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

{"sheet":"A","index":0,"n_rows":175,"n_cols":57,"rows_kept":175,"flags":["formulas_cached_only"]}
["ProForma for <EXAMPLE COMPANY> Inc.",{"$nulls":16},"ProForma for DTP Inc.",{"$nulls":13},"ProForma for DTP Inc.",{"$nulls":5},"ProForma for DTP Inc."]
["MONTHLY RETAIL EXPENSES",{"$nulls":6},"YEAR ONE",{"$nulls":9},"COMBINED EXPENSES",{"$nulls":3},"YEAR TWO",{"$nulls":5},"YEAR THREE",{"$nulls":3},"COMBINED EXPENSES",{"$nulls":5},"(COMBINED EXPENSES)",{"$nulls":4},"FIVE YEAR SUMMARY"]
[null,null,"MONTH",null,"    * = New Store opens",null,null,"   *",null,null,"   *",{"$nulls":8},"QUARTER",{"$nulls":5},"QUARTER",{"$nulls":7},"YEAR FOUR",null,"YEAR FIVE",{"$nulls":3},"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
["ITEM",null,"  ONE","  TWO"," THREE"," FOUR"," FIVE"," SIX","SEVEN","EIGHT"," NINE"," TEN","ELEVEN","TWELVE",null," TOTAL",null,"ITEM",null,"  ONE","  TWO","  THREE","  FOUR","  TOTAL",null,"  ONE","  TWO","  THREE","  FOUR","  TOTAL",null,"ITEM",{"$nulls":5},"ITEM"]
["  (GROSS SALES)",null,{"v":30000,"d":"30,000 "},{"v":50000,"d":"50,000 "},{"v":65000,"d":"65,000 "},{"v":75000,"d":"75,000 "},{"v":85000,"d":"85,000 "},{"v":110000,"d":"110,000 "},{"v":115000,"d":"115,000 "},{"v":120000,"d":"120,000 "},{"v":150000,"d":"150,000 "},{"v":160000,"d":"160,000 "},{"v":170000,"d":"170,000 "},{"v":180000,"d":"180,000 "},null,{"v":1310000,"d":"1,310,000 "},null,"  (GROSS SALES)",null,{"v":1047200,"d":"1,047,200 "},{"v":1110032,"d":"1,110,032 "},{"v":1187734.24,"d":"1,187,734 "},{"v":1270875.6368,"d":"1,270,876 "},{"v":4615841.876800001,"d":"4,615,842 "},null,{"v":1355500,"d":"1,355,500 "},{"v":1300000,"d":"1,300,000 "},{"v":1450000,"d":"1,450,000 "},{"v":1550000,"d":"1,550,000 "},{"v":5655500,"d":"5,655,500 "},null,"  (GROSS SALES)",null,{"v":6107940,"d":"6,107,940 "},null,{"v":6596575.2,"d":"6,596,575 "},null,"  (GROSS SALES)",null,{"v":3225000,"d":"3,225,000 "},null,{"v":4615841.876800001,"d":"4,615,842 "},null,{"v":5655500,"d":"5,655,500 "},null,{"v":6107940,"d":"6,107,940 "},null,{"v":6596575.2,"d":"6,596,575 "}]
["Less Cost of Goods (15%)",null,{"v":4500.000000000001,"d":"4,500 "},{"v":7500.000000000001,"d":"7,500 "},{"v":9750.000000000002,"d":"9,750 "},{"v":11250.000000000002,"d":"11,250 "},{"v":12750.000000000002,"d":"12,750 "},{"v":16500.000000000004,"d":"16,500 "},{"v":17250.000000000004,"d":"17,250 "},{"v":18000.000000000004,"d":"18,000 "},{"v":22500.000000000004,"d":"22,500 "},{"v":24000.000000000004,"d":"24,000 "},{"v":25500.000000000004,"d":"25,500 "},{"v":27000.000000000004,"d":"27,000 "},null,{"v":196500.00000000003,"d":"196,500 "},null,"Less Cost of Goods (14%)",null,{"v":146608,"d":"146,608 "},{"v":155404.48,"d":"155,404 "},{"v":166282.7936,"d":"166,283 "},{"v":177922.589152,"d":"177,923 "},{"v":646217.8627520001,"d":"646,218 "},null,{"v":189770.00000000003,"d":"189,770 "},{"v":182000.00000000003,"d":"182,000 "},{"v":203000.00000000003,"d":"203,000 "},{"v":217000.00000000003,"d":"217,000 "},{"v":791770.0000000001,"d":"791,770 "},null,"Less Cost of Goods (14%)",null,{"v":855111.6000000001,"d":"855,112 "},null,{"v":923520.5280000002,"d":"923,521 "},null,"Less Cost of Goods (14%)",null,{"v":445450,"d":"445,450 "},null,{"v":646217.8627520001,"d":"646,218 "},null,{"v":791770.0000000001,"d":"791,770 "},null,{"v":855111.6000000001,"d":"855,112 "},null,{"v":923520.5280000002,"d":"923,521 "}]
["GROSS PROFIT",null,{"v":25500,"d":"25,500 "},{"v":42500,"d":"42,500 "},{"v":55250,"d":"55,250 "},{"v":63750,"d":"63,750 "},{"v":72250,"d":"72,250 "},{"v":93500,"d":"93,500 "},{"v":97750,"d":"97,750 "},{"v":102000,"d":"102,000 "},{"v":127500,"d":"127,500 "},{"v":136000,"d":"136,000 "},{"v":144500,"d":"144,500 "},{"v":153000,"d":"153,000 "},null,{"v":1113500,"d":"1,113,500 "},null,"GROSS PROFIT",null,{"v":900592,"d":"900,592 "},{"v":954627.52,"d":"954,628 "},{"v":1021451.4464,"d":"1,021,451 "},{"v":1092953.047648,"d":"1,092,953 "},{"v":3969624.014048001,"d":"3,969,624 "},null,{"v":1165730,"d":"1,165,730 "},{"v":1118000,"d":"1,118,000 "},{"v":1247000,"d":"1,247,000 "},{"v":1333000,"d":"1,333,000 "},{"v":4863730,"d":"4,863,730 "},null,"GROSS PROFIT",null,{"v":5252828.4,"d":"5,252,828 "},null,{"v":5673054.672,"d":"5,673,055 "},null,"GROSS PROFIT",null,{"v":2779550,"d":"2,779,550 "},null,{"v":3969624.014048001,"d":"3,969,624 "},null,{"v":4863730,"d":"4,863,730 "},null,{"v":5252828.4,"d":"5,252,828 "},null,{"v":5673054.672,"d":"5,673,055 "}]
["*",{"$nulls":16},"*",{"$nulls":13},"*",{"$nulls":5},"*"]
["Salaries (Schd)",null,{"v":14000,"d":"14,000 "},{"v":14000,"d":"14,000 "},{"v":28000,"d":"28,000 "},{"v":28000,"d":"28,000 "},{"v":28000,"d":"28,000 "},{"v":42000,"d":"42,000 "},{"v":42000,"d":"42,000 "},{"v":42000,"d":"42,000 "},{"v":56000,"d":"56,000 "},{"v":56000,"d":"56,000 "},{"v":56000,"d":"56,000 "},{"v":56000,"d":"56,000 "},null,{"v":462000,"d":"462,000 "},null,"Salaries (Schd)",null,{"v":321975,"d":"321,975 "},{"v":325950,"d":"325,950 "},{"v":333900,"d":"333,900 "},{"v":341850,"d":"341,850 "},{"v":1323675,"d":"1,323,675 "},null,{"v":346123.125,"d":"346,123 "},{"v":350449.6640625,"d":"350,450 "},{"v":354830.28486328124,"d":"354,830 "},{"v":359265.66342407226,"d":"359,266 "},{"v":1410668.7373498536,"d":"1,410,669 "},null,"Salaries (Schd)",null,{"v":1481202.1742173464,"d":"1,481,202 "},null,{"v":1555262.2829282137,"d":"1,555,262 "},null,"Salaries (Schd)",null,{"v":1071996,"d":"1,071,996 "},null,{"v":1323675,"d":"1,323,675 "},null,{"v":1410668.7373498536,"d":"1,410,669 "},null,{"v":1481202.1742173464,"d":"1,481,202 "},null,{"v":1555262.2829282137,"d":"1,555,262 "}]
["Benefits (@28%)",null,{"v":3920.0000000000005,"d":"3,920 "},{"v":3920.0000000000005,"d":"3,920 "},{"v":7840.000000000001,"d":"7,840 "},{"v":7840.000000000001,"d":"7,840 "},{"v":7840.000000000001,"d":"7,840 "},{"v":11760.000000000002,"d":"11,760 "},{"v":11760.000000000002,"d":"11,760 "},{"v":11760.000000000002,"d":"11,760 "},{"v":15680.000000000002,"d":"15,680 "},{"v":15680.000000000002,"d":"15,680 "},{"v":15680.000000000002,"d":"15,680 "},{"v":15680.000000000002,"d":"15,680 "},null,{"v":129360.00000000001,"d":"129,360 "},null,"Benefits (@28%)",null,{"v":90153.00000000001,"d":"90,153 "},{"v":91266.00000000001,"d":"91,266 "},{"v":93492.00000000001,"d":"93,492 "},{"v":95718.00000000001,"d":"95,718 "},{"v":370629.00000000006,"d":"370,629 "},null,{"v":96914.475,"d":"96,914 "},{"v":98125.9059375,"d":"98,126 "},{"v":99352.47976171876,"d":"99,352 "},{"v":100594.38575874025,"d":"100,594 "},{"v":394987.246457959,"d":"394,987 "},null,"Benefits (@28%)",null,{"v":414736.608780857,"d":"414,737 "},null,{"v":435473.4392198999,"d":"435,473 "},null,"Benefits (@28%)",null,{"v":300158.88,"d":"300,159 "},null,{"v":370629.00000000006,"d":"370,629 "},null,{"v":394987.246457959,"d":"394,987 "},null,{"v":414736.608780857,"d":"414,737 "},null,{"v":435473.4392198999,"d":"435,473 "}]
["Bonus (@1% sales)",null,{"v":300,"d":"300 "},{"v":500,"d":"500 "},{"v":650,"d":"650 "},{"v":750,"d":"750 "},{"v":850,"d":"850 "},{"v":1100,"d":"1,100 "},{"v":1150,"d":"1,150 "},{"v":1200,"d":"1,200 "},{"v":1500,"d":"1,500 "},{"v":1600,"d":"1,600 "},{"v":1700,"d":"1,700 "},{"v":1800,"d":"1,800 "},null,{"v":13100,"d":"13,100 "},null,"Bonus (@2% & 3% sales)",null,{"v":20944,"d":"20,944 "},{"v":22200.64,"d":"22,201 "},{"v":23754.6848,"d":"23,755 "},{"v":25417.512736,"d":"25,418 "},{"v":92316.837536,"d":"92,317 "},null,{"v":40665,"d":"40,665 "},{"v":39000,"d":"39,000 "},{"v":43500,"d":"43,500 "},{"v":46500,"d":"46,500 "},{"v":169665,"d":"169,665 "},null,"Bonus (@2% & 3% sales)",null,{"v":183238.19999999998,"d":"183,238 "},null,{"v":197897.256,"d":"197,897 "},null,"Bonus",null,{"v":32250,"d":"32,250 "},null,{"v":92316.837536,"d":"92,317 "},null,{"v":169665,"d":"169,665 "},null,{"v":183238.19999999998,"d":"183,238 "},null,{"v":197897.256,"d":"197,897 "}]
