{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tax Returns","Bank Statement","P&L's"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Tax Returns","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,"Total Income","WH","Est Pmts","Ttl Tax"]
["2022 Return",258062,10257,{"$f":"E2-C2","v":56100},66357]
["2021 Return",434505,26630,{"$f":"E3-C3","v":75870},102500]
["2020 Return",414386,24655,{"$f":"E4-C4","v":77436},102091]
["Average",{"$f":"AVERAGE(B2:B4)","v":368984.33333333331},{"$f":"AVERAGE(C2:C4)","v":20514},{"$f":"AVERAGE(D2:D4)","v":69802},{"$f":"AVERAGE(E2:E4)","v":90316}]
["Monthly",{"$f":"B5/12","v":30748.694444444442},{"$f":"C5/12","v":1709.5},{"$f":"D5/12","v":5816.833333333333},{"$f":"E5/12","v":7526.333333333333}]

{"sheet":"Bank Statement","index":1,"n_rows":358,"n_cols":10,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
[]
["Date","Expense","Amount","Category",null,null,null,"Categories","Totals","Column1"]
["2024-01-03","PG County Assoc",824,"Association Dues & Fees",null,null,null,"Advertising",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":470.28},{"$f":"Table2[[#This Row],[Totals]]/12","v":39.19}]
["2024-01-03","Staples",11.08,"Office Supplies",null,null,null,"Association Dues & Fees",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":16552.070000000007},{"$f":"Table2[[#This Row],[Totals]]/12","v":1379.3391666666673}]
["2024-01-03","KW Marketplace",5.64,"Association Dues & Fees",null,null,null,"Bank Fees",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":520},{"$f":"Table2[[#This Row],[Totals]]/12","v":43.333333333333336}]
["2024-01-03","Dominion Dental",8.57,"Employee Benefits",null,null,null,"Continuing Education",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":359.91},{"$f":"Table2[[#This Row],[Totals]]/12","v":29.992500000000003}]
["2024-01-03","DotLoop",33.909999999999997,"Software",null,null,null,"Employee Benefits",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":1555.92},{"$f":"Table2[[#This Row],[Totals]]/12","v":129.66}]
["2024-01-03","KWRI #400",199,"Association Dues & Fees",null,null,null,"External Contractor",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":432.48999999999995},{"$f":"Table2[[#This Row],[Totals]]/12","v":36.040833333333332}]
["2024-09-18","Apple",0.99,"Software",null,null,null,"Hiring",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":621},{"$f":"Table2[[#This Row],[Totals]]/12","v":51.75}]
["2024-01-03","AP3D",220.48,"Marketing",null,null,null,"IT",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":99.14},{"$f":"Table2[[#This Row],[Totals]]/12","v":8.2616666666666667}]
["2024-01-04","CINC",1600.44,"Marketing",null,null,null,"Marketing",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":14695.58},{"$f":"Table2[[#This Row],[Totals]]/12","v":1224.6316666666667}]
["2024-01-05","Transfer to 6106",8500,"Personal",null,null,null,"Office Supplies",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":136.71},{"$f":"Table2[[#This Row],[Totals]]/12","v":11.3925}]
["2024-08-21","Appliancere",537.20000000000005,null,null,null,null,"Personal",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":187200},{"$f":"Table2[[#This Row],[Totals]]/12","v":15600}]
