{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Four-Yr Profit Projection"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Four-Yr Profit Projection","index":0,"n_rows":35,"n_cols":16,"rows_kept":35,"flags":["formulas_cached_only"]}
["Four Year Profit Projection"]
["Enter your Company Name here"]
[]
[]
[null,2002,null,"%",null,2003,null,"%",null,2004,null,"%",null,2005,null,"%"]
[]
["Sales",0,null,{"v":1,"d":"100.00%"},null,0,null,{"v":1,"d":"100.00%"},null,0,null,{"v":1,"d":"100.00%"},null,0,null,{"v":1,"d":"100.00%"}]
["Cost/ Goods Sold (COGS)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Gross Profit",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
[]
["Operating Expenses"]
["Salary (Office & Overhead)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Payroll (taxes etc.)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Outside Services",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Supplies (off and operation)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Repairs/ Maintenance",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Advertising",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Car, Delivery and Travel",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Accounting and Legal",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Rent ",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Telephone",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Utilities",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Insurance",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Taxes (real estate etc.)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Interest",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Depreciation",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Other expense (specify)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Other expense (specify)",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
["Total Expenses",0,null,"-",null,0,null,"-",null,0,null,"-",null,0,null,"-"]
[]
["Net Profit Before Tax",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0]
["Income Taxes",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0]
["Net Profit After Tax",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0]
["Owner Draw/ Dividends",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0]
["Adj. to Retained Earnings",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0]