{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Introduction","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,1,18,9]]}
[null,null,null,null,null,"www.Tricks12345.com"]
[]
[null,"Horizontal Analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Pavan Kumar Gundlapalli"]

{"sheet":"Sheet2","index":1,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[null,"Balance Sheet of Tricks Company"]
[null,"Liabilities",2014,2015]
[null,"Equity Share Capital",10000,12000]
[null,"Preference Share Capital",15000,8000]
[null,"Total Share Capital",{"$f":"C3+C4","v":25000},{"$f":"D3+D4","v":20000}]
[null,"Reserves",20000,25000]
[null,"Networth",{"$f":"C5+C6","v":45000},{"$f":"D5+D6","v":45000}]
[null,"Secured Loans",6000,8000]
[null,"Unsecured Loans",4000,2000]
[null,"Total Debt",{"$f":"C8+C9","v":10000},{"$f":"D8+D9","v":10000}]
[null,"Current Liabilities",15000,18000]
[null,"Total Liabilities",{"$f":"C7+C10+C11","v":70000},{"$f":"D7+D10+D11","v":73000}]
[null," "]
[null,"Assets"]
[null,"Gross Block",35000,30000]
[null,"Less: Accum. Depreciation",3000,4000]
[null,"Net Block",{"$f":"C15-C16","v":32000},{"$f":"D15-D16","v":26000}]
[null,"Inventories",25000,25000]
[null,"Sundry Debtors",2000,4000]
[null,"Cash and Bank Balance",3000,2500]
[null,"Loans and Advances",8000,5500]
[null,"Current Assets",{"$f":"SUM(C18:C21)","v":38000},{"$f":"SUM(D18:D21)","v":37000}]
[null,"Total Assets",{"$f":"C17+C22","v":70000},{"$f":"D17+D22","v":63000}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}