{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Income","Sheet1","BusExp"],"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":"Income","index":0,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Bank Deposits",null,{"$f":"C14/6","v":33847.285000000003},null,null,null,null,null,null,"Bank Deposits",null,{"$f":"(L14-N14)/6","v":3982.5366666666682}]
[null,null,"Actual Deposits","Less Headway Capital",null,null,"Average for business income:",null,{"$f":"AVERAGE(I5:I7)","v":33650.428333333337},null,null,"Actual Deposits"]
[null,"2024-01-01",12365.7,null,null,null,{"$f":"B3","v":"Bank Deposits"},null,{"$f":"D3","v":33847.285000000003},null,"2024-01-01",3147.2]
[null,"2024-02-01",41666.21,-17500,null,null,{"$f":"B17","v":"Schedule C, 30 202212"},null,{"$f":"D17","v":34129},null,{"$f":"EDATE(K5,1)","v":"2024-02-01"},6587.07]
[null,"2024-03-01",33975.800000000003,null,null,null,{"$f":"B20","v":"433-A / SE"},null,{"$f":"D20","v":32975},null,{"$f":"EDATE(K6,1)","v":"2024-03-01"},8756.61,"Best Egg Loan",5460.6]
[null,"2024-04-01",41966,null,null,null,null,null,null,null,"2024-04-01",3122.42]
[null,"2024-05-01",49532,-1900,null,null,null,null,null,null,"2024-05-01",4438.76]
[null,"2024-06-01",44478,-1500,null,null,null,null,null,null,"2024-06-01",3303.76]
[null,null,null,null,null,null,null,null,null,null,"2024-07-01"]
[null,null,223983.71000000002,-20900]
[null,null,"Total Deposits",null,null,{"$f":"SUM(C6:C10)","v":211618.01},{"$f":"(F13+D12)/5","v":38143.601999999999}]
[null,null,203083.71000000002,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:L13)","v":29355.820000000007},null,{"$f":"SUM(N5:N13)","v":5460.6}]
[]
[]
[null,"Schedule C, 30 202212",null,34129]
[]
[]
[null,"433-A / SE",null,32975]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,409548,{"$f":"N26/12","v":34129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O26+D3)/2","v":33988.142500000002}]

{"sheet":"Sheet1","index":1,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Gross Deposits"]
[223983.71000000002,null,null,null,"Annual",null,"Monthly"]
["Loans:",null,null,"2023 Sch C",418970,null,{"$f":"E5/12","v":34914.166666666664}]
[-20900,null,null,"P&L",null,188288,{"$f":"F6/6","v":31381.333333333332}]
["Actual Deposits",null,null,"Bank deposits",null,203083,{"$f":"F7/6","v":33847.166666666664}]
[203083.71000000002]
[null,null,null,null,null,"Average:",{"$f":"AVERAGE(G5:G7)","v":33380.888888888883}]

{"sheet":"BusExp","index":2,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Sch C, 30 202212","P&L","433-A","Bank Stmts",null,"Average:"]
[null,"Payroll",13999.25,13786.12,null,13787.29,null,{"$f":"AVERAGE(C5:G5)","v":13857.553333333335}]
[null,"Material",9411.92,11051.37,12402,null,null,{"$f":"AVERAGE(C6:G6)","v":10955.096666666666}]
[null,"Insurance"]