["Commissions (@5% sales)",null,{"v":1500,"d":"1,500 "},{"v":2500,"d":"2,500 "},{"v":3250,"d":"3,250 "},{"v":3750,"d":"3,750 "},{"v":4250,"d":"4,250 "},{"v":5500,"d":"5,500 "},{"v":5750,"d":"5,750 "},{"v":6000,"d":"6,000 "},{"v":7500,"d":"7,500 "},{"v":8000,"d":"8,000 "},{"v":8500,"d":"8,500 "},{"v":9000,"d":"9,000 "},null,{"v":65500,"d":"65,500 "},null,"Commissions (@5% sales)",null,{"v":52360,"d":"52,360 "},{"v":55501.600000000006,"d":"55,502 "},{"v":59386.712,"d":"59,387 "},{"v":63543.78184,"d":"63,544 "},{"v":230792.09384000002,"d":"230,792 "},null,{"v":67775,"d":"67,775 "},{"v":65000,"d":"65,000 "},{"v":72500,"d":"72,500 "},{"v":77500,"d":"77,500 "},{"v":282775,"d":"282,775 "},null,"Commissions (@5% sales)",null,{"v":305397,"d":"305,397 "},null,{"v":329828.76,"d":"329,829 "},null,"Commissions (@5% sales)",null,{"v":161250,"d":"161,250 "},null,{"v":230792.09384000002,"d":"230,792 "},null,{"v":282775,"d":"282,775 "},null,{"v":305397,"d":"305,397 "},null,{"v":329828.76,"d":"329,829 "}]
["Contract Labor",null,{"v":1500,"d":"1,500 "},{"v":2500,"d":"2,500 "},{"v":3250,"d":"3,250 "},{"v":3750,"d":"3,750 "},{"v":4250,"d":"4,250 "},{"v":5500,"d":"5,500 "},{"v":5750,"d":"5,750 "},{"v":6000,"d":"6,000 "},{"v":7500,"d":"7,500 "},{"v":8000,"d":"8,000 "},{"v":8500,"d":"8,500 "},{"v":9000,"d":"9,000 "},null,{"v":65500,"d":"65,500 "},null,"Contract Labor",null,{"v":47124,"d":"47,124 "},{"v":49951.439999999995,"d":"49,951 "},{"v":53448.040799999995,"d":"53,448 "},{"v":57189.403655999995,"d":"57,189 "},{"v":207712.884456,"d":"207,713 "},null,{"v":60997.5,"d":"60,998 "},{"v":58500,"d":"58,500 "},{"v":65250,"d":"65,250 "},{"v":69750,"d":"69,750 "},{"v":254497.5,"d":"254,498 "},null,"Contract Labor",null,{"v":274857.3,"d":"274,857 "},null,{"v":296845.884,"d":"296,846 "},null,"Contract Labor",null,{"v":151675,"d":"151,675 "},null,{"v":207712.884456,"d":"207,713 "},null,{"v":254497.5,"d":"254,498 "},null,{"v":274857.3,"d":"274,857 "},null,{"v":296845.884,"d":"296,846 "}]
["Taxes Business",null,{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":300,"d":"300 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":500,"d":"500 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":700,"d":"700 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},null,{"v":6300,"d":"6,300 "},null,"Taxes Business",null,{"v":3600,"d":"3,600 "},{"v":3645,"d":"3,645 "},{"v":3690.5625,"d":"3,691 "},{"v":3736.69453125,"d":"3,737 "},{"v":14672.25703125,"d":"14,672 "},null,{"v":3783.403212890625,"d":"3,783 "},{"v":3830.695753051758,"d":"3,831 "},{"v":3878.579449964905,"d":"3,879 "},{"v":3927.061693089466,"d":"3,927 "},{"v":15419.740108996755,"d":"15,420 "},null,"Taxes Business",null,{"v":16190.727114446592,"d":"16,191 "},null,{"v":17000.26347016892,"d":"17,000 "},null,"Taxes Business",null,{"v":11100,"d":"11,100 "},null,{"v":14672.25703125,"d":"14,672 "},null,{"v":15419.740108996755,"d":"15,420 "},null,{"v":16190.727114446592,"d":"16,191 "},null,{"v":17000.26347016892,"d":"17,000 "}]
["Maintenance - Auto/Van",null,{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":400,"d":"400 "},{"v":500,"d":"500 "},{"v":700,"d":"700 "},{"v":800,"d":"800 "},{"v":900,"d":"900 "},{"v":1100,"d":"1,100 "},{"v":1200,"d":"1,200 "},{"v":1300,"d":"1,300 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},null,{"v":10300,"d":"10,300 "},null,"Maintenance - auto/truck",null,{"v":5400,"d":"5,400 "},{"v":5467.5,"d":"5,468 "},{"v":5535.84375,"d":"5,536 "},{"v":5605.041796875,"d":"5,605 "},{"v":22008.385546875,"d":"22,008 "},null,{"v":5675.1048193359375,"d":"5,675 "},{"v":5746.043629577636,"d":"5,746 "},{"v":5817.869174947356,"d":"5,818 "},{"v":5890.592539634198,"d":"5,891 "},{"v":23129.610163495126,"d":"23,130 "},null,"Maintenance - auto/truck",null,{"v":24286.09067166988,"d":"24,286 "},null,{"v":25500.395205253375,"d":"25,500 "},null,"Maintenance - auto/truck",null,{"v":15100,"d":"15,100 "},null,{"v":22008.385546875,"d":"22,008 "},null,{"v":23129.610163495126,"d":"23,130 "},null,{"v":24286.09067166988,"d":"24,286 "},null,{"v":25500.395205253375,"d":"25,500 "}]
["  Bldg/Equip",null,{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":800,"d":"800 "},{"v":1000,"d":"1,000 "},{"v":1100,"d":"1,100 "},{"v":1300,"d":"1,300 "},{"v":1500,"d":"1,500 "},{"v":1600,"d":"1,600 "},{"v":1800,"d":"1,800 "},{"v":2000,"d":"2,000 "},{"v":2200,"d":"2,200 "},{"v":2200,"d":"2,200 "},null,{"v":16700,"d":"16,700 "},null,"  Bldg/Equip",null,{"v":9300,"d":"9,300 "},{"v":9416.25,"d":"9,416 "},{"v":9533.953125,"d":"9,534 "},{"v":9653.1275390625,"d":"9,653 "},{"v":37903.3306640625,"d":"37,903 "},null,{"v":9773.791633300782,"d":"9,774 "},{"v":9895.96402871704,"d":"9,896 "},{"v":10019.663579076003,"d":"10,020 "},{"v":10144.909373814453,"d":"10,145 "},{"v":39834.32861490828,"d":"39,834 "},null,"  Bldg/Equip",null,{"v":41826.04504565369,"d":"41,826 "},null,{"v":43917.34729793638,"d":"43,917 "},null,"  Bldg/Equip",null,{"v":27500,"d":"27,500 "},null,{"v":37903.3306640625,"d":"37,903 "},null,{"v":39834.32861490828,"d":"39,834 "},null,{"v":41826.04504565369,"d":"41,826 "},null,{"v":43917.34729793638,"d":"43,917 "}]
["Depreciation - Equip",null,{"v":720,"d":"720 "},{"v":720,"d":"720 "},{"v":1440,"d":"1,440 "},{"v":1440,"d":"1,440 "},{"v":1440,"d":"1,440 "},{"v":2160,"d":"2,160 "},{"v":2160,"d":"2,160 "},{"v":2160,"d":"2,160 "},{"v":2880,"d":"2,880 "},{"v":2880,"d":"2,880 "},{"v":2880,"d":"2,880 "},{"v":2880,"d":"2,880 "},null,{"v":23760,"d":"23,760 "},null,"Depreciation - Equip",null,{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":46596,"d":"46,596 "},null,{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":11649,"d":"11,649 "},{"v":46596,"d":"46,596 "},null,"Depreciation - Equip",null,{"v":46596,"d":"46,596 "},null,{"v":46596,"d":"46,596 "},null,"Depreciation - Equip",null,{"v":35796,"d":"35,796 "},null,{"v":46596,"d":"46,596 "},null,{"v":46596,"d":"46,596 "},null,{"v":46596,"d":"46,596 "},null,{"v":46596,"d":"46,596 "}]
["  Vehicles",null,{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},null,{"v":6400,"d":"6,400 "},null,"  Vehicles",null,{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":12396,"d":"12,396 "},null,{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":3099,"d":"3,099 "},{"v":12396,"d":"12,396 "},null,"  Vehicles",null,{"v":12396,"d":"12,396 "},null,{"v":12396,"d":"12,396 "},null,"  Vehicles",null,{"v":9196,"d":"9,196 "},null,{"v":12396,"d":"12,396 "},null,{"v":12396,"d":"12,396 "},null,{"v":12396,"d":"12,396 "},null,{"v":12396,"d":"12,396 "}]
["  Furn/Fix",null,{"v":166.66666666666666,"d":"167 "},{"v":166.66666666666666,"d":"167 "},{"v":333.3333333333333,"d":"333 "},{"v":333.3333333333333,"d":"333 "},{"v":333.3333333333333,"d":"333 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":666.6666666666666,"d":"667 "},{"v":666.6666666666666,"d":"667 "},{"v":666.6666666666666,"d":"667 "},{"v":666.6666666666666,"d":"667 "},null,{"v":5500,"d":"5,500 "},null,"  Furn/Fix",null,{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":11000,"d":"11,000 "},null,{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":11000,"d":"11,000 "},null,"  Furn/Fix",null,{"v":11000,"d":"11,000 "},null,{"v":11000,"d":"11,000 "},null,"  Furn/Fix",null,{"v":8500,"d":"8,500 "},null,{"v":11000,"d":"11,000 "},null,{"v":11000,"d":"11,000 "},null,{"v":11000,"d":"11,000 "},null,{"v":11000,"d":"11,000 "}]
["Amortization - Org Exp",null,{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},null,{"v":960,"d":"960 "},null,"Amortization - Org Exp",null,{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":2100,"d":"2,100 "},null,{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":525,"d":"525 "},{"v":2100,"d":"2,100 "},null,"Amortization - Org Exp",null,{"v":2100,"d":"2,100 "},null,{"v":2100,"d":"2,100 "},null,"Amortization - Org Exp",null,{"v":2100,"d":"2,100 "},null,{"v":2100,"d":"2,100 "},null,{"v":2100,"d":"2,100 "},null,{"v":2100,"d":"2,100 "},null,{"v":2100,"d":"2,100 "}]
