{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["PnL projection"],"not_rendered":{"external_links":1,"defined_names":1,"comments":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"PnL projection","index":0,"n_rows":49,"n_cols":29,"rows_kept":49,"flags":["formulas_cached_only"]}
[]
[null,"Twelve-month profit and loss projection",{"$nulls":8},"Enter your Company Name here",{"$nulls":5},"Fiscal Year Begins","2004-01-01"]
[]
[null,null," IND. %","2004-01-01","% B/A","2004-02-01","  %","2004-03-01","  %","2004-04-01","  %","2004-05-01","  %","2004-06-01","  %","2004-07-01","  %","2004-08-01","  %","2004-09-01","  %","2004-10-01","  %","2004-11-01","  %","2004-12-01","  %","YEARLY","   %"]
[null,"Revenue (Sales)"]
[null,"Category 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Total Revenue (Sales)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
[]
[null,"Cost of Sales"]
[null,"Category 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Category 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Total Cost of Sales",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Gross Profit",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Expenses"]
[null,"Salary expenses ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Payroll expenses ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Outside services",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Supplies (office and operating)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Repairs and maintenance",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Advertising",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Car, delivery and travel",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Accounting and legal",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Rent",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Telephone",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Utilities",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Insurance",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Taxes (real estate, etc.)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Interest",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Depreciation",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Other expenses (specify)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Misc. (unspecified)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Total Expenses",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Net Profit",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]