["2024-01-05","Adobe",19.989999999999998,"Software",null,null,null,"Repairs & Maintenance",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":1189.1500000000001},{"$f":"Table2[[#This Row],[Totals]]/12","v":99.095833333333346}]
["2024-09-14","Asteroominc",109.99,null,null,null,null,"Royalties",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":0},{"$f":"Table2[[#This Row],[Totals]]/12","v":0}]
["2024-01-06","Bank Svc Chg",45,"Bank Fees",null,null,null,"Software",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":5286.1899999999987},{"$f":"Table2[[#This Row],[Totals]]/12","v":440.51583333333321}]
["2024-01-09","CareFirst BCBS",380.41,"Employee Benefits",null,null,null,"Taxes, Current",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":402.33000000000004},{"$f":"Table2[[#This Row],[Totals]]/12","v":33.527500000000003}]
["2024-01-17","Transfer to 6106",4000,"Personal",null,null,null,"Utilities",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":890.04},{"$f":"Table2[[#This Row],[Totals]]/12","v":74.17}]
["2024-01-17","CE Shop Real Estate",56.93,"Marketing",null,null,null,"Loan to Jackson Group",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":18850},{"$f":"Table2[[#This Row],[Totals]]/12","v":1570.8333333333333}]
["2024-01-17","DotLoop",212,"Software",null,null,null,"Loan to Jackson Apraisal",{"$f":"SUMIF(Table1[[#All],[Category]],Table2[[#This Row],[Categories]],Table1[[#All],[Amount]])","v":7500},{"$f":"Table2[[#This Row],[Totals]]/12","v":625}]
["2024-03-13","Atlas Restaurant",237.11]
["2024-07-07","ATM",200,"Personal"]
["2024-01-19","OnlineJobs.ph",69,"Hiring"]
["2024-10-10","Barbara D Spen",540.53]
["2024-01-19","MetaPlatform",25,"IT"]
["2024-01-23","CETBIZ.Com",39.99,"Continuing Education"]
["2024-01-23","DotLoop",33.909999999999997,"Software"]
["2024-01-26","GoDaddy",50.34,"IT"]
["2024-01-30","Transfer to 6106",6000,"Personal"]
["2024-01-30","DotLoop",33.909999999999997,"Software"]
["2024-02-02","KW Marketplace",5.64,"Association Dues & Fees"]
["2024-02-02","Dominion Dental",8.57,"Employee Benefits"]
["2024-02-02","DotLoop",33.909999999999997,"Software"]
["2024-02-02","CINC",1350.44,"Marketing"]
["2024-03-16","CUAERIC",3583.79]
["2024-09-14","Dicks Sporting Goods",73.8]
["2024-02-06","Adobe",21.19,"Software"]
["2024-02-06","Realtor Association",325,"Association Dues & Fees"]
["2024-09-14","Dicks Sporting Goods",58.43]
["2024-02-07","Bank Svc Chg",45,"Bank Fees"]
["2024-02-09","Bright MLS",127.2,"Association Dues & Fees"]
["2024-02-09","CareFirst BCBS",380.41,"Employee Benefits"]
["2024-02-13","Keller Williams",70,"Association Dues & Fees"]
["2024-02-14","Realty SignPost",85,"Marketing"]
["2024-02-14","MD Dept Assmnt/Tax",211,"Taxes, Current"]
["2024-02-14","MD Government Service Fee",6.33,"Taxes, Current"]
["2024-02-16","Transfer to 6106",2000,"Personal"]
["2024-02-17","MetaPlatform",23.8,"IT"]
["2024-02-21","OnlineJobs.ph",69,"Hiring"]
["2024-09-14","Dicks Sporting Goods",1.92]
["2024-02-21","Fiverr",142.43,"External Contractor"]
["2024-02-22","CTEBIZ",39.99,"Continuing Education"]
["2024-02-22","DotLoop",33.909999999999997,"Software"]
["2024-03-01","DotLoop",33.909999999999997,"Software"]
["2024-03-02","KW Marketplace",5.64,"Association Dues & Fees"]
["2024-03-02","Dominion Dental",8.57,"Employee Benefits"]
["2024-03-02","DotLoop",33.909999999999997,"Software"]