["  Leasehold Improv",null,{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},null,{"v":4950,"d":"4,950 "},null,"  Leasehold Improv",null,{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":14700,"d":"14,700 "},null,{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":3675,"d":"3,675 "},{"v":14700,"d":"14,700 "},null,"  Leasehold Improv",null,{"v":14700,"d":"14,700 "},null,{"v":14700,"d":"14,700 "},null,"  Leasehold Improv",null,{"v":12450,"d":"12,450 "},null,{"v":14700,"d":"14,700 "},null,{"v":14700,"d":"14,700 "},null,{"v":14700,"d":"14,700 "},null,{"v":14700,"d":"14,700 "}]
["Leases - Copiers",null,{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":700,"d":"700 "},{"v":700,"d":"700 "},{"v":700,"d":"700 "},{"v":1050,"d":"1,050 "},{"v":1050,"d":"1,050 "},{"v":1050,"d":"1,050 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},null,{"v":11550,"d":"11,550 "},null,"Leases - Copiers",null,{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":26400,"d":"26,400 "},null,{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":6600,"d":"6,600 "},{"v":26400,"d":"26,400 "},null,"Leases - Copiers",null,{"v":26400,"d":"26,400 "},null,{"v":26400,"d":"26,400 "},null,"Leases - Copiers",null,{"v":21150,"d":"21,150 "},null,{"v":26400,"d":"26,400 "},null,{"v":26400,"d":"26,400 "},null,{"v":26400,"d":"26,400 "},null,{"v":26400,"d":"26,400 "}]
["  Print Equip",null,{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":1600,"d":"1,600 "},{"v":1600,"d":"1,600 "},{"v":1600,"d":"1,600 "},{"v":2400,"d":"2,400 "},{"v":2400,"d":"2,400 "},{"v":2400,"d":"2,400 "},{"v":3200,"d":"3,200 "},{"v":3200,"d":"3,200 "},{"v":3200,"d":"3,200 "},{"v":3200,"d":"3,200 "},null,{"v":26400,"d":"26,400 "},null,"  Print Equip",null,{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":56400,"d":"56,400 "},null,{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":14100,"d":"14,100 "},{"v":56400,"d":"56,400 "},null,"  Print Equip",null,{"v":56400,"d":"56,400 "},null,{"v":56400,"d":"56,400 "},null,"  Print Equip",null,{"v":44400,"d":"44,400 "},null,{"v":56400,"d":"56,400 "},null,{"v":56400,"d":"56,400 "},null,{"v":56400,"d":"56,400 "},null,{"v":56400,"d":"56,400 "}]
["Travel/Entr",null,{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":3000,"d":"3,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":5000,"d":"5,000 "},{"v":6000,"d":"6,000 "},{"v":6000,"d":"6,000 "},{"v":7000,"d":"7,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},null,{"v":63000,"d":"63,000 "},null,"Travel/Entr",null,{"v":36000,"d":"36,000 "},{"v":36450,"d":"36,450 "},{"v":36905.625,"d":"36,906 "},{"v":37366.9453125,"d":"37,367 "},{"v":146722.5703125,"d":"146,723 "},null,{"v":37834.03212890625,"d":"37,834 "},{"v":38306.957530517575,"d":"38,307 "},{"v":38785.79449964905,"d":"38,786 "},{"v":39270.61693089466,"d":"39,271 "},{"v":154197.40108996755,"d":"154,197 "},null,"Travel/Entr",null,{"v":161907.27114446592,"d":"161,907 "},null,{"v":170002.6347016892,"d":"170,003 "},null,"Travel/Entr",null,{"v":111000,"d":"111,000 "},null,{"v":146722.5703125,"d":"146,723 "},null,{"v":154197.40108996755,"d":"154,197 "},null,{"v":161907.27114446592,"d":"161,907 "},null,{"v":170002.6347016892,"d":"170,003 "}]
["Shipping/Freight",null,{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":225,"d":"225 "},{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":375,"d":"375 "},{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":525,"d":"525 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},null,{"v":4725,"d":"4,725 "},null,"Shipping/Freight",null,{"v":3900,"d":"3,900 "},{"v":3948.75,"d":"3,949 "},{"v":3998.109375,"d":"3,998 "},{"v":4048.0857421875,"d":"4,048 "},{"v":15894.9451171875,"d":"15,895 "},null,{"v":4098.686813964843,"d":"4,099 "},{"v":4149.920399139403,"d":"4,150 "},{"v":4201.7944041286455,"d":"4,202 "},{"v":4254.316834180254,"d":"4,254 "},{"v":16704.718451413144,"d":"16,705 "},null,"Shipping/Freight",null,{"v":17539.9543739838,"d":"17,540 "},null,{"v":18416.95209268299,"d":"18,417 "},null,"Shipping/Freight",null,{"v":10975,"d":"10,975 "},null,{"v":15894.9451171875,"d":"15,895 "},null,{"v":16704.718451413144,"d":"16,705 "},null,{"v":17539.9543739838,"d":"17,540 "},null,{"v":18416.95209268299,"d":"18,417 "}]
["Insurance - Bus",null,{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":1350,"d":"1,350 "},{"v":1350,"d":"1,350 "},{"v":1350,"d":"1,350 "},{"v":1800,"d":"1,800 "},{"v":1800,"d":"1,800 "},{"v":1800,"d":"1,800 "},{"v":1800,"d":"1,800 "},null,{"v":14850,"d":"14,850 "},null,"Insurance - Bus",null,{"v":7800,"d":"7,800 "},{"v":7897.5,"d":"7,898 "},{"v":7996.21875,"d":"7,996 "},{"v":8096.171484375,"d":"8,096 "},{"v":31789.890234375,"d":"31,790 "},null,{"v":7800,"d":"7,800 "},{"v":7897.5,"d":"7,898 "},{"v":7996.21875,"d":"7,996 "},{"v":8096.171484375,"d":"8,096 "},{"v":31789.890234375,"d":"31,790 "},null,"Insurance - Bus",null,{"v":33379.384746093754,"d":"33,379 "},null,{"v":35048.35398339844,"d":"35,048 "},null,"Insurance - Bus",null,{"v":24450,"d":"24,450 "},null,{"v":31789.890234375,"d":"31,790 "},null,{"v":31789.890234375,"d":"31,790 "},null,{"v":33379.384746093754,"d":"33,379 "},null,{"v":35048.35398339844,"d":"35,048 "}]
["Rent",null,{"v":1666,"d":"1,666 "},{"v":1666,"d":"1,666 "},{"v":3332,"d":"3,332 "},{"v":3332,"d":"3,332 "},{"v":3332,"d":"3,332 "},{"v":4998,"d":"4,998 "},{"v":4998,"d":"4,998 "},{"v":4998,"d":"4,998 "},{"v":6664,"d":"6,664 "},{"v":6664,"d":"6,664 "},{"v":6664,"d":"6,664 "},{"v":6664,"d":"6,664 "},null,{"v":54978,"d":"54,978 "},null,"Rent",null,{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":160368,"d":"160,368 "},null,{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":40092,"d":"40,092 "},{"v":160368,"d":"160,368 "},null,"Rent",null,{"v":160368,"d":"160,368 "},null,{"v":160368,"d":"160,368 "},null,"Rent",null,{"v":135378,"d":"135,378 "},null,{"v":160368,"d":"160,368 "},null,{"v":160368,"d":"160,368 "},null,{"v":160368,"d":"160,368 "},null,{"v":160368,"d":"160,368 "}]
["Office Supplies",null,{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":700,"d":"700 "},{"v":800,"d":"800 "},{"v":900,"d":"900 "},{"v":1100,"d":"1,100 "},{"v":1200,"d":"1,200 "},{"v":1300,"d":"1,300 "},{"v":1600,"d":"1,600 "},{"v":1700,"d":"1,700 "},{"v":1800,"d":"1,800 "},{"v":1900,"d":"1,900 "},null,{"v":14000,"d":"14,000 "},null,"Consulting",null,{"v":3600,"d":"3,600 "},{"v":3645,"d":"3,645 "},{"v":3690.5625,"d":"3,691 "},{"v":3736.69453125,"d":"3,737 "},{"v":14672.25703125,"d":"14,672 "},null,{"v":3783.403212890625,"d":"3,783 "},{"v":3830.695753051758,"d":"3,831 "},{"v":3878.579449964905,"d":"3,879 "},{"v":3927.061693089466,"d":"3,927 "},{"v":15419.740108996755,"d":"15,420 "},null,"Consulting",null,{"v":16190.727114446592,"d":"16,191 "},null,{"v":17000.26347016892,"d":"17,000 "},null,"Consulting",null,{"v":14400,"d":"14,400 "},null,{"v":14672.25703125,"d":"14,672 "},null,{"v":15419.740108996755,"d":"15,420 "},null,{"v":16190.727114446592,"d":"16,191 "},null,{"v":17000.26347016892,"d":"17,000 "}]
["Phone/Fax",null,{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1800,"d":"1,800 "},{"v":2000,"d":"2,000 "},{"v":2200,"d":"2,200 "},{"v":2400,"d":"2,400 "},{"v":2600,"d":"2,600 "},{"v":2800,"d":"2,800 "},{"v":3000,"d":"3,000 "},{"v":3200,"d":"3,200 "},{"v":3400,"d":"3,400 "},{"v":3600,"d":"3,600 "},null,{"v":29400,"d":"29,400 "},null,"Accounting",null,{"v":6000,"d":"6,000 "},{"v":6075,"d":"6,075 "},{"v":6150.9375,"d":"6,151 "},{"v":6227.82421875,"d":"6,228 "},{"v":24453.76171875,"d":"24,454 "},null,{"v":6305.672021484375,"d":"6,306 "},{"v":6384.49292175293,"d":"6,384 "},{"v":6464.299083274841,"d":"6,464 "},{"v":6545.102821815776,"d":"6,545 "},{"v":25699.566848327922,"d":"25,700 "},null,"Accounting",null,{"v":26984.54519074432,"d":"26,985 "},null,{"v":28333.772450281536,"d":"28,334 "},null,"Accounting",null,{"v":18100,"d":"18,100 "},null,{"v":24453.76171875,"d":"24,454 "},null,{"v":25699.566848327922,"d":"25,700 "},null,{"v":26984.54519074432,"d":"26,985 "},null,{"v":28333.772450281536,"d":"28,334 "}]
