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

{"sheet":"Sheet1","index":0,"n_rows":24,"n_cols":2,"rows_kept":24,"merged":[[0,0,0,1]]}
["Income Statement"]
[]
["Revenue (or Sales)"]
[]
["Cost of Goods Sold"]
[]
["Gross Profit",{"$f":"B3-B5","v":0}]
[]
["Operating Expenses"]
["Accounting and Legal Expenses"]
["Wages Expense"]
["Rent Expense"]
["Utilities"]
["Advertising Expenses"]
["Miscellaneous Expenses"]
["Interest Expenses"]
["Insurance Expenses"]
["Supply Expense"]
["Total Operating Expenses",{"$f":"SUM(B10:B18)","v":0}]
[]
["Net Income Before Taxes",{"$f":"B7-B19","v":0}]
[]
["Gross Profit Margin",{"$f":"B7/B3","v":{"$error":"#DIV/0!"}}]
["Return on Sales",{"$f":"B21/B3","v":{"$error":"#DIV/0!"}}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}