["2024-03-02","Calendly",152.63999999999999,"Software"]
["2024-04-26","EB Quantum",104.75]
["2024-03-06","Transfer to 6106",7000,"Personal"]
["2024-03-06","Adobe",21.19,"Software"]
["2024-03-06","Fiverr",23.1,"External Contractor"]
["2024-03-07","Bank Svc Chg",15,"Bank Fees"]
["2024-03-09","CareFirst BCBS",380.41,"Employee Benefits"]
["2024-03-10","Bright MLS",173.4,"Association Dues & Fees"]
["2024-03-13","Keller Williams",70,"Association Dues & Fees"]
["2024-07-20","Event Rentals",1612.47]
["2024-12-08","Evolved Agents",4000]
["2024-03-15","460KWPP",365,"Association Dues & Fees"]
["2024-03-20","Hook Reel",33.18]
["2024-01-18","Hopper",152.78]
["2024-02-06","Hopper",125]
["2024-04-28","Housefliolney MD",200]
["2024-03-20","OnlineJobs.ph",69,"Hiring"]
["2024-03-22","Transfer to 6106",7000,"Personal"]
["2024-03-22","CTEBIZ",39.99,"Continuing Education"]
["2024-03-22","DotLoop",33.909999999999997,"Software"]
["2024-03-29","DotLoop",33.909999999999997,"Software"]
["2024-03-31","PG County Assoc",85,"Association Dues & Fees"]
["2024-04-03","KW Marketplace",5.64,"Association Dues & Fees"]
["2024-04-03","Dominion Dental",8.57,"Employee Benefits"]
["2024-04-03","DotLoop",33.909999999999997,"Software"]
["2024-09-06","Housefliolney MD",475]
["2024-04-03","HouseLens",320,"Software"]
["2024-04-03","AM Cards LLC",17.45,"Marketing"]
["2024-08-14","InstantSeats Inc",275]
["2024-04-05","Adobe",21.19,"Software"]
["2024-12-14","IronKladllc",118.99]
["2024-04-06","Bank Svc Chg",30,"Bank Fees"]
["2024-04-10","CareFirst BCBS",380.41,"Employee Benefits"]
["2024-04-12","Keller Williams",70,"Association Dues & Fees"]
["2024-05-25","Jaspers Restaurant",120.12]
["2024-04-14","DC Government Payment",30,"Taxes, Current"]
["2024-10-13","LA Crab Shack",87.77]
["2024-10-13","LA Crab Shack",98.06]
["2024-10-13","LA Crab Shack",118.82]
["2024-10-13","LA Crab Shack",196.12]
["2024-04-19","Bright MLS",21.2,"Association Dues & Fees"]
["2024-10-13","LA Crab Shack",166.74]
["2024-04-21","Fiverr",63.3,"External Contractor"]
["2024-04-24","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-04-24","CTEBIZ",39.99,"Continuing Education"]
["2024-04-24","DotLoop",33.909999999999997,"Software"]
["2024-11-29","Ledo Pizza",40.39]
["2024-09-01","Marie Dias",208]
["2024-09-20","MaryLandhis",45]
["2024-04-26","Fiverr",35.76,"External Contractor"]
["2024-04-26","Fiverr",44.2,"External Contractor"]
["2024-04-26","Fiverr",12.55,"External Contractor"]
["2024-11-14","MC Claimsigned Affidavit not rcvd",667.51]
["2024-10-10","McAfee",127.19,"Software"]
["2024-04-17","Md Dept of Licensing",25,"Taxes, Current"]
["2024-04-28","Market Leader",199,"Marketing"]
["2024-12-05","Metro Capitol Home",195]
["2024-06-02","Microsoft",7.41,"Software"]
["2024-05-01","DotLoop",33.909999999999997,"Software"]
["2024-05-02","Market Leader",99,"Marketing"]
["2024-05-02","KW Marketplace",5.64,"Association Dues & Fees"]
["2024-05-02","DotLoop",33.909999999999997,"Software"]
["2024-07-03","Microsoft",7.41,"Software"]
["2024-08-02","Microsoft",7.41,"Software"]
["2024-05-05","Adobe",21.19,"Software"]
["2024-05-08","KW Marketplace",35.909999999999997,"Association Dues & Fees"]
["2024-05-08","Bank Svc Chg",30,"Bank Fees"]
["2024-05-10","Bright MLS",127.2,"Association Dues & Fees"]