["Postage/courier",null,{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":350,"d":"350 "},{"v":400,"d":"400 "},{"v":450,"d":"450 "},{"v":500,"d":"500 "},{"v":550,"d":"550 "},{"v":600,"d":"600 "},{"v":650,"d":"650 "},{"v":700,"d":"700 "},{"v":800,"d":"800 "},{"v":900,"d":"900 "},null,{"v":6500,"d":"6,500 "},null,"Legal",null,{"v":4500,"d":"4,500 "},{"v":4556.25,"d":"4,556 "},{"v":4613.203125,"d":"4,613 "},{"v":4670.8681640625,"d":"4,671 "},{"v":18340.3212890625,"d":"18,340 "},null,{"v":4729.254016113281,"d":"4,729 "},{"v":4788.369691314697,"d":"4,788 "},{"v":4848.224312456131,"d":"4,848 "},{"v":4908.827116361833,"d":"4,909 "},{"v":19274.675136245944,"d":"19,275 "},null,"Legal",null,{"v":20238.40889305824,"d":"20,238 "},null,{"v":21250.32933771115,"d":"21,250 "},null,"Legal",null,{"v":11250,"d":"11,250 "},null,{"v":18340.3212890625,"d":"18,340 "},null,{"v":19274.675136245944,"d":"19,275 "},null,{"v":20238.40889305824,"d":"20,238 "},null,{"v":21250.32933771115,"d":"21,250 "}]
["Utilities",null,{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":700,"d":"700 "},{"v":700,"d":"700 "},{"v":700,"d":"700 "},{"v":1050,"d":"1,050 "},{"v":1050,"d":"1,050 "},{"v":1050,"d":"1,050 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},{"v":1400,"d":"1,400 "},null,{"v":11550,"d":"11,550 "},null,"Office Supplies",null,{"v":9000,"d":"9,000 "},{"v":9112.5,"d":"9,113 "},{"v":9226.40625,"d":"9,226 "},{"v":9341.736328125,"d":"9,342 "},{"v":36680.642578125,"d":"36,681 "},null,{"v":9458.508032226562,"d":"9,459 "},{"v":9576.739382629394,"d":"9,577 "},{"v":9696.448624912262,"d":"9,696 "},{"v":9817.654232723666,"d":"9,818 "},{"v":38549.35027249189,"d":"38,549 "},null,"Office Supplies",null,{"v":40476.81778611648,"d":"40,477 "},null,{"v":42500.6586754223,"d":"42,501 "},null,"Office Supplies",null,{"v":25600,"d":"25,600 "},null,{"v":36680.642578125,"d":"36,681 "},null,{"v":38549.35027249189,"d":"38,549 "},null,{"v":40476.81778611648,"d":"40,477 "},null,{"v":42500.6586754223,"d":"42,501 "}]
["Alarms",null,{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":200,"d":"200 "},null,{"v":1600,"d":"1,600 "},null,"Phone/Fax",null,{"v":19800,"d":"19,800 "},{"v":20047.5,"d":"20,048 "},{"v":20298.09375,"d":"20,298 "},{"v":20551.819921875,"d":"20,552 "},{"v":80697.413671875,"d":"80,697 "},null,{"v":20808.71767089844,"d":"20,809 "},{"v":21068.82664178467,"d":"21,069 "},{"v":21332.18697480698,"d":"21,332 "},{"v":22398.79632354733,"d":"22,399 "},{"v":85608.52761103743,"d":"85,609 "},null,"Phone/Fax",null,{"v":89888.9539915893,"d":"89,889 "},null,{"v":94383.40169116876,"d":"94,383 "},null,"Phone/Fax",null,{"v":59300,"d":"59,300 "},null,{"v":80697.413671875,"d":"80,697 "},null,{"v":85608.52761103743,"d":"85,609 "},null,{"v":89888.9539915893,"d":"89,889 "},null,{"v":94383.40169116876,"d":"94,383 "}]
["Contributions",null,{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":250,"d":"250 "},{"v":300,"d":"300 "},{"v":350,"d":"350 "},{"v":400,"d":"400 "},{"v":450,"d":"450 "},{"v":500,"d":"500 "},{"v":550,"d":"550 "},{"v":600,"d":"600 "},{"v":700,"d":"700 "},null,{"v":4700,"d":"4,700 "},null,"Postage/courier",null,{"v":6300,"d":"6,300 "},{"v":6378.75,"d":"6,379 "},{"v":6458.484375,"d":"6,458 "},{"v":6539.2154296875,"d":"6,539 "},{"v":25676.4498046875,"d":"25,676 "},null,{"v":6620.955622558593,"d":"6,621 "},{"v":6703.717567840576,"d":"6,704 "},{"v":6787.514037438583,"d":"6,788 "},{"v":6872.357962906565,"d":"6,872 "},{"v":26984.545190744313,"d":"26,985 "},null,"Postage/courier",null,{"v":28333.77245028153,"d":"28,334 "},null,{"v":29750.461072795606,"d":"29,750 "},null,"Postage/courier",null,{"v":18300,"d":"18,300 "},null,{"v":25676.4498046875,"d":"25,676 "},null,{"v":26984.545190744313,"d":"26,985 "},null,{"v":28333.77245028153,"d":"28,334 "},null,{"v":29750.461072795606,"d":"29,750 "}]
["Licenses/Permits",null,{"v":110,"d":"110 "},{"v":110,"d":"110 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":330,"d":"330 "},{"v":330,"d":"330 "},{"v":330,"d":"330 "},{"v":440,"d":"440 "},{"v":440,"d":"440 "},{"v":440,"d":"440 "},{"v":440,"d":"440 "},null,{"v":3630,"d":"3,630 "},null,"Utilities",null,{"v":5850,"d":"5,850 "},{"v":5923.125,"d":"5,923 "},{"v":5997.1640625,"d":"5,997 "},{"v":6072.12861328125,"d":"6,072 "},{"v":23842.41767578125,"d":"23,842 "},null,{"v":6148.030220947266,"d":"6,148 "},{"v":6224.880598709106,"d":"6,225 "},{"v":6302.6916061929705,"d":"6,303 "},{"v":6381.475251270383,"d":"6,381 "},{"v":25057.077677119723,"d":"25,057 "},null,"Utilities",null,{"v":26309.93156097571,"d":"26,310 "},null,{"v":27625.428139024494,"d":"27,625 "},null,"Utilities",null,{"v":18150,"d":"18,150 "},null,{"v":23842.41767578125,"d":"23,842 "},null,{"v":25057.077677119723,"d":"25,057 "},null,{"v":26309.93156097571,"d":"26,310 "},null,{"v":27625.428139024494,"d":"27,625 "}]
["Memships/Dues/Subscr",null,{"v":200,"d":"200 "},{"v":200,"d":"200 "},{"v":250,"d":"250 "},{"v":300,"d":"300 "},{"v":350,"d":"350 "},{"v":400,"d":"400 "},{"v":450,"d":"450 "},{"v":500,"d":"500 "},{"v":550,"d":"550 "},{"v":600,"d":"600 "},{"v":650,"d":"650 "},{"v":700,"d":"700 "},null,{"v":5150,"d":"5,150 "},null,"Alarms",null,{"v":825,"d":"825 "},{"v":866.25,"d":"866 "},{"v":909.5625,"d":"910 "},{"v":955.040625,"d":"955 "},{"v":3555.853125,"d":"3,556 "},null,{"v":1002.7926562499999,"d":"1,003 "},{"v":1052.9322890624999,"d":"1,053 "},{"v":1105.578903515625,"d":"1,106 "},{"v":1160.8578486914062,"d":"1,161 "},{"v":4322.16169751953,"d":"4,322 "},null,"Alarms",null,{"v":4322.16169751953,"d":"4,322 "},null,{"v":4322.16169751953,"d":"4,322 "},null,"Alarms",null,{"v":2500,"d":"2,500 "},null,{"v":3555.853125,"d":"3,556 "},null,{"v":4322.16169751953,"d":"4,322 "},null,{"v":4322.16169751953,"d":"4,322 "},null,{"v":4322.16169751953,"d":"4,322 "}]
["Promotion",null,{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":700,"d":"700 "},{"v":800,"d":"800 "},{"v":1000,"d":"1,000 "},{"v":1100,"d":"1,100 "},{"v":1200,"d":"1,200 "},{"v":1400,"d":"1,400 "},{"v":1500,"d":"1,500 "},{"v":1600,"d":"1,600 "},{"v":1700,"d":"1,700 "},{"v":1800,"d":"1,800 "},null,{"v":14000,"d":"14,000 "},null,"Contributions",null,{"v":3900,"d":"3,900 "},{"v":3948.75,"d":"3,949 "},{"v":3998.109375,"d":"3,998 "},{"v":4048.0857421875,"d":"4,048 "},{"v":15894.9451171875,"d":"15,895 "},null,{"v":4098.686813964843,"d":"4,099 "},{"v":4149.920399139403,"d":"4,150 "},{"v":4201.7944041286455,"d":"4,202 "},{"v":4254.316834180254,"d":"4,254 "},{"v":16704.718451413144,"d":"16,705 "},null,"Contributions",null,{"v":17539.9543739838,"d":"17,540 "},null,{"v":18416.95209268299,"d":"18,417 "},null,"Contributions",null,{"v":11900,"d":"11,900 "},null,{"v":15894.9451171875,"d":"15,895 "},null,{"v":16704.718451413144,"d":"16,705 "},null,{"v":17539.9543739838,"d":"17,540 "},null,{"v":18416.95209268299,"d":"18,417 "}]
["Bad Debt",null,{"v":150,"d":"150 "},{"v":250,"d":"250 "},{"v":325,"d":"325 "},{"v":375,"d":"375 "},{"v":425,"d":"425 "},{"v":550,"d":"550 "},{"v":575,"d":"575 "},{"v":600,"d":"600 "},{"v":750,"d":"750 "},{"v":800,"d":"800 "},{"v":850,"d":"850 "},{"v":900,"d":"900 "},null,{"v":6550,"d":"6,550 "},null,"Licenses/Permits",null,{"v":1890,"d":"1,890 "},{"v":1913.625,"d":"1,914 "},{"v":1937.5453125,"d":"1,938 "},{"v":1961.76462890625,"d":"1,962 "},{"v":7702.934941406251,"d":"7,703 "},null,{"v":1986.2866867675782,"d":"1,986 "},{"v":2011.115270352173,"d":"2,011 "},{"v":2036.254211231575,"d":"2,036 "},{"v":2061.7073888719697,"d":"2,062 "},{"v":8095.363557223296,"d":"8,095 "},null,"Licenses/Permits",null,{"v":8500.13173508446,"d":"8,500 "},null,{"v":8925.138321838684,"d":"8,925 "},null,"Licenses/Permits",null,{"v":5910,"d":"5,910 "},null,{"v":7702.934941406251,"d":"7,703 "},null,{"v":8095.363557223296,"d":"8,095 "},null,{"v":8500.13173508446,"d":"8,500 "},null,{"v":8925.138321838684,"d":"8,925 "}]
