{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Income statement","Variables"],"not_rendered":{"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"Income statement","index":0,"n_rows":58,"n_cols":6,"rows_kept":58,"merged":[[0,1,0,6],[1,0,58,0],[1,2,1,5],[1,7,58,7],[59,1,59,6]]}
[]
[null,null,"Income Statement"]
[null,null,"Quinn Campbell",null,null,"FYXX Q2"]
[null,null,"Financial statements in U.S. dollars"]
[null,null,"REVENUE"]
[null,null,"Gross sales",null,{"v":500654,"d":"500,654"}]
[null,null,"Less: sales returns and allowances"]
[null,null,"Net sales",null,null,{"$f":"IF(OR(E6<>0,E7<>0),SUM(E6-E7),0)","v":{"v":500654,"d":"$500,654"}}]
[]
[null,null,"COST OF GOODS SOLD"]
[null,null,"Beginning inventory",null,123]
[null,null,"Add: Purchases",null,65]
[null,null,"Freight-in",null,2]
[null,null,"Direct labor",null,12]
[null,null,"Indirect expenses",null,5]
[null,null,"Inventory available",null,{"$f":"IF(SUM(E11:E15),SUM(E11:E15),0)","v":207}]
[null,null,"Less: ending inventory",null,132]
[null,null,"Cost of goods sold",null,null,{"$f":"IF(OR(Inventory_Avail,E17),Inventory_Avail-E17,0)","v":{"v":75,"d":"$75"}}]
[]
[null,null,"Gross profit (loss)",null,null,{"$f":"IF(OR(Net_Sales,COGS),Net_Sales-COGS,0)","v":{"v":500579,"d":"$500,579"}}]
[]
[null,null,"EXPENSES"]
[null,null,"Advertising",null,332]
[null,null,"Amortization",null,211]
[null,null,"Bad debts",null,231]
[null,null,"Bank charges",null,423]
[null,null,"Charitable contributions",null,231]
[null,null,"Commissions",null,242]
[null,null,"Contract labor",null,560]
[null,null,"Depreciation",null,445]
[null,null,"Dues and subscriptions",null,546]
[null,null,"Employee benefit programs",null,468]
[null,null,"Insurance ",null,464]
[null,null,"Interest",null,872]
[null,null,"Legal and professional fees",null,134]
[null,null,"Licenses and fees",null,546]
[null,null,"Miscellaneous",null,{"v":4767,"d":"4,767"}]
[null,null,"Office expenses",null,125]
[null,null,"Payroll taxes",null,451]
[null,null,"Postage",null,654]
[null,null,"Rent",null,415]
[null,null,"Repairs and maintenance",null,{"v":4564,"d":"4,564"}]
[null,null,"Supplies",null,54]
[null,null,"Telephone",null,654]
[null,null,"Travel",null,122]
[null,null,"Utilities",null,455]
[null,null,"Vehicle expenses",null,654]
[null,null,"Wages",null,{"v":455551,"d":"455,551"}]
[null,null,"Total expenses",null,null,{"$f":"IF(SUM(E23:E48),SUM(E23:E48),0)","v":{"v":474171,"d":"$474,171"}}]
[]
[null,null,"Net operating income",null,null,{"$f":"IF(OR(Gross_Profit,Total_Expenses),Gross_Profit-Total_Expenses,0)","v":{"v":26408,"d":"$26,408"}}]
[]
[null,null,"OTHER INCOME"]
[null,null,"Gain (loss) on sale of assets",null,{"v":25112,"d":"25,112"}]
[null,null,"Interest income",null,{"v":12321,"d":"12,321"}]
[null,null,"Total other income",null,{"v":20021,"d":"20,021"},{"$f":"IF(OR(E54<>0,E55<>0),E54+E55,0)","v":{"v":37433,"d":"$37,433"}}]
[]
[null,null,"Net income (loss)",null,null,{"$f":"IF(OR(Op_Income,Other_Income),Op_Income+Other_Income,0)","v":{"v":63841,"d":"$63,841"}}]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",1]