["2024-05-11","Home Depot",270.14999999999998,"Repairs & Maintenance"]
["2024-05-12","Keller Williams",70,"Association Dues & Fees"]
["2024-09-05","Microsoft",7.41,"Software"]
["2024-10-02","Microsoft",7.41,"Software"]
["2024-05-18","HouseLens",375,"Software"]
["2024-01-05","Modrichell",560,"Association Dues & Fees"]
["2024-01-19","Modrichell",560,"Association Dues & Fees"]
["2024-02-02","Modrichell",672,"Association Dues & Fees"]
["2024-05-22","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-05-22","CTEBIZ",39.99,"Continuing Education"]
["2024-05-22","DotLoop",33.909999999999997,"Software"]
["2024-02-21","Modrichell",616,"Association Dues & Fees"]
["2024-03-03","Modrichell",504,"Association Dues & Fees"]
["2024-03-17","Modrichell",616,"Association Dues & Fees"]
["2024-04-03","Modrichell",672,"Association Dues & Fees"]
["2024-04-18","Modrichell",560,"Association Dues & Fees"]
["2024-05-03","Modrichell",560,"Association Dues & Fees"]
["2024-05-30","DotLoop",33.909999999999997,"Software"]
["2024-05-17","Modrichell",616,"Association Dues & Fees"]
["2024-06-02","Modrichell",224,"Association Dues & Fees"]
["2024-12-27","Modrichell",400,"Association Dues & Fees"]
["2024-06-01","Bright MLS",162.80000000000001,"Association Dues & Fees"]
["2024-09-01","NewHorizon",49]
["2024-06-02","Fiverr",37.08,"External Contractor"]
["2024-06-02","Market Leader",1299,"Marketing"]
["2024-06-02","KW Marketplace",46.86,"Association Dues & Fees"]
["2024-06-02","DotLoop",33.909999999999997,"Software"]
["2024-07-20","Next Level Gaming",289.5]
["2024-07-24","Next Level Gaming",289.5]
["2024-04-19","OnlineJobs.ph",69,"Hiring"]
["2024-06-05","Adobe",21.19,"Software"]
["2024-05-19","OnlineJobs.ph",69,"Hiring"]
["2024-06-06","Bank Svc Chg",30,"Bank Fees"]
["2024-06-20","OnlineJobs.ph",69,"Hiring"]
["2024-07-18","OnlineJobs.ph",69,"Hiring"]
["2024-06-14","Keller Williams",70,"Association Dues & Fees"]
["2024-06-14","Fiverr",5.77,"External Contractor"]
["2024-08-17","OnlineJobs.ph",69,"Hiring"]
["2024-09-18","OnlineJobs.ph",69,"Hiring"]
["2024-07-19","Paint Me Silly",510]
["2024-03-13","Parking Mgmt",9.5]
["2024-06-22","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-06-22","CTEBIZ",39.99,"Continuing Education"]
["2024-06-22","DotLoop",33.909999999999997,"Software"]
["2024-06-28","Party City",25.12]
["2024-07-21","Party City",50.35]
["2024-07-07","PayPal",106.8]
["2024-06-26","AM Cards LLC",4.45,"Marketing"]
["2024-06-27","HouseLens",200,"Software"]
["2024-05-01","PeacockTVL",5.29]
["2024-05-30","PeacockTVL",5.29]
["2024-06-29","PeacockTVL",5.29]
["2024-09-25","Petco",95.57]
["2024-06-29","DotLoop",33.909999999999997,"Software"]
["2024-06-22","PG County Assoc",25,"Marketing"]
["2024-06-23","PG County Assoc",626.14,"Marketing"]
["2024-07-03","Market Leader",1299,"Marketing"]
["2024-12-01","PG County Assoc",860,"Marketing"]
["2024-07-03","KW Marketplace",46.86,"Association Dues & Fees"]
["2024-07-03","DotLoop",33.909999999999997,"Software"]
["2024-12-08","PG County Assoc",60,"Marketing"]
["2024-04-05","PSI Services LLC",60,"Marketing"]
["2024-07-05","Adobe",21.19,"Software"]
["2024-07-06","Bank Svc Chg",60,"Bank Fees"]
["2024-07-07","Bank Svc Chg",30,"Bank Fees"]
["2024-07-07","Bank Svc Chg",2.5,"Bank Fees"]