["Bank Charges",null,{"v":40,"d":"40 "},{"v":40,"d":"40 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":80,"d":"80 "},{"v":120,"d":"120 "},{"v":120,"d":"120 "},{"v":120,"d":"120 "},{"v":160,"d":"160 "},{"v":160,"d":"160 "},{"v":160,"d":"160 "},{"v":160,"d":"160 "},null,{"v":1320,"d":"1,320 "},null,"Memships/Dues/Subscr",null,{"v":3150,"d":"3,150 "},{"v":3189.375,"d":"3,189 "},{"v":3229.2421875,"d":"3,229 "},{"v":3269.60771484375,"d":"3,270 "},{"v":12838.22490234375,"d":"12,838 "},null,{"v":3310.4778112792965,"d":"3,310 "},{"v":3351.858783920288,"d":"3,352 "},{"v":3393.7570187192914,"d":"3,394 "},{"v":3436.1789814532826,"d":"3,436 "},{"v":13492.272595372157,"d":"13,492 "},null,"Memships/Dues/Subscr",null,{"v":14166.886225140765,"d":"14,167 "},null,{"v":14875.230536397803,"d":"14,875 "},null,"Memships/Dues/Subscr",null,{"v":9350,"d":"9,350 "},null,{"v":12838.22490234375,"d":"12,838 "},null,{"v":13492.272595372157,"d":"13,492 "},null,{"v":14166.886225140765,"d":"14,167 "},null,{"v":14875.230536397803,"d":"14,875 "}]
["Misc",null,{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":2500,"d":"2,500 "},{"v":3000,"d":"3,000 "},{"v":3500,"d":"3,500 "},{"v":4000,"d":"4,000 "},{"v":4500,"d":"4,500 "},{"v":5000,"d":"5,000 "},{"v":5500,"d":"5,500 "},{"v":6000,"d":"6,000 "},{"v":6000,"d":"6,000 "},null,{"v":45000,"d":"45,000 "},null,"Promotion",null,{"v":9900,"d":"9,900 "},{"v":10023.75,"d":"10,024 "},{"v":10149.046875,"d":"10,149 "},{"v":10275.9099609375,"d":"10,276 "},{"v":40348.7068359375,"d":"40,349 "},null,{"v":10404.35883544922,"d":"10,404 "},{"v":10534.413320892336,"d":"10,534 "},{"v":10666.09348740349,"d":"10,666 "},{"v":10799.419655996035,"d":"10,799 "},{"v":42404.28529974108,"d":"42,404 "},null,"Promotion",null,{"v":44524.49956472813,"d":"44,524 "},null,{"v":46750.72454296454,"d":"46,751 "},null,"Promotion",null,{"v":32000,"d":"32,000 "},null,{"v":40348.7068359375,"d":"40,349 "},null,{"v":42404.28529974108,"d":"42,404 "},null,{"v":44524.49956472813,"d":"44,524 "},null,{"v":46750.72454296454,"d":"46,751 "}]
["Pre-Store Start-up",null,{"v":10000,"d":"10,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":10000,"d":"10,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":10000,"d":"10,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":2500,"d":"2,500 "},{"$nulls":3},{"v":92500,"d":"92,500 "},null,"Brochures",null,{"v":9000,"d":"9,000 "},{"v":9112.5,"d":"9,113 "},{"v":9226.40625,"d":"9,226 "},{"v":9341.736328125,"d":"9,342 "},{"v":36680.642578125,"d":"36,681 "},null,{"v":9458.508032226562,"d":"9,459 "},{"v":9931.43343383789,"d":"9,931 "},{"v":10055.576351760865,"d":"10,056 "},{"v":10181.271056157875,"d":"10,181 "},{"v":39626.7888739832,"d":"39,627 "},null,"Brochures",null,{"v":41608.128317682356,"d":"41,608 "},null,{"v":43688.53473356648,"d":"43,689 "},null,"Brochures",null,{"v":23400,"d":"23,400 "},null,{"v":36680.642578125,"d":"36,681 "},null,{"v":39626.7888739832,"d":"39,627 "},null,{"v":41608.128317682356,"d":"41,608 "},null,{"v":43688.53473356648,"d":"43,689 "}]
[{"$nulls":17},"Newsletters",null,{"v":6000,"d":"6,000 "},{"v":6075,"d":"6,075 "},{"v":6150.9375,"d":"6,151 "},{"v":6227.82421875,"d":"6,228 "},{"v":24453.76171875,"d":"24,454 "},null,{"v":6305.672021484375,"d":"6,306 "},{"v":6384.49292175293,"d":"6,384 "},{"v":6464.299083274841,"d":"6,464 "},{"v":6545.102821815776,"d":"6,545 "},{"v":25699.566848327922,"d":"25,700 "},null,"Newsletters",null,{"v":26984.54519074432,"d":"26,985 "},null,{"v":28333.772450281536,"d":"28,334 "},null,"Newsletters",null,{"v":24000,"d":"24,000 "},null,{"v":24453.76171875,"d":"24,454 "},null,{"v":25699.566848327922,"d":"25,700 "},null,{"v":26984.54519074432,"d":"26,985 "},null,{"v":28333.772450281536,"d":"28,334 "}]
["TOTAL EXPENSES",null,{"v":44252.66666666667,"d":"44,253 "},{"v":51552.66666666667,"d":"51,553 "},{"v":69225.33333333334,"d":"69,225 "},{"v":77900.33333333334,"d":"77,900 "},{"v":85500.33333333334,"d":"85,500 "},{"v":103973,"d":"103,973 "},{"v":112073,"d":"112,073 "},{"v":119098,"d":"119,098 "},{"v":137995.6666666667,"d":"137,996 "},{"v":139420.6666666667,"d":"139,421 "},{"v":139470.6666666667,"d":"139,471 "},{"v":141270.6666666667,"d":"141,271 "},null,{"v":1221733.0000000002,"d":"1,221,733 "},null,"Bad Debt",null,{"v":5100,"d":"5,100 "},{"v":5355,"d":"5,355 "},{"v":5622.75,"d":"5,623 "},{"v":5903.8875,"d":"5,904 "},{"v":21981.6375,"d":"21,982 "},null,{"v":6199.081875,"d":"6,199 "},{"v":6509.0359687499995,"d":"6,509 "},{"v":6834.487767187499,"d":"6,834 "},{"v":7176.212155546874,"d":"7,176 "},{"v":26718.81776648437,"d":"26,719 "},null,"Bad Debt",null,{"v":28054.75865480859,"d":"28,055 "},null,{"v":29457.49658754902,"d":"29,457 "},null,"Bad Debt",null,{"v":16125,"d":"16,125 "},null,{"v":21981.6375,"d":"21,982 "},null,{"v":26718.81776648437,"d":"26,719 "},null,{"v":28054.75865480859,"d":"28,055 "},null,{"v":29457.49658754902,"d":"29,457 "}]
["PRE-TAX PROFIT",null,{"v":-18752.66666666667,"d":"(18,753)"},{"v":-9052.666666666672,"d":"(9,053)"},{"v":-13975.333333333343,"d":"(13,975)"},{"v":-14150.333333333343,"d":"(14,150)"},{"v":-13250.333333333343,"d":"(13,250)"},{"v":-10473,"d":"(10,473)"},{"v":-14323,"d":"(14,323)"},{"v":-17098,"d":"(17,098)"},{"v":-10495.666666666686,"d":"(10,496)"},{"v":-3420.666666666686,"d":"(3,421)"},{"v":5029.333333333314,"d":"5,029 "},{"v":11729.333333333314,"d":"11,729 "},null,{"v":-108233.00000000023,"d":"(108,233)"},null,"Bank Charges",null,{"v":930,"d":"930 "},{"v":941.625,"d":"942 "},{"v":953.3953125,"d":"953 "},{"v":965.31275390625,"d":"965 "},{"v":3790.3330664062496,"d":"3,790 "},null,{"v":977.3791633300781,"d":"977 "},{"v":989.5964028717041,"d":"990 "},{"v":1001.9663579076004,"d":"1,002 "},{"v":1014.4909373814454,"d":"1,014 "},{"v":3983.4328614908277,"d":"3,983 "},null,"Bank Charges",null,{"v":4182.604504565369,"d":"4,183 "},null,{"v":4391.734729793638,"d":"4,392 "},null,"Bank Charges",null,{"v":2740,"d":"2,740 "},null,{"v":3790.3330664062496,"d":"3,790 "},null,{"v":3983.4328614908277,"d":"3,983 "},null,{"v":4182.604504565369,"d":"4,183 "},null,{"v":4391.734729793638,"d":"4,392 "}]
["  Tax @ 38%",{"$nulls":14},{"v":0,"d":"0 "},null,"Interest",{"$nulls":5},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},null,"Interest",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,"Interest",null,{"v":12000,"d":"12,000 "},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["NET Profit After Taxes",{"$nulls":14},{"v":-108233.00000000023,"d":"(108,233)"},null,"Misc",null,{"v":18000,"d":"18,000 "},{"v":18225,"d":"18,225 "},{"v":18452.8125,"d":"18,453 "},{"v":18683.47265625,"d":"18,683 "},{"v":73361.28515625,"d":"73,361 "},null,{"v":18917.016064453124,"d":"18,917 "},{"v":19153.478765258787,"d":"19,153 "},{"v":19392.897249824524,"d":"19,393 "},{"v":19635.30846544733,"d":"19,635 "},{"v":77098.70054498377,"d":"77,099 "},null,"Misc",null,{"v":80953.63557223296,"d":"80,954 "},null,{"v":85001.3173508446,"d":"85,001 "},null,"Misc",null,{"v":81750,"d":"81,750 "},null,{"v":73361.28515625,"d":"73,361 "},null,{"v":77098.70054498377,"d":"77,099 "},null,{"v":80953.63557223296,"d":"80,954 "},null,{"v":85001.3173508446,"d":"85,001 "}]
[{"$nulls":17},"Software Devl",null,{"v":20000,"d":"20,000 "},{"v":20000,"d":"20,000 "},{"v":20000,"d":"20,000 "},{"v":20000,"d":"20,000 "},{"v":80000,"d":"80,000 "},null,{"v":25000,"d":"25,000 "},{"v":25000,"d":"25,000 "},{"v":25000,"d":"25,000 "},{"v":25000,"d":"25,000 "},{"v":100000,"d":"100,000 "},null,"Software Devl",null,{"v":120000,"d":"120,000 "},null,{"v":150000,"d":"150,000 "},null,"Start-up/Software Devl",null,{"v":112500,"d":"112,500 "},null,{"v":80000,"d":"80,000 "},null,{"v":100000,"d":"100,000 "},null,{"v":120000,"d":"120,000 "},null,{"v":150000,"d":"150,000 "}]
[]
[{"$nulls":17},"TOTAL EXPENSES",null,{"v":814791,"d":"814,791 "},{"v":829573.6799999999,"d":"829,574 "},{"v":851196.4094749999,"d":"851,196 "},{"v":873487.6939741875,"d":"873,488 "},{"v":3369048.7834491874,"d":"3,369,049 "},null,{"v":909444.9193657226,"d":"909,445 "},{"v":911038.6514539247,"d":"911,039 "},{"v":938085.3334067666,"d":"938,085 "},{"v":959799.8595860576,"d":"959,800 "},{"v":3718368.7638124716,"d":"3,718,369 "},null,"TOTAL EXPENSES",null,{"v":3923781.218918218,"d":"3,923,781 "},null,{"v":4150160.9467792534,"d":"4,150,161 "},null,"TOTAL EXPENSES",null,{"v":2685699.8800000004,"d":"2,685,700 "},null,{"v":3369048.7834491874,"d":"3,369,049 "},null,{"v":3718368.7638124716,"d":"3,718,369 "},null,{"v":3923781.218918218,"d":"3,923,781 "},null,{"v":4150160.9467792534,"d":"4,150,161 "}]
