{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["LEVB-E.XLT"],"read":"whole","date_system":"1904","formulas":"cached_only"}

{"sheet":"LEVB-E.XLT","index":0,"n_rows":44,"n_cols":6,"rows_kept":44,"flags":["formulas_cached_only"]}
["Leverage and Breakeven Analysis"]
[]
["Summary of Input"]
["Total Sales",{"$nulls":4},{"v":0,"d":"$0"}]
["Fixed Operating Costs",{"$nulls":4},{"v":0,"d":"$0"}]
["Variable Cost Ratio",{"$nulls":4},{"v":0,"d":"0.00%"}]
["Number of Common Shares",{"$nulls":4},{"v":0,"d":"0 "}]
["Number of Preferred Shares",{"$nulls":4},{"v":0,"d":"0 "}]
["Preferred Stock Dividend per Share",{"$nulls":4},{"v":0,"d":"$0.00"}]
["Marginal Tax Rate",{"$nulls":4},{"v":0,"d":"0.00%"}]
["Analysis of % Change in Sales",{"$nulls":4},{"v":0,"d":"0.00%"}]
["Summary of Current Financial Obligations:"]
[{"$nulls":3},"Principal","Interest Rate","Interest"]
[{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0"}]
[{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0"}]
[{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0"}]
[{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0"}]
[{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0"}]
["Total Interest Obligation",{"$nulls":4},{"v":0,"d":"$0"}]
[]
["Income Statement"]
[]
["Sales",{"$nulls":4},{"v":0,"d":"$0"}]
[null,"Variable Costs",{"$nulls":3},{"v":0,"d":"0 "}]
[null,"Fixed Costs",{"$nulls":3},{"v":0,"d":"0 "}]
["Operating Income (EBIT)",{"$nulls":4},{"v":0,"d":"$0"}]
[null,"Interest Expense",{"$nulls":3},{"v":0,"d":"0 "}]
["Income Before Taxes (EBT)",{"$nulls":4},{"v":0,"d":"$0"}]
[null,"Income Tax",{"$nulls":3},{"v":0,"d":"0 "}]
["Net Income",{"$nulls":4},{"v":0,"d":"$0"}]
[null,"Preferred Dividends",{"$nulls":3},{"v":0,"d":"0 "}]
["Earnings Available To Common",{"$nulls":4},{"v":0,"d":"$0"}]
[]
["Earnings Per Share",{"$nulls":4},{"$error":"#DIV/0!"}]
[]
["Breakeven Sales Level and Summary of Leverage Measures"]
[]
["Breakeven Dollar Sales",{"$nulls":4},{"v":0,"d":"$0"}]
["Degree Of:"]
[null,"Operating Leverage",{"$nulls":3},{"$error":"#DIV/0!"}]
[null,"Financial Leverage",{"$nulls":3},{"$error":"#DIV/0!"}]
[null,"Combined Leverage",{"$nulls":3},{"$error":"#DIV/0!"}]
["Forecasted Earnings per Share"]
[null,"If Sales Change By",null,null,{"v":0,"d":"0.00%"},{"$error":"#DIV/0!"}]