["2024-04-14","PSI Services LLC",52,"Marketing"]
["2024-09-15","Qazzoo",282]
["2024-04-25","Realty SignPost",92,"Marketing"]
["2024-06-29","Realty SignPost",105,"Marketing"]
["2024-07-12","Keller Williams",70,"Association Dues & Fees"]
["2024-09-06","Realty SignPost",85,"Marketing"]
["2024-10-10","Realty SignPost",76,"Marketing"]
["2024-07-17","AllThingsRE",132.25,"Marketing"]
["2024-12-15","Realty SignPost",69,"Marketing"]
["2024-08-29","RP Game Day",149.96]
["2024-10-02","Ruby Lockhart",3.5]
["2024-10-02","Ruby Lockhart",200]
["2024-11-14","Rush Card Fee",30,"Bank Fees"]
["2024-03-16","RUUSTER",299,"Association Dues & Fees"]
["2024-04-17","RUUSTER",299,"Association Dues & Fees"]
["2024-07-24","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-07-24","CTEBIZ",39.99,"Continuing Education"]
["2024-05-16","RUUSTER",299,"Association Dues & Fees"]
["2024-07-24","DotLoop",33.909999999999997,"Software"]
["2024-07-31","DotLoop",33.909999999999997,"Software"]
["2024-06-16","RUUSTER",299,"Association Dues & Fees"]
["2024-08-02","Market Leader",1299,"Marketing"]
["2024-08-02","KW Marketplace",46.86,"Association Dues & Fees"]
["2024-08-02","DotLoop",33.909999999999997,"Software"]
["2024-07-17","RUUSTER",299,"Association Dues & Fees"]
["2024-08-16","RUUSTER",299,"Association Dues & Fees"]
["2024-08-03","Bright MLS",173.4,"Association Dues & Fees"]
["2024-08-07","Adobe",21.19,"Software"]
["2024-08-08","Bank Svc Chg",30,"Bank Fees"]
["2024-08-09","Bright MLS",127.2,"Association Dues & Fees"]
["2024-08-09","Conversion Monster",747.5,"Software"]
["2024-08-10","KW Marketplace",716.37,"Association Dues & Fees"]
["2024-08-14","Keller Williams",70,"Association Dues & Fees"]
["2024-09-18","RUUSTER",299,"Association Dues & Fees"]
["2024-05-30","Salvatore Ferragam",795]
["2024-12-14","Showami Showing Agent",49]
["2024-07-17","Social Marketing Club",400,"Association Dues & Fees"]
["2024-07-10","Spirit Al",69.95]
["2024-04-26","Staples",20.34,"Office Supplies"]
["2024-08-18","Bright MLS",10.6,"Association Dues & Fees"]
["2024-06-21","Staples",105.29,"Office Supplies"]
["2024-08-21","Fiverr",13.05,"External Contractor"]
["2024-08-22","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-08-22","CTEBIZ",39.99,"Continuing Education"]
["2024-08-22","DotLoop",33.909999999999997,"Software"]
["2024-08-29","DotLoop",33.909999999999997,"Software"]
["2024-01-05","SUINCREDBL",186.77]
["2024-08-29","Fiverr",55.25,"External Contractor"]
["2024-08-29","Lowes",52.38,"Repairs & Maintenance"]
["2024-10-10","SUINCREDBL",187.02]
["2024-11-27","Suited 4 You",1500]
["2024-07-03","Surf Web SL",18]
["2024-04-24","SyncB Payment",915.57]
["2024-09-05","DC Government Payment",130,"Taxes, Current"]
["2024-09-05","Market Leader",1299,"Marketing"]
["2024-05-30","Target",105.82]
["2024-09-05","KW Marketplace",401.36,"Association Dues & Fees"]
["2024-09-05","DotLoop",33.909999999999997,"Software"]
["2024-06-16","TeamWorkMVP",64.989999999999995,"Association Dues & Fees"]
["2024-09-05","HomeGoods",168.42,"Repairs & Maintenance"]
["2024-09-05","Adobe",21.19,"Software"]
["2024-07-17","TeamWorkMVP",5,"Association Dues & Fees"]
["2024-08-16","TeamWorkMVP",5,"Association Dues & Fees"]
["2024-09-06","Bank Svc Chg",15,"Bank Fees"]
["2024-09-07","Lowes",19.059999999999999,"Repairs & Maintenance"]
