{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Sheet1","index":0,"n_rows":36,"n_cols":28,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,"Michigan Lottery Deposits"]
[null,null,null,"Bank Statements",null,null,null,null,"March","April"]
[null,null,null,"2024-03-01",3830.11,-450,{"$f":"SUM(E5:F5)","v":3380.11},null,450,"FAF_WWW.MICHIGAN",null,null,null,null,null,null,"What are deposits from these vendors for:"]
[null,null,null,"2024-04-01",4370.7299999999996,-1400,2970.7299999999996,null,null,null,null,null,null,null,null,null,"FAF_www.Michigan"]
[null,null,null,"2024-05-01",4739.18,-500,4239.18,null,null,null,null,null,null,null,null,null,"Further, LLC"]
[null,null,null,"2024-06-01",4622.51,-800,3822.51,null,null,null,null,null,null,null,null,null,"Raiser"]
[null,null,null,"2024-07-01",5399.11,-1200,4199.1099999999997,null,null,null,null,null,null,null,null,null,"Elastic Fund"]
[null,null,null,"2024-08-01",5881.13,-1945,3936.13,null,"Further, LLC","Cash App",null,null,null,null,null,null,"Cash App"]
[null,null,null,null,null,null,null,null,1820]
[null,null,null,"Average:",{"$f":"AVERAGE(E5:E10)","v":4807.1283333333331},{"$f":"AVERAGE(F5:F10)","v":-1049.1666666666667},{"$f":"AVERAGE(G5:G10)","v":3757.9616666666666},null,70]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Raiser"]
[null,null,null,null,null,null,null,null,332.22]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Uber"]
[null,null,null,null,null,null,null,null,98.91,null,null,null,null,null,null,null,"February",null,"March",null,"April",null,"May",null,"June",null,"July"]
[null,null,null,null,null,null,null,null,134.08000000000001,null,null,null,null,null,null,null,-352,null,500,null,-555,null,-35,null,290,null,1295]
[null,null,null,null,null,null,null,null,135.46,null,null,null,null,null,null,null,450,-802,1400,-900,500,-1055,800,-835,1200,-910,1945,-650]
[null,null,null,null,null,null,null,null,135.22,null,null,null,null,null,null,null,450,null,1400,null,500,null,800,null,1200,null,1945]
[]
[null,null,null,null,null,null,null,null,"Lyft"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Elastic Fund"]

{"sheet":"Sheet2","index":1,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,1,1,2],[0,3,0,9],[31,11,32,12]]}
[null,null,null,"The 6 months between February & August"]
[null,"GAS:",null,"Shell","Marathon","Speedway","Exxon","Meijer","Sunoco","Kroger Fuel"]
[null,"Total:",{"$f":"SUM(D3:M3)","v":2167.2699999999995},{"$f":"SUM(D4:D50)","v":655.67},{"$f":"SUM(E4:E50)","v":281.14},724.41999999999985,234.73,35,127.05,109.25999999999999,0]
[null,"Fuel",{"$f":"C3/6","v":361.21166666666659},34.22,10,25.15,12,35,20.04,35.75]
[null,"Auto Ins",189,20.010000000000002,7.98,10.76,50.71,null,20,32.5]
[null,"Lot",464.2,30,20,42.3,38,null,20,41.01]
[null,"Car Maint",262.49,30.01,41.52,13.67,45,null,22.01]
[null,"AT&T",147.80000000000001,29.32,25.09,41.25,43.01,null,45]
[null,null,null,15.79,20.010000000000002,7.19,46.01]
[null,null,null,25,7.17,30]
[null,null,null,16.260000000000002,40.01,20]
[null,null,null,21.49,25.01,40]
[null,null,{"$f":"SUM(C4:C5,C7:C8)","v":960.50166666666655},20,44,12.43]
[null,null,null,53,40.35,40.01]
[null,null,null,12.89,null,15.01]
[null,null,null,25.15,null,46.01,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(R16:W16)","v":188.97166666666666},"Auto Owners Insurance",114.78,114.78,243.74,227.96,227.95,204.62]
[null,null,null,3.99,null,25.01,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(R17:W17)","v":464.20400000000001},"Windsor Estates",465.23,486.75,490.31,388.72,490.01]
[null,null,null,35,null,9.5299999999999994,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(R18:W18)","v":262.48500000000001},"EATON CAR CARE I",150,300,106.25,493.69]
