{"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":51,"n_cols":28,"rows_kept":51,"flags":["formulas_cached_only"]}
["Twelve Month Profit and Loss Projection"]
["Enter your Company Name here"]
[]
["Fiscal Year Begins",{"$nulls":3},"2001-06-01"]
[]
[null," IND. %","2005-01-05","% B/A","2005-02-05","  %","2005-03-01","  %","2005-04-01","  %","2005-05-01","  %","2005-06-01","  %","2005-07-01","  %","2005-08-01","  %","2005-09-01","  %","2005-10-01","  %","2005-11-01","  %","2005-12-01","  %","YEARLY","   %"]
["Revenue (Sales)"]
["Cheerleading",null,{"v":1500,"d":"1,500"},{"v":50,"d":"50.0"},{"v":2000,"d":"2,000"},{"v":54.054054054054056,"d":"54.1"},{"v":3000,"d":"3,000"},62.5,{"v":3600,"d":"3,600"},{"v":66.66666666666667,"d":"66.7"},{"v":4500,"d":"4,500"},{"v":71.42857142857143,"d":"71.4"},{"v":6000,"d":"6,000"},{"v":77.92207792207792,"d":"77.9"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Gymnastic",null,{"v":1500,"d":"1,500"},{"v":50,"d":"50.0"},{"v":1700,"d":"1,700"},{"v":45.945945945945944,"d":"45.9"},{"v":1800,"d":"1,800"},37.5,{"v":1600,"d":"1,600"},{"v":29.62962962962963,"d":"29.6"},{"v":1500,"d":"1,500"},{"v":23.80952380952381,"d":"23.8"},{"v":1500,"d":"1,500"},{"v":19.48051948051948,"d":"19.5"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Sport shop sales",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Hall Rental",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},200,{"v":3.7037037037037037,"d":"3.7"},300,{"v":4.761904761904762,"d":"4.8"},200,{"v":2.5974025974025974,"d":"2.6"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":3},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Revenue (Sales)",null,{"v":3000,"d":"3,000"},{"v":100,"d":"100.0"},{"v":3700,"d":"3,700"},{"v":100,"d":"100.0"},{"v":4800,"d":"4,800"},{"v":100,"d":"100.0"},{"v":5400,"d":"5,400"},{"v":100.00000000000001,"d":"100.0"},{"v":6300,"d":"6,300"},{"v":100,"d":"100.0"},{"v":7700,"d":"7,700"},{"v":99.99999999999999,"d":"100.0"},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"}]
[]
["Cost of Sales"]
["Instructor",null,{"v":2400,"d":"2,400"},null,{"v":2400,"d":"2,400"},{"v":120,"d":"120.0"},{"v":2400,"d":"2,400"},{"v":80,"d":"80.0"},{"v":2400,"d":"2,400"},{"v":66.66666666666667,"d":"66.7"},{"v":2400,"d":"2,400"},{"v":53.333333333333336,"d":"53.3"},{"v":2400,"d":"2,400"},{"v":40,"d":"40.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Part timers",null,{"v":1600,"d":"1,600"},null,{"v":1600,"d":"1,600"},{"v":94.11764705882354,"d":"94.1"},{"v":1600,"d":"1,600"},{"v":88.88888888888889,"d":"88.9"},{"v":1600,"d":"1,600"},{"v":100,"d":"100.0"},{"v":1600,"d":"1,600"},{"v":106.66666666666667,"d":"106.7"},{"v":1600,"d":"1,600"},{"v":106.66666666666667,"d":"106.7"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":5},"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":5},"-",null,"-",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":5},"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":5},"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[{"$nulls":5},"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Cost of Sales",null,{"v":4000,"d":"4,000"},{"v":133.33333333333334,"d":"133.3"},{"v":4000,"d":"4,000"},{"v":108.10810810810811,"d":"108.1"},{"v":4000,"d":"4,000"},{"v":83.33333333333333,"d":"83.3"},{"v":4000,"d":"4,000"},{"v":74.07407407407408,"d":"74.1"},{"v":4000,"d":"4,000"},{"v":63.492063492063494,"d":"63.5"},{"v":4000,"d":"4,000"},{"v":51.94805194805195,"d":"51.9"},0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Gross Profit",null,{"v":-1000,"d":"-1,000"},{"v":-33.333333333333336,"d":"-33.3"},-300,{"v":-8.108108108108109,"d":"-8.1"},800,{"v":16.666666666666668,"d":"16.7"},{"v":1400,"d":"1,400"},{"v":25.925925925925927,"d":"25.9"},{"v":2300,"d":"2,300"},{"v":36.507936507936506,"d":"36.5"},{"v":3700,"d":"3,700"},{"v":48.05194805194805,"d":"48.1"},0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Expenses"]