["2024-09-11","Home Depot",29.59,"Repairs & Maintenance"]
["2024-09-11","ChatGPT",20,"Software"]
["2024-09-12","Lowes",75.400000000000006,"Repairs & Maintenance"]
["2024-09-13","Lowes",13.73,"Repairs & Maintenance"]
["2024-09-13","Lowes",74.88,"Repairs & Maintenance"]
["2024-09-13","Keller Williams",70,"Association Dues & Fees"]
["2024-09-14","Jack Pratt Screen Ad",239.97,"Advertising"]
["2024-09-18","TeamWorkMVP",5,"Association Dues & Fees"]
["2024-12-18","TeamWorkMVP",5,"Association Dues & Fees"]
["2024-06-26","T-fer to 228001",3100,"Loan to Jackson Group"]
["2024-11-07","T-fer to 228001",6000,"Loan to Jackson Group"]
["2024-11-07","T-fer to 228001",6000,"Loan to Jackson Group"]
["2024-12-29","T-fer to 228001",3750,"Loan to Jackson Group"]
["2024-09-15","Lowes",68.27,"Repairs & Maintenance"]
["2024-09-18","Lowes",6.83,"Repairs & Maintenance"]
["2024-09-18","Lowes",95.39,"Repairs & Maintenance"]
["2024-09-18","Lowes",90.48,"Repairs & Maintenance"]
["2024-09-18","Lowes",95.39,"Repairs & Maintenance"]
["2024-09-18","Lowes",85.96,"Repairs & Maintenance"]
["2024-11-13","T-fer to 7827",7500,"Loan to Jackson Apraisal"]
["2024-05-25","T-Mobile Store",770.24,"Utilities"]
["2024-05-25","T-Mobile Store",119.8,"Utilities"]
["2024-04-05","Transfer to 6106",4000,"Personal"]
["2024-09-19","HouseLens",665,"Software"]
["2024-09-19","Jack Pratt Screen Ad",36.31,"Advertising"]
["2024-09-20","Lowes",11.44,"Repairs & Maintenance"]
["2024-04-17","Transfer to 6106",5000,"Personal"]
["2024-09-21","Bright MLS",10.6,"Association Dues & Fees"]
["2024-09-22","KW Marketplace",10.6,"Association Dues & Fees"]
["2024-09-22","CTEBIZ",39.99,"Continuing Education"]
["2024-09-22","DotLoop",33.909999999999997,"Software"]
["2024-05-01","Transfer to 6106",2500,"Personal"]
["2024-05-04","Transfer to 6106",3000,"Personal"]
["2024-09-29","DotLoop",33.909999999999997,"Software"]
["2024-05-19","Transfer to 6106",5000,"Personal"]
["2024-05-19","Transfer to 6106",3000,"Personal"]
["2024-10-02","Bank Svc Chg",2.5,"Bank Fees"]
["2024-05-31","Transfer to 6106",6500,"Personal"]
["2024-10-02","KW Marketplace",365.66,"Association Dues & Fees"]
["2024-10-02","DotLoop",33.909999999999997,"Software"]
["2024-05-31","Transfer to 6106",6500,"Personal"]
["2024-06-13","Transfer to 6106",7000,"Personal"]
["2024-10-03","Market Leader",1299,"Marketing"]
["2024-06-13","Transfer to 6106",2000,"Personal"]
["2024-10-05","Adobe",21.19,"Software"]
["2024-10-06","Bank Svc Chg",15,"Bank Fees"]
["2024-06-29","Transfer to 6106",7000,"Personal"]
["2024-07-05","Transfer to 6106",500,"Personal"]
["2024-07-10","Transfer to 6106",10000,"Personal"]
["2024-07-20","Transfer to 6106",5000,"Personal"]
["2024-10-10","HouseLens",175,"Software"]
["2024-10-10","ChatGPT",20,"Software"]
["2024-10-12","Keller Williams",70,"Association Dues & Fees"]
["2024-08-15","Transfer to 6106",7000,"Personal"]
["2024-08-15","Transfer to 6106",2500,"Personal"]
["2024-09-05","Transfer to 6106",1500,"Personal"]
["2024-09-15","Transfer to 6106",5000,"Personal"]
["2024-10-04","Transfer to 6106",8000,"Personal"]
["2024-10-19","Bright MLS",10.6,"Association Dues & Fees"]
["2024-10-23","DotLoop",33.909999999999997,"Software"]
["2024-10-23","HouseLens",175,"Software"]
["2024-10-30","Transfer to 6106",15000,"Personal"]