[{"$nulls":17},"PRE-TAX PROFIT",null,{"v":85801,"d":"85,801 "},{"v":125053.84000000008,"d":"125,054 "},{"v":170255.03692500014,"d":"170,255 "},{"v":219465.35367381258,"d":"219,465 "},{"v":600575.2305988128,"d":"600,575 "},null,{"v":256285.08063427743,"d":"256,285 "},{"v":206961.34854607529,"d":"206,961 "},{"v":308914.66659323336,"d":"308,915 "},{"v":373200.1404139424,"d":"373,200 "},{"v":1145361.2361875284,"d":"1,145,361 "},null,"PRE-TAX PROFIT",null,{"v":1329047.1810817826,"d":"1,329,047 "},null,{"v":1522893.7252207468,"d":"1,522,894 "},null,"PRE-TAX PROFIT",null,{"v":93850.11999999965,"d":"93,850 "},null,{"v":600575.2305988128,"d":"600,575 "},null,{"v":1145361.2361875284,"d":"1,145,361 "},null,{"v":1329047.1810817826,"d":"1,329,047 "},null,{"v":1522893.7252207468,"d":"1,522,894 "}]
[{"$nulls":17},"  Tax @ 38%",{"$nulls":5},{"v":228218.58762754887,"d":"228,219 "},{"$nulls":5},{"v":435237.26975126076,"d":"435,237 "},null,"  Tax @ 38%",null,{"v":505037.9288110774,"d":"505,038 "},null,{"v":578699.6155838838,"d":"578,700 "},null,"  Taxes @ 38%",null,{"v":35663.04559999987,"d":"35,663 "},null,{"v":228218.58762754887,"d":"228,219 "},null,{"v":435237.26975126076,"d":"435,237 "},null,{"v":505037.9288110774,"d":"505,038 "},null,{"v":578699.6155838838,"d":"578,700 "}]
[{"$nulls":17},"NET Profit After Taxes",{"$nulls":5},{"v":372356.64297126397,"d":"372,357 "},{"$nulls":5},{"v":710123.9664362676,"d":"710,124 "},null,"NET Profit After Taxes",null,{"v":824009.2522707052,"d":"824,009 "},null,{"v":944194.109636863,"d":"944,194 "},null,"NET Profit After Taxes",null,{"v":58187.07439999978,"d":"58,187 "},null,{"v":372356.64297126397,"d":"372,357 "},null,{"v":710123.9664362676,"d":"710,124 "},null,{"v":824009.2522707052,"d":"824,009 "},null,{"v":944194.109636863,"d":"944,194 "}]
[]
[{"$nulls":37},"                SALES",null,{"v":3225000,"d":"3,225,000 "},null,{"v":4615841.876800001,"d":"4,615,842 "},null,{"v":5655500,"d":"5,655,500 "},null,{"v":6107940,"d":"6,107,940 "},null,{"v":6596575.2,"d":"6,596,575 "}]
[{"$nulls":37},"Profit Percentages"]
[{"$nulls":37},"Pretax %",null,{"v":0.029100812403100664,"d":"2.9%"},null,{"v":0.13011174269582437,"d":"13.0%"},null,{"v":0.2025216578883438,"d":"20.3%"},null,{"v":0.2175933589854816,"d":"21.8%"},null,{"v":0.2308612695297928,"d":"23.1%"}]
[{"$nulls":37},"A/F tax %",null,{"v":0.018042503689922412,"d":"1.8%"},null,{"v":0.08066928047141113,"d":"8.1%"},null,{"v":0.12556342789077315,"d":"12.6%"},null,{"v":0.1349078825709986,"d":"13.5%"},null,{"v":0.14313398710847153,"d":"14.3%"}]
[]
[]
[{"$nulls":31},"(BPExp3 -- AF1.AK59)",{"$nulls":5},"(BPExp3 - Al1.Av59)"]
["ProForma for <EXAMPLE COMPANY> Inc.",{"$nulls":16},"(BPExp3 -- R1.AD60) "]
["HEADQUARTER EXPENSES",{"$nulls":5},"YEAR ONE"]
[null,null,"MONTH",null,"* = New Store opens",null,null,"   *",null,null,"   *"]
["ITEM",null,"  ONE","  TWO"," THREE"," FOUR"," FIVE","  SIX","SEVEN","EIGHT"," NINE","  TEN","ELEVEN","TWELVE",null,"  TOTAL"]
["  (GROSS SALES)",null,{"v":160000,"d":"160,000 "},{"v":155000,"d":"155,000 "},{"v":160000,"d":"160,000 "},{"v":160000,"d":"160,000 "},{"v":165000,"d":"165,000 "},{"v":165000,"d":"165,000 "},{"v":170000,"d":"170,000 "},{"v":160000,"d":"160,000 "},{"v":155000,"d":"155,000 "},{"v":150000,"d":"150,000 "},{"v":155000,"d":"155,000 "},{"v":160000,"d":"160,000 "},null,{"v":1915000,"d":"1,915,000 "}]
["Less Cost of Goods (13%)",null,{"v":20800,"d":"20,800 "},{"v":20150,"d":"20,150 "},{"v":20800,"d":"20,800 "},{"v":20800,"d":"20,800 "},{"v":21450,"d":"21,450 "},{"v":21450,"d":"21,450 "},{"v":22100,"d":"22,100 "},{"v":20800,"d":"20,800 "},{"v":20150,"d":"20,150 "},{"v":19500,"d":"19,500 "},{"v":20150,"d":"20,150 "},{"v":20800,"d":"20,800 "},null,{"v":248950,"d":"248,950 "},{"$nulls":21},"ProForma for DTP Inc."]
["GROSS PROFIT",null,{"v":139200,"d":"139,200 "},{"v":134850,"d":"134,850 "},{"v":139200,"d":"139,200 "},{"v":139200,"d":"139,200 "},{"v":143550,"d":"143,550 "},{"v":143550,"d":"143,550 "},{"v":147900,"d":"147,900 "},{"v":139200,"d":"139,200 "},{"v":134850,"d":"134,850 "},{"v":130500,"d":"130,500 "},{"v":134850,"d":"134,850 "},{"v":139200,"d":"139,200 "},null,{"v":1666050,"d":"1,666,050 "},{"$nulls":21},"CASHFLOW - USES and SOURCES of CASH"]
["*",{"$nulls":41},"FIVE YEAR SUMMARY"]
["Salaries (Schd)",null,{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},{"v":50833,"d":"50,833 "},null,{"v":609996,"d":"609,996 "},{"$nulls":23},"   YEAR",null,"   YEAR",null,"   YEAR",null,"   YEAR",null,"   YEAR"]
["Benefits (@28%)",null,{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},{"v":14233.240000000002,"d":"14,233 "},null,{"v":170798.88,"d":"170,799 "},{"$nulls":21},"ITEM",null,"   ONE",null,"   TWO",null,"  THREE",null,"   FOUR",null,"   FIVE"]
["Bonus (@1% sales)",null,{"v":1600,"d":"1,600 "},{"v":1550,"d":"1,550 "},{"v":1600,"d":"1,600 "},{"v":1600,"d":"1,600 "},{"v":1650,"d":"1,650 "},{"v":1650,"d":"1,650 "},{"v":1700,"d":"1,700 "},{"v":1600,"d":"1,600 "},{"v":1550,"d":"1,550 "},{"v":1500,"d":"1,500 "},{"v":1550,"d":"1,550 "},{"v":1600,"d":"1,600 "},null,{"v":19150,"d":"19,150 "}]
["Commissions (@5% sales)",null,{"v":8000,"d":"8,000 "},{"v":7750,"d":"7,750 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8250,"d":"8,250 "},{"v":8250,"d":"8,250 "},{"v":8500,"d":"8,500 "},{"v":8000,"d":"8,000 "},{"v":7750,"d":"7,750 "},{"v":7500,"d":"7,500 "},{"v":7750,"d":"7,750 "},{"v":8000,"d":"8,000 "},null,{"v":95750,"d":"95,750 "},{"$nulls":21},"Capital Transactions"]
["Contract Labor",null,{"v":7200,"d":"7,200 "},{"v":6975,"d":"6,975 "},{"v":7200,"d":"7,200 "},{"v":7200,"d":"7,200 "},{"v":7425,"d":"7,425 "},{"v":7425,"d":"7,425 "},{"v":7650,"d":"7,650 "},{"v":7200,"d":"7,200 "},{"v":6975,"d":"6,975 "},{"v":6750,"d":"6,750 "},{"v":6975,"d":"6,975 "},{"v":7200,"d":"7,200 "},null,{"v":86175,"d":"86,175 "},{"$nulls":21},"  Equity Investment",null,{"v":200000,"d":"200,000 "}]
["Taxes Business",null,{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},null,{"v":4800,"d":"4,800 "},{"$nulls":21},"Financing Transactions"]
["Maintenance - auto/truck",null,{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},null,{"v":4800,"d":"4,800 "},{"$nulls":21},"  Line of Credit",null,{"v":150000,"d":"150,000 "},null,{"v":50000,"d":"50,000 "}]
["  Bldg/Equip",null,{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},null,{"v":10800,"d":"10,800 "},{"$nulls":21},"Operating Transactions"]
["Depreciation - Equip",null,{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},{"v":1003,"d":"1,003 "},null,{"v":12036,"d":"12,036 "},{"$nulls":21},"  Cash Receipts",null,{"v":3208875,"d":"3,208,875 "},null,{"v":4593860.2393000005,"d":"4,593,860 "},null,{"v":5682218.817766485,"d":"5,682,219 "},null,{"v":6079885.241345191,"d":"6,079,885 "},null,{"v":6567117.703412451,"d":"6,567,118 "}]
["  Vehicles",null,{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},{"v":233,"d":"233 "},null,{"v":2796,"d":"2,796 "},{"$nulls":21},"  Interest Income",{"$nulls":3},{"v":2421.5518599999955,"d":"2,422 "},null,{"v":9241.465793281608,"d":"9,241 "},null,{"v":16643.572043182445,"d":"16,644 "},null,{"v":21458.523684659416,"d":"21,459 "}]
["  Furn/Fix",null,{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},null,{"v":3000,"d":"3,000 "},{"$nulls":21},"Cash Available",null,{"v":3558875,"d":"3,558,875 "},null,{"v":4646281.7911600005,"d":"4,646,282 "},null,{"v":5691460.283559767,"d":"5,691,460 "},null,{"v":6096528.813388374,"d":"6,096,529 "},null,{"v":6588576.22709711,"d":"6,588,576 "}]
["Amortization - Org Exp",null,{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},{"v":95,"d":"95 "},null,{"v":1140,"d":"1,140 "},{"$nulls":21},"Beginning Cash",null,{"v":50000,"d":"50,000 "},null,{"v":96862.07439999981,"d":"96,862 "},null,{"v":119658.6317312643,"d":"119,659 "},null,{"v":165742.8817272978,"d":"165,743 "},null,{"v":358340.94738637656,"d":"358,341 "}]
