{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Payroll","Expenses","Advertising","Insurance","Utilities & Tel","Tax, Lic, Fees"],"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":"Payroll","index":0,"n_rows":46,"n_cols":16,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,12,0,13],[0,1,0,4]]}
[null,"Payroll from handwritten Expenses list",null,null,null,null,null,null,null,null,null,null,"From Income Statement",null,null,"From tax return"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Contract Labor",8928.68]
["Brandon's #'s",10210,12123,6833,null,7801,null,2776,null,{"$f":"SUM(B3:I3)","v":39743}]
["My #'s",{"$f":"SUM(B6:B51)","v":10984.75},{"$f":"SUM(C6:C51)","v":16713.5},{"$f":"SUM(D6:D51)","v":8115.5},1724,0,7093.25,2776.5,3025,{"$f":"SUM(B4:I4,F3)","v":58233.5}]
[null,"Jody","Daniel","Jeremy","Robbie","Andrew","Tedrick","Dusty","Erec"]
[null,406,210,406,430,null,590,130,448]
[null,468,140,461,395,null,270,114,550]
[null,208,90,600,587,null,105,474.5,216]
[null,214,324,160,312,null,300,403,534]
[null,191.5,169,168,null,null,486.25,325,180]
[null,376,203,120,null,null,487.5,624,300]
[null,705,150,240,null,null,367.5,481,585]
[null,240,351,504,null,null,308,225,212]
[null,228,276,156,null,null,522]
[null,289,228,299,null,null,847]
[null,287,270,228,null,null,495]
[null,342,300,200,null,null,790]
[null,521,540,85,null,null,775]
[null,307,247,50,null,null,300]
[null,286,622.5,112.5,null,null,450]
[null,299,273,165]
[null,299,360,500]
[null,351,608,150]
[null,630.5,460,196]
[null,377,420,135]
[null,523.25,533,300]
[null,717,500]
[null,943,842]
[null,416.5,409]
[null,308,299]
[null,436,650]
[null,266,653]
[null,300,507]
[null,50,469]
[null,null,756]
[null,null,194]
[null,null,400]
[null,null,850]
[null,null,250]
[null,null,280]
[null,null,686,{"$f":"SUM(C41:C46)","v":2880}]
[null,null,348]
[null,null,756]
[null,null,369]
[null,null,381]
[null,null,340]

{"sheet":"Expenses","index":1,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Total",{"$f":"SUM(C3:C43)","v":174053.34}]
[null,"Food",8714.09]
[null,"Truck Rentals",7608.23]
[null,"Hotels",5272.04]
[null,"Boxes & Supplies",10873.3]
[null,"Tools",2272.06]
[null,"Uniforms",2594.2399999999998