["2024-10-30","Transfer to 6106",2000,"Personal"]
["2024-10-30","DotLoop",33.909999999999997,"Software"]
["2024-11-01","Bright MLS",127.2,"Association Dues & Fees"]
["2024-11-07","Transfer to 6106",6000,"Personal"]
["2024-11-13","Transfer to 6106",12000,"Personal"]
["2024-11-15","Transfer to 6106",11000,"Personal"]
["2024-11-07","Bank Svc Chg",30,"Bank Fees"]
["2024-12-06","Transfer to 6106",13000,"Personal"]
["2024-12-14","Transfer to 6106",500,"Personal"]
["2024-11-13","Keller Williams",70,"Association Dues & Fees"]
["2024-12-21","Transfer to 6106",2000,"Personal"]
["2024-06-05","USHUDCOM",299,"Association Dues & Fees"]
["2024-07-03","USHUDCOM",299,"Association Dues & Fees"]
["2024-08-03","USHUDCOM",299,"Association Dues & Fees"]
["2024-11-29","HudExchange",299,"Association Dues & Fees"]
["2024-09-05","USHUDCOM",299,"Association Dues & Fees"]
["2024-10-03","USHUDCOM",299,"Association Dues & Fees"]
["2024-12-04","HudExchange",299,"Association Dues & Fees"]
["2024-01-03","Venmo",1050]
["2024-01-18","Venmo",1050]
["2024-12-06","Bank Svc Chg",30,"Bank Fees"]
["2024-12-08","Bank Svc Chg",80,"Bank Fees"]
["2024-02-06","Venmo",1050]
["2024-05-30","Venmo",140]
["2024-12-11","DotLoop",67.819999999999993,"Software"]
["2024-12-18","Venmo",100]
["2024-06-06","Walmart",8.52]
["2024-09-26","Willaims-Sonoma.com",65.2]
["2024-04-27","Zapier",588,"Software"]
["2024-06-02","ZBUYER.com - Leads",465,"Marketing"]
["2024-07-03","ZBUYER.com - Leads",465,"Marketing"]
["2024-12-20","FaceBk",48,"Advertising"]
["2024-07-31","ZBUYER.com - Leads",465,"Marketing"]
["2024-12-26","FaceBk",48,"Advertising"]
["2024-12-26","Home Depot",31.78,"Repairs & Maintenance"]
["2024-12-26","FaceBk",48,"Advertising"]
["2024-08-31","ZBUYER.com - Leads",465,"Marketing"]
["2024-12-27","FaceBk",50,"Advertising"]
["2024-10-02","ZBUYER.com - Leads",465,"Marketing"]
["2024-12-29","HouseLens",175,"Software"]

{"sheet":"P&L's","index":2,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,3,0,4],[0,6,0,7]]}
["JAG",null,null,143,null,null,"JGL Shutting down"]
["Income\nService Income",360459.07,null,null,"TOTAL",null,"Income\nSales Commission",16338.04]
["Total Income",360459.07,null,"Income\nSales Commission",272477.59999999998,null,"Total Income",16338.04,null,"Total Income",{"$f":"SUM(B47,E40,H43)","v":247275.3},{"$f":"K3/12","v":20606.274999999998}]
["Cost of Goods Sold Cost of Goods Sold Contractors",142811.16,null,"Total Income",272477.59999999998,null,"GROSS PROFIT",16338.04]
["Total Cost of Goods Sold",142811.16,null,"GROSS PROFIT",272477.59999999998,null,"Expenses\nAdvertising & marketing",4380.33]
[null,null,null,"Expenses\nAdvertising & marketing",5144.1099999999997,null,"Lead Generation",797]
["GROSS PROFIT",217647.91,null,"Lead Generation Costs",17162.900000000001,null,"Listing fees",2530]
["Expenses\nAdministrative Fees",574.76,null,"Listing fees",3026.46,null,"Total Advertising & marketing",7707.33]
["Advertising & Marketing",3790.71,null,"Marketing Expense",3357.15,null,"Business licenses",3295]
["Bank Charges & Fees",163.26,null,"Total Advertising & marketing",28690.62,null,"Commissions & fees",2994.2]
["Continuing Education",931.01,null,"Business licences",1286,null,"Contractors",4430]
["Dues & Subscription",1101.95,null,"Commissions & fees",3075.31,null,"Contributions to charities",250]