["  Leasehold Improv",null,{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},{"v":625,"d":"625 "},null,{"v":7500,"d":"7,500 "},{"$nulls":21},"Net Cash Available",null,{"v":3608875,"d":"3,608,875 "},null,{"v":4743143.865560001,"d":"4,743,144 "},null,{"v":5811118.915291031,"d":"5,811,119 "},null,{"v":6262271.6951156715,"d":"6,262,272 "},null,{"v":6946917.174483486,"d":"6,946,917 "}]
["Leases - Copiers",null,{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},null,{"v":9600,"d":"9,600 "},{"$nulls":21},"*"]
["  Print Equip",null,{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},null,{"v":18000,"d":"18,000 "}]
["Travel/Entr",null,{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},null,{"v":48000,"d":"48,000 "},{"$nulls":21},"USES OF CASH"]
["Shipping/Freight",null,{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":550,"d":"550 "},{"v":600,"d":"600 "},{"v":650,"d":"650 "},{"v":650,"d":"650 "},{"v":700,"d":"700 "},null,{"v":6250,"d":"6,250 "},{"$nulls":21},"Capital Expenditures"]
["Insurance - Bus",null,{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},null,{"v":9600,"d":"9,600 "},{"$nulls":21},"  Start-Up Costs",null,{"v":112500,"d":"112,500 "},null,{"v":80000,"d":"80,000 "},null,{"v":100000,"d":"100,000 "},null,{"v":120000,"d":"120,000 "},null,{"v":150000,"d":"150,000 "}]
["Rent",null,{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},{"v":6700,"d":"6,700 "},null,{"v":80400,"d":"80,400 "},{"$nulls":21},"  Equip/Fixt Purchases",null,{"v":182700,"d":"182,700 "}]
["Consulting",null,{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},null,{"v":14400,"d":"14,400 "},{"$nulls":21},"Loan Repayments",null,{"v":50000,"d":"50,000 "},null,{"v":50000,"d":"50,000 "},null,{"v":100000,"d":"100,000 "}]
["Accounting",null,{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},null,{"v":18100,"d":"18,100 "},{"$nulls":21},"Operating Expenses"]
["Legal",null,{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},null,{"v":11250,"d":"11,250 "},{"$nulls":21},"  Cost of Goods",null,{"v":445450,"d":"445,450 "},null,{"v":646217.8627520001,"d":"646,218 "},null,{"v":791770.0000000001,"d":"791,770 "},null,{"v":855111.6000000001,"d":"855,112 "},null,{"v":923520.5280000002,"d":"923,521 "}]
["Office Supplies",null,{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1100,"d":"1,100 "},null,{"v":11600,"d":"11,600 "},{"$nulls":21},"G&A Expenses",null,{"v":2685699.8800000004,"d":"2,685,700 "},null,{"v":3369048.7834491874,"d":"3,369,049 "},null,{"v":3718368.7638124716,"d":"3,718,369 "},null,{"v":3923781.218918218,"d":"3,923,781 "},null,{"v":4150160.9467792534,"d":"4,150,161 "}]
["Phone/Fax",null,{"v":2100,"d":"2,100 "},{"v":2100,"d":"2,100 "},{"v":2300,"d":"2,300 "},{"v":2300,"d":"2,300 "},{"v":2400,"d":"2,400 "},{"v":2400,"d":"2,400 "},{"v":2400,"d":"2,400 "},{"v":2600,"d":"2,600 "},{"v":2600,"d":"2,600 "},{"v":2800,"d":"2,800 "},{"v":2900,"d":"2,900 "},{"v":3000,"d":"3,000 "},null,{"v":29900,"d":"29,900 "},{"$nulls":21},"  Less Depr/Amor",null,{"v":68042,"d":"68,042 "},null,{"v":86792,"d":"86,792 "},null,{"v":86792,"d":"86,792 "},null,{"v":86792,"d":"86,792 "},null,{"v":86792,"d":"86,792 "}]
["Postage/courier",null,{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":900,"d":"900 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1100,"d":"1,100 "},{"v":1100,"d":"1,100 "},{"v":1100,"d":"1,100 "},{"v":1200,"d":"1,200 "},null,{"v":11800,"d":"11,800 "},{"$nulls":21},"Income Taxes",null,{"v":35663.04559999987,"d":"35,663 "},null,{"v":228218.58762754887,"d":"228,219 "},null,{"v":435237.26975126076,"d":"435,237 "},null,{"v":505037.9288110774,"d":"505,038 "},null,{"v":578699.6155838838,"d":"578,700 "}]
["Utilities",null,{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},null,{"v":6600,"d":"6,600 "},{"$nulls":21},"TOTAL CASH OUTLAYS",null,{"v":3512012.9256,"d":"3,512,013 "},null,{"v":4373485.2338287365,"d":"4,373,485 "},null,{"v":5145376.033563733,"d":"5,145,376 "},null,{"v":5403930.747729295,"d":"5,403,931 "},null,{"v":5802381.090363137,"d":"5,802,381 "}]
["Alarms",null,{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},null,{"v":900,"d":"900 "}]
["Contributions",null,{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},null,{"v":7200,"d":"7,200 "},{"$nulls":21},"Net Cash Available",null,{"v":96862.07439999981,"d":"96,862 "},null,{"v":369658.6317312643,"d":"369,659 "},null,{"v":665742.8817272978,"d":"665,743 "},null,{"v":858340.9473863766,"d":"858,341 "},null,{"v":1144536.084120349,"d":"1,144,536 "}]
["Licenses/Permits",null,{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},{"v":190,"d":"190 "},null,{"v":2280,"d":"2,280 "}]
["Memships/Dues/Subscr",null,{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},null,{"v":4200,"d":"4,200 "},{"$nulls":21},"Expansion Funding ",{"$nulls":3},{"v":250000,"d":"250,000 "},null,{"v":200000,"d":"200,000 "},null,{"v":200000,"d":"200,000 "},null,{"v":200000,"d":"200,000 "}]
["Promotion",null,{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},null,{"v":18000,"d":"18,000 "},{"$nulls":21},"Dividend Distribution",{"$nulls":5},{"v":300000,"d":"300,000 "},null,{"v":700000,"d":"700,000 "},null,{"v":800000,"d":"800,000 "}]
["Brochures",null,{"v":1200,"d":"1,200 "},{"v":1200,"d":"1,200 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":3000,"d":"3,000 "},null,{"v":23400,"d":"23,400 "},{"$nulls":21},"ENDING CASH BALANCE",null,{"v":96862.07439999981,"d":"96,862 "},null,{"v":119658.6317312643,"d":"119,659 "},null,{"v":165742.8817272978,"d":"165,743 "},null,{"v":358340.94738637656,"d":"358,341 "},null,{"v":344536.084120349,"d":"344,536 "}]
["Newsletters",null,{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},null,{"v":24000,"d":"24,000 "}]
["Bad Debt",null,{"v":800,"d":"800 "},{"v":775,"d":"775 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":825,"d":"825 "},{"v":825,"d":"825 "},{"v":850,"d":"850 "},{"v":800,"d":"800 "},{"v":775,"d":"775 "},{"v":750,"d":"750 "},{"v":775,"d":"775 "},{"v":800,"d":"800 "},null,{"v":9575,"d":"9,575 "}]
["Bank Charges",null,{"v":85,"d":"85 "},{"v":85,"d":"85 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":125,"d":"125 "},{"v":125,"d":"125 "},{"v":125,"d":"125 "},{"v":125,"d":"125 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},null,{"v":1420,"d":"1,420 "}]
["Interest",null,{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},null,{"v":12000,"d":"12,000 "}]
["Misc",null,{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":2750,"d":"2,750 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3500,"d":"3,500 "},{"v":3500,"d":"3,500 "},{"v":3500,"d":"3,500 "},{"v":4000,"d":"4,000 "},null,{"v":36750,"d":"36,750 "}]
["Software Devl",null,{"v":5000,"d":"5,000 "},null,null,{"v":5000,"d":"5,000 "},{"$nulls":3},{"v":5000,"d":"5,000 "},{"$nulls":3},{"v":5000,"d":"5,000 "},null,{"v":20000,"d":"20,000 "}]
[]
["TOTAL EXPENSES",null,{"v":122322.24,"d":"122,322 "},{"v":116772.24,"d":"116,772 "},{"v":118387.24,"d":"118,387 "},{"v":123687.24,"d":"123,687 "},{"v":119337.24,"d":"119,337 "},{"v":120662.24,"d":"120,662 "},{"v":121462.24,"d":"121,462 "},{"v":125612.24,"d":"125,612 "},{"v":121712.24,"d":"121,712 "},{"v":121937.24,"d":"121,937 "},{"v":122587.24,"d":"122,587 "},{"v":129487.24,"d":"129,487 "},null,{"v":1463966.8800000001,"d":"1,463,967 "}]
["PRE-TAX PROFIT",null,{"v":16877.759999999995,"d":"16,878 "},{"v":18077.759999999995,"d":"18,078 "},{"v":20812.759999999995,"d":"20,813 "},{"v":15512.759999999995,"d":"15,513 "},{"v":24212.759999999995,"d":"24,213 "},{"v":22887.759999999995,"d":"22,888 "},{"v":26437.759999999995,"d":"26,438 "},{"v":13587.759999999995,"d":"13,588 "},{"v":13137.759999999995,"d":"13,138 "},{"v":8562.759999999995,"d":"8,563 "},{"v":12262.759999999995,"d":"12,263 "},{"v":9712.759999999995,"d":"9,713 "},null,{"v":202083.11999999988,"d":"202,083 "}]
["  Tax @ 38%",{"$nulls":14},{"v":76791.58559999996,"d":"76,792 "}]
["NET Profit After Taxes",{"$nulls":14},{"v":125291.53439999992,"d":"125,292 "},{"$nulls":21},"(BPExp3 -- AL65.AV110)"]
[]
[]
[]
[]
[{"$nulls":37},"ProForma for DTP Inc."]
