{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Bus Exp"],"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":"Bus Exp","index":0,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,"Semi-Annual ending June 30,2024",null,"Annual ending December 31, 2023",null,"18 month Total",null,"Avg Mnthly Semi Annual","Avg Mnthly Annual","Avg Mnthly 18 months"]
[1099,5852,null,42598,null,48450,null,{"$f":"B2/6","v":975.33333333333337},{"$f":"D2/12","v":3549.8333333333335},{"$f":"F2/18","v":2691.6666666666665}]
["Auto Expense",12427.12,null,29716.51,null,41863.629999999997,null,{"$f":"B3/6","v":2071.186666666667},{"$f":"D3/12","v":2476.375833333333},{"$f":"F3/18","v":2325.757222222222}]
["Blueprinters",62.53,null,21.85,null,84.38,null,10.421666666666667,1.8208333333333335,4.6877777777777778]
["Dump Fees",null,null,22.05,null,22.05,null,0,1.8375000000000001,1.2250000000000001]
["Insurance",6763.41,null,18803.55,null,25566.959999999999,null,1127.2349999999999,1566.9624999999999,1420.3866666666665]
["Licenses",1206,null,2021,null,3227,null,201,168.41666666666666,179.27777777777777]
["Material",73117.5,null,161068.16,null,234185.66,null,12186.25,13422.346666666666,13010.314444444444]
["Repairs & Maintenance",null,null,1727,null,1727,null,0,143.91666666666666,95.944444444444443]
["Office",2280.31,null,4412.88,null,6693.1900000000005,null,380.05166666666668,367.74,371.8438888888889]
["Payroll",91656.84,null,118985.76,null,210642.59999999998,null,15276.14,9915.48,11702.366666666665]
["Total Expenses",{"$f":"SUM(B2:B11)","v":193365.71},null,{"$f":"SUM(D2:D11)","v":379376.76},null,{"$f":"SUM(F2:F11)","v":572462.47},null,32227.618333333332,31614.73,31803.470555555556]
[]
[]
["Monthly Expenses Avg.",{"$f":"AVERAGE(H12:J12)","v":31881.939629629629}]
["Monthly Expenses High",{"$f":"MAX(H12:J12)","v":32227.618333333332}]
["Monthly Expenses Low",{"$f":"MIN(H12:J12)","v":31614.73}]
[]
[]
["Below are listed totals from the most typical business expenses, taken from bank statements for the first 8 mos of the year."]
["It is not all inclusive, but does give support to the numbers claimed in business expenses."]
[]
["El Camino",13800.05,null,"Material",null,"Material",null,{"$f":"SUMIF($D$23:$D$63,F23,$B$23:$B$63)","v":105859.04000000001},{"$f":"H23/8","v":13232.380000000001}]
["Best Egg",3055.1199999999994,null,"Loan",null,"Loan",null,{"$f":"SUMIF($D$23:$D$63,F24,$B$23:$B$63)","v":22271.78},{"$f":"H24/8","v":2783.9724999999999}]
["Home Depot",110.22,null,"Material",null,"Fuel",null,13940.049999999997,1742.5062499999997]
["Lowe's",1090.28,null,"Material",null,"Payroll",null,126146.14000000001,15768.267500000002]
["Blake's",320.53000000000003,null,"Material",null,"1099 Contractor",null,7631.09,953.88625000000002]
["Tractor Supply",473.58,null,"Material",null,"Misc Auto (Maint)",null,2359.6000000000004,294.95000000000005]
["Blueprinter",76.12,null,"Blueprinter",null,"Insurance",null,5107.74,638.46749999999997]
["State Farm",2441.6,null,"Insurance",null,"Vehicle Pmts",null,6375.62,796.95249999999999]
["USPS",35.01,null,"Postage",null,"Taxes",null,0,0]
["Kritz",1175.8599999999999,null,"1099 Contractor",null,"Cell phones",null,2042.8400000000004,255.35500000000005]
["Golden Hills",3476.0699999999993,null,"Fuel"]
["Templeton",2295.9799999999991,null,"Fuel"]
["Headway",19216.66,null,"Loan"]
["Verizon",2042.8400000000004,null,"Cell phones"]
["Staples",202.83999999999997,null,"Office Supplies"]
["Third Base",8167.9999999999991,null,"Fuel"]
["ABC Supply",85155.400000000009,null,"Material",null,null,null,null,{"$f":"SUM(I23:I38)","v":36466.737500000003}]
["Barrett Business",120293.62000000001,null,"Payroll"]
["Adler Belmont",2351.0500000000002,null,"Insurance"]
["Wells Fargo",6375.62,null,"Vehicle Pmts"]
["Kritz Trucking",5009.84,null,"1099 Contractor",null,null,null,{"$f":"SUM(H23:H33)","v":291733.90000000002},{"$f":"H43/8","v":36466.737500000003}]
["Cipriano Cuara",5852.52,null,"Payroll"]
["Discover",740]
["State Farm",315.08999999999997,null,"Insurance"]
["Cheryl Hernandez (Tax)",400]
["Busy Maids",350]
["DMV",526]
["ERAS Construction",1445.39,null,"1099 Contractor"]
["ECBS",4908.9799999999996,null,"Material"]
["Capital One",2569.4]
["Smeltzers Car Care (2001 Chevy)",2359.6000000000004,null,"Misc Auto (Maint)"]
["CA DMV Kel Albtsn Psrbl ",705]
["US Treasury",1500]
["Akshar Shipping",288.42]
["US Treasury",500]