{"v":1.3089005235602095E-3,"d":"0.13%"},{"v":100,"d":"100.00"},{"v":0.001310701880857199,"d":"0.13%"}]
[null,"Advertising Expenses",null,{"v":540,"d":"540.00"},{"v":0.005654450261780105,"d":"0.57%"},{"v":430,"d":"430.00"},{"v":0.005636018087685956,"d":"0.56%"}]
[null,"<Other Expense>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"<Other Expense>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"<Other Expense>",null,0,{"v":0,"d":"0.00%"},0,{"v":0,"d":"0.00%"}]
[null,"Total Operating Expenses",null,{"$f":"SUM(D17:D26)","v":{"v":13460,"d":"$13,460"}},{"v":0.14094240837696334,"d":"14.09%"},{"$f":"SUM(F17:F26)","v":{"v":10770,"d":"$10,770"}},{"v":0.14116259256832034,"d":"14.12%"}]
[null,"Income From Operations",null,{"$f":"D15-D27","v":{"v":11210,"d":"$11,210"}},{"v":0.11738219895287959,"d":"11.74%"},{"$f":"F15-F27","v":{"v":8925,"d":"$8,925"}},{"v":0.11698014286650502,"d":"11.70%"}]
[null,"Interest Income (Expense)",null,{"v":-85,"d":"(85.00)"},{"v":-8.9005235602094245E-4,"d":"-0.09%"},{"v":-65,"d":"(65.00)"},{"v":-8.5195622255717935E-4,"d":"-0.09%"}]
[null,"Income Before Income Taxes",null,{"$f":"D28+D29","v":{"v":11125,"d":"$11,125"}},{"v":0.11649214659685864,"d":"11.65%"},{"$f":"F28+F29","v":{"v":8860,"d":"$8,860"}},{"v":0.11612818664394783,"d":"11.61%"}]
[null,"Income Tax Expense",null,{"v":625,"d":"625.00"},{"v":0.006544502617801047,"d":"0.65%"},{"v":500,"d":"500.00"},{"v":0.006553509404285995,"d":"0.66%"}]
[null,"Net Income",null,{"$f":"D30-D31","v":{"v":10500,"d":"$10,500"}},{"v":0.1099476439790576,"d":"10.99%"},{"$f":"F30-F31","v":{"v":8360,"d":"$8,360"}},{"v":0.10957467723966184,"d":"10.96%"}]