[{"$nulls":37},"(Exhibit 9-1)",{"$nulls":4},"FIVE YEAR SUMMARY"]
[{"$nulls":39},"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[{"$nulls":37},"ITEM"]
[{"$nulls":37},"  (GROSS SALES)",null,{"v":3225000,"d":"3,225,000 "},null,{"v":4615841.876800001,"d":"4,615,842 "},null,{"v":5655500,"d":"5,655,500 "},null,{"v":6107940,"d":"6,107,940 "},null,{"v":6596575.2,"d":"6,596,575 "}]
[{"$nulls":37},"Less Cost of Goods (14%)",null,{"v":445450,"d":"445,450 "},null,{"v":646217.8627520001,"d":"646,218 "},null,{"v":791770.0000000001,"d":"791,770 "},null,{"v":855111.6000000001,"d":"855,112 "},null,{"v":923520.5280000002,"d":"923,521 "}]
[{"$nulls":37},"GROSS PROFIT",null,{"v":2779550,"d":"2,779,550 "},null,{"v":3969624.014048001,"d":"3,969,624 "},null,{"v":4863730,"d":"4,863,730 "},null,{"v":5252828.4,"d":"5,252,828 "},null,{"v":5673054.672,"d":"5,673,055 "}]
[{"$nulls":37},"*"]
[]
[{"$nulls":37},"TOTAL EXPENSES",null,{"v":2685699.8800000004,"d":"2,685,700 "},null,{"v":3369048.7834491874,"d":"3,369,049 "},null,{"v":3718368.7638124716,"d":"3,718,369 "},null,{"v":3923781.218918218,"d":"3,923,781 "},null,{"v":4150160.9467792534,"d":"4,150,161 "}]
[{"$nulls":37},"PRE-TAX PROFIT",null,{"v":93850.11999999965,"d":"93,850 "},null,{"v":600575.2305988134,"d":"600,575 "},null,{"v":1145361.2361875284,"d":"1,145,361 "},null,{"v":1329047.1810817826,"d":"1,329,047 "},null,{"v":1522893.7252207468,"d":"1,522,894 "}]
[{"$nulls":37},"  Taxes @ 38%",null,{"v":35663.04559999987,"d":"35,663 "},null,{"v":228218.5876275491,"d":"228,219 "},null,{"v":435237.26975126076,"d":"435,237 "},null,{"v":505037.9288110774,"d":"505,038 "},null,{"v":578699.6155838838,"d":"578,700 "},null,null,"DTP Inc."]
[{"$nulls":37},"NET PROFIT AFTER TAXES",null,{"v":58187.07439999978,"d":"58,187 "},null,{"v":372356.6429712643,"d":"372,357 "},null,{"v":710123.9664362676,"d":"710,124 "},null,{"v":824009.2522707052,"d":"824,009 "},null,{"v":944194.109636863,"d":"944,194 "},null,null,"PERSONELL/SALARY SCHEDULE"]
[{"$nulls":37},"*",{"$nulls":12},"(Fully staffed 1st Qtr year two)"]
[]
[{"$nulls":37},"                SALES",null,{"v":3225000,"d":"3,225,000 "},null,{"v":4615841.876800001,"d":"4,615,842 "},null,{"v":5655500,"d":"5,655,500 "},null,{"v":6107940,"d":"6,107,940 "},null,{"v":6596575.2,"d":"6,596,575 "},null,null,"PERSON",{"$nulls":3},"SALARY"]
[{"$nulls":37},"PROFIT PERCENTAGES",{"$nulls":12},"HEADQUARTERS",null,"ANNUAL",null,"MONTHLY",null,"QUARTERLY"]
[{"$nulls":37},"Gross Profit",null,{"v":0.861875968992248,"d":"86.2%"},null,{"v":0.8600000000000001,"d":"86.0%"},null,{"v":0.86,"d":"86.0%"},null,{"v":0.8600000000000001,"d":"86.0%"},null,{"v":0.86,"d":"86.0%"},null,null,"Jenson",null,{"v":60000,"d":"60,000 "},null,{"v":5000,"d":"5,000 "},null,{"v":15000,"d":"15,000 "}]
[{"$nulls":37},"Expenses",null,{"v":0.8327751565891474,"d":"83.3%"},null,{"v":0.7298882573041755,"d":"73.0%"},null,{"v":0.6574783421116562,"d":"65.7%"},null,{"v":0.6424066410145185,"d":"64.2%"},null,{"v":0.6291387304702072,"d":"62.9%"},null,null,"Loger",null,{"v":40000,"d":"40,000 "},null,{"v":3333.3333333333335,"d":"3,333 "},null,{"v":10000,"d":"10,000 "}]
[{"$nulls":37},"Pretax %",null,{"v":0.029100812403100664,"d":"2.9%"},null,{"v":0.1301117426958245,"d":"13.0%"},null,{"v":0.2025216578883438,"d":"20.3%"},null,{"v":0.2175933589854816,"d":"21.8%"},null,{"v":0.2308612695297928,"d":"23.1%"},null,null,"Elmir",null,{"v":12000,"d":"12,000 "},null,{"v":1000,"d":"1,000 "},null,{"v":3000,"d":"3,000 "}]
[{"$nulls":37},"A/F tax %",null,{"v":0.018042503689922412,"d":"1.8%"},null,{"v":0.0806692804714112,"d":"8.1%"},null,{"v":0.12556342789077315,"d":"12.6%"},null,{"v":0.1349078825709986,"d":"13.5%"},null,{"v":0.14313398710847153,"d":"14.3%"},null,null,"Martin",null,{"v":36000,"d":"36,000 "},null,{"v":3000,"d":"3,000 "},null,{"v":9000,"d":"9,000 "}]
[{"$nulls":50},"Conte",null,{"v":50000,"d":"50,000 "},null,{"v":4166.666666666667,"d":"4,167 "},null,{"v":12500,"d":"12,500 "}]
[{"$nulls":50}," Sub-Total Exec",null,{"v":198000,"d":"198,000 "},null,{"v":16500,"d":"16,500 "},null,{"v":49500,"d":"49,500 "}]
[{"$nulls":37},"(BPExp3 - Al115.Av138)"]
[{"$nulls":50},"Out Sales (6x24k)",null,{"v":144000,"d":"144,000 "},null,{"v":12000,"d":"12,000 "},null,{"v":36000,"d":"36,000 "}]
[{"$nulls":50},"DTP (8x20k)",null,{"v":160000,"d":"160,000 "},null,{"v":13333.333333333334,"d":"13,333 "},null,{"v":40000,"d":"40,000 "}]
[{"$nulls":50},"Asst Mgr",null,{"v":20000,"d":"20,000 "},null,{"v":1666.6666666666667,"d":"1,667 "},null,{"v":5000,"d":"5,000 "}]
[{"$nulls":50},"Database",null,{"v":28000,"d":"28,000 "},null,{"v":2333.3333333333335,"d":"2,333 "},null,{"v":7000,"d":"7,000 "}]
[{"$nulls":50},"Contract labor",null,{"v":50000,"d":"50,000 "},null,{"v":4166.666666666667,"d":"4,167 "},null,{"v":12500,"d":"12,500 "}]
[]
[{"$nulls":50},"Sub-TOTAL HQ",null,{"v":600000,"d":"600,000 "},null,{"v":50000,"d":"50,000 "},null,{"v":150000,"d":"150,000 "}]
[]
[{"$nulls":50},"RETAIL"]
[{"$nulls":50},"Manager",null,{"v":30000,"d":"30,000 "},null,{"v":2500,"d":"2,500 "},null,{"v":7500,"d":"7,500 "}]
[{"$nulls":50},"Asst Mgr",null,{"v":18000,"d":"18,000 "},null,{"v":1500,"d":"1,500 "},null,{"v":4500,"d":"4,500 "}]
[{"$nulls":50},"Out Sales (1@24k)",null,{"v":24000,"d":"24,000 "},null,{"v":2000,"d":"2,000 "},null,{"v":6000,"d":"6,000 "}]
[{"$nulls":50},"DTP (3x20k) ",null,{"v":60000,"d":"60,000 "},null,{"v":5000,"d":"5,000 "},null,{"v":15000,"d":"15,000 "}]
[{"$nulls":50},"Contract (3x12k)",null,{"v":36000,"d":"36,000 "},null,{"v":3000,"d":"3,000 "},null,{"v":9000,"d":"9,000 "}]
[]
[{"$nulls":50},"Sub Retail ",null,{"v":168000,"d":"168,000 "},null,{"v":14000,"d":"14,000 "},null,{"v":42000,"d":"42,000 "}]
[{"$nulls":50},"Times four",null,{"v":672000,"d":"672,000 "},null,{"v":56000,"d":"56,000 "},null,{"v":168000,"d":"168,000 "}]
[]
[{"$nulls":50},"TOTAL SALARIES",null,{"v":1272000,"d":"1,272,000 "},null,{"v":106000,"d":"106,000 "},null,{"v":318000,"d":"318,000 "}]
[]
[{"$nulls":50},"BENEFITS (@28%)",null,{"v":356160.00000000006,"d":"356,160 "},null,{"v":29680.000000000004,"d":"29,680 "},null,{"v":89040.00000000001,"d":"89,040 "}]
[]
[{"$nulls":50},"GRAND TOTAL",null,{"v":1628160,"d":"1,628,160 "},null,{"v":135680,"d":"135,680 "},null,{"v":407040,"d":"407,040 "}]
{"$rows_empty":13}
[{"$nulls":50},"(BPExp3 -- AY125.be175)"]