["Insurance",6861.14,null,"Contractors",9202.02,null,"General business expenses\nBank fees & service charges",118]
["Workers Compensation Insurance",439.2,null,"Fraud Charges",667.51,null,"Total General business expenses",118]
["Total Insurance",7300.34,null,"General business expenses\nBank fees & service charges",530.92999999999995,null,"Insurance",4771.92]
["Legal & Professional Services",11897.06,null,"Memberships & subscriptions",1885.14,null,"Legal & professional fees",799.68]
["Office Supplies & Software",19478.900000000001,null,"Total General business expenses",2416.0700000000002,null,"Accounting fees",2768.72]
["Parking",29,null,"Insurance",1521.64,null,"Legal Fees",24135.919999999998]
["Payroll Expenses\nTaxes",4303.8900000000003,null,"Legal & accounting services\nAccounting fees",4013.72,null,"Total Legal & professional fees",27704.32]
["Wages",54740,null,"Legal fees",3583.79,null,"Office expenses\nOffice supplies",620.36]
["Total Payroll Expenses",59043.89,null,"Professional Services",4107.1000000000004,null,"Software & apps",123.41]
["Postage & Delivery",20,null,"Total Legal & accounting services",11704.61,null,"Total Office expenses",743.77]
["Real Estate Sales Expenses",1615,null,"Meals",430.8,null,"Property Management",535]
["Leads Purchased",9638.18,null,"Office expenses\nOffice supplies",136.71,null,"Repairs & maintenance",0]
["Total Real Estate Sales Expenses",11253.18,null,"Software & apps",6383.08,null,"Supplies",5.61]
["Reimbursements",1680,null,"Total Office expenses",6519.79,null,"Travel",1456.06]
["Rent & Lease",1000,null,"Repairs & maintenance",1872.93,null,"Airfare",257.17]
["Repairs & Maintenance",112.83,null,"Travel",164.5,null,"Total Travel",1713.23]
["Salaries & Wages",5030.2700000000004,null,"Airfare",69.95,null,"Utilities\nElectricity",0]
["Payroll Fees",3446.94,null,"Total Travel",234.45,null,"Gas",0]
["Payroll Taxes",1808.79,null,"Utilities\nPhone service",890.04,null,"Phone service",95.38]
["Workers Compensation",33.58,null,"Total Utilities",890.04,null,"Total Utilities",95.38]
["Total Salaries & Wages",10319.58,null,"Total Expenses",68511.789999999994,null,"Total Expenses",54363.76]
["Storage & Moving",2477.6,null,"NET OPERATING INCOME",203965.81,null,"NET OPERATING INCOME",-38025.72]
["Taxes & Licenses",150,null,null,"TOTAL",null,null,"TOTAL"]
["Telephone Expenses",4812.32,null,"Other Income Other income\nInterest earned",38.71,null,"Other Income\nGain/Loss on Sale of Asset",3763.03]
[null,"TOTAL",null,"Total Other income",38.71,null,"Total Other Income",3763.03]
["Travel\nAirline",583.96,null,"Total Other Income",38.71,null,"Other Expenses Vehicle expenses\nVehicle fines & penalties",1896.11]
["Transportation",129.61000000000001,null,"NET OTHER INCOME",38.71,null,"Vehicle registration",997]
["Total Travel",713.57,null,"NET INCOME",204004.52,null,"Total Vehicle expenses",2893.11]
["Utilities",392.39,null,null,null,null,"Total Other Expenses",2893.11]
["Total Expenses",137242.35,null,null,null,null,"NET OTHER INCOME",869.92]
["NET OPERATING INCOME",80405.56,null,null,null,null,"NET INCOME",-37155.800000000003]
["Other Income\nInterest Income",21.02]
["Total Other Income",21.02]
["NET OTHER INCOME",21.02]
["NET INCOME",80426.58]