["Salary expenses ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Payroll expenses ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Outside services",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Supplies (office and operating)",null,50,{"v":1.6666666666666667,"d":"1.7"},50,{"v":1.3513513513513513,"d":"1.4"},50,{"v":1.0416666666666667,"d":"1.0"},50,{"v":0.9259259259259259,"d":"0.9"},50,{"v":0.7936507936507936,"d":"0.8"},50,{"v":0.6493506493506493,"d":"0.6"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Repairs and maintenance",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Advertising",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Car, delivery and travel",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Accounting and legal",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Rent",null,{"v":2500,"d":"2,500"},{"v":83.33333333333333,"d":"83.3"},{"v":2500,"d":"2,500"},{"v":67.56756756756756,"d":"67.6"},{"v":2500,"d":"2,500"},{"v":52.083333333333336,"d":"52.1"},{"v":2500,"d":"2,500"},{"v":46.2962962962963,"d":"46.3"},{"v":2500,"d":"2,500"},{"v":39.682539682539684,"d":"39.7"},{"v":2500,"d":"2,500"},{"v":32.467532467532465,"d":"32.5"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Telephone",null,100,{"v":3.3333333333333335,"d":"3.3"},100,{"v":2.7027027027027026,"d":"2.7"},100,{"v":2.0833333333333335,"d":"2.1"},100,{"v":1.8518518518518519,"d":"1.9"},100,{"v":1.5873015873015872,"d":"1.6"},100,{"v":1.2987012987012987,"d":"1.3"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Utilities",null,300,{"v":10,"d":"10.0"},300,{"v":8.108108108108109,"d":"8.1"},300,{"v":6.25,"d":"6.3"},300,{"v":5.555555555555555,"d":"5.6"},300,{"v":4.761904761904762,"d":"4.8"},300,{"v":3.896103896103896,"d":"3.9"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Insurance",null,250,{"v":8.333333333333334,"d":"8.3"},250,{"v":6.756756756756757,"d":"6.8"},250,{"v":5.208333333333333,"d":"5.2"},250,{"v":4.62962962962963,"d":"4.6"},250,{"v":3.9682539682539684,"d":"4.0"},250,{"v":3.2467532467532467,"d":"3.2"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Taxes (real estate, etc.)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Interest",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Depreciation",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Other expenses (specify)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Misc. (unspecified)",null,null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["Total Expenses",null,{"v":3200,"d":"3,200"},{"v":106.66666666666667,"d":"106.7"},{"v":3200,"d":"3,200"},{"v":86.48648648648648,"d":"86.5"},{"v":3200,"d":"3,200"},{"v":66.66666666666667,"d":"66.7"},{"v":3200,"d":"3,200"},{"v":59.25925925925926,"d":"59.3"},{"v":3200,"d":"3,200"},{"v":50.79365079365079,"d":"50.8"},{"v":3200,"d":"3,200"},{"v":41.55844155844156,"d":"41.6"},0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
["Net Profit",null,{"v":-4200,"d":"-4,200"},{"v":-140,"d":"-140.0"},{"v":-3500,"d":"-3,500"},{"v":-94.5945945945946,"d":"-94.6"},{"v":-2400,"d":"-2,400"},{"v":-50,"d":"-50.0"},{"v":-1800,"d":"-1,800"},{"v":-33.333333333333336,"d":"-33.3"},-900,{"v":-14.285714285714286,"d":"-14.3"},500,{"v":6.4935064935064934,"d":"6.5"},0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]