[null,null,null,20,null,43.01,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(R19:W19)","v":147.79500000000002},"ATT",147.86000000000001,147.86000000000001,147.86000000000001,147.72999999999999,147.72999999999999,147.72999999999999]
[null,null,null,20.02,null,20.03,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(R20:W20)","v":9.5},"Car wash",10,9]
[null,null,null,9.32,null,12.32]
[null,null,null,30.08,null,7.28]
[null,null,null,12.58,null,30.03,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16:P22)","v":1072.9556666666667}]
[null,null,null,40.5,null,30]
[null,null,null,12.89,null,38.01]
[null,null,null,50,null,34]
[null,null,null,42,null,43.01]
[null,null,null,12.41,null,44.4]
[null,null,null,24.32,null,44.01]
[null,null,null,9.42]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Business Expenses annually"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Fuel",4332]
[null,null,null,null,null,null,null,null,null,null,null,"Auto Ins",2268]
[null,null,null,null,null,null,null,null,null,null,null,"Car Maint",3150]
[null,null,null,null,null,null,null,null,null,null,null,"AT&T",1774]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M37)","v":11524}]

{"sheet":"Sheet3","index":2,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,12,4,13],[5,2,5,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11]]}
[]
[]
[null,null,"Michigan Lottery"]
[]
[null,null,"February",null,"March",null,"April",null,"May",null,"June",null,"July"]
[{"$f":"SUM(C6:N6)","v":1143},{"$f":"A6/6","v":190.5},{"$f":"SUM(C7:D7)","v":-352},null,{"$f":"SUM(E7:F7)","v":500},null,{"$f":"SUM(G7:H7)","v":-555},null,{"$f":"SUM(I7:J7)","v":-35},null,{"$f":"SUM(K7:L7)","v":290},null,{"$f":"SUM(M7:N7)","v":1295}]
[{"$f":"A6/6","v":190.5},null,{"$f":"SUM(C8:C32)","v":450},{"$f":"-SUM(D8:D32)","v":-802},{"$f":"SUM(E8:E32)","v":1400},{"$f":"-SUM(F8:F32)","v":-900},500,{"$f":"-SUM(H8:H32)","v":-1055},800,{"$f":"-SUM(J8:J32)","v":-835},1200,{"$f":"-SUM(L8:L32)","v":-910},1945,{"$f":"-SUM(N8:N32)","v":-650},null,"FAF WWW.Michigan"]
[{"$f":"SUM(C8:N8)","v":6295},null,450,null,{"$f":"SUM(Q8:Q10)","v":1400},null,{"$f":"SUM(Q11:Q12)","v":500},null,{"$f":"SUM(Q13:Q14)","v":800},null,{"$f":"SUM(Q15:Q18)","v":1200},null,{"$f":"SUM(Q19:Q23)","v":1945},null,null,"Mar",300]
[null,null,null,50,null,50,null,50,null,45,null,30,null,30,null,"Mar",700]
[null,null,null,50,null,50,null,25,null,50,null,30,null,40,null,"Mar",400]
[null,null,null,50,null,50,null,50,null,50,null,40,null,40,null,"Apr",300]
[null,null,null,50,null,50,null,50,null,50,null,40,null,40,null,"Apr",200]
[null,null,null,50,null,50,null,50,null,50,null,40,null,40,null,"May",300]
[null,null,null,50,null,50,null,50,null,50,null,60,null,30,null,"May",500]
[null,null,null,50,null,50,null,50,null,30,null,40,null,30,null,"Jun",400]
[null,null,null,50,null,50,null,50,null,50,null,50,null,50,null,"Jun",300]
[null,null,null,50,null,50,null,50,null,50,null,40,null,50,null,"Jun",300]
[null,null,null,50,null,50,null,50,null,50,null,40,null,50,null,"Jun",200]
[null,null,null,50,null,50,null,50,null,50,null,50,null,45,null,"Jul",400]
[null,null,null,12,null,50,null,50,null,50,null,50,null,45,null,"Jul",405]
[null,null,null,50,null,50,null,50,null,50,null,50,null,40,null,"Jul",500]
[null,null,null,50,null,50,null,50,null,50,null,50,null,40,null,"Jul",500]
[null,null,null,25,null,50,null,50,null,25,null,50,null,40,null,"Jul",140]
[null,null,null,40,null,100,null,50,null,35,null,50,null,40,null,"Aug",200]
[null,null,null,35,null,50,null,50,null,50,null,50]
[null,null,null,40,null,null,null,50,null,50,null,50]
[null,null,null,null,null,null,null,60,null,null,null,50]
[null,null,null,null,null,null,null,60,null,null,null,50]
[null,null,null,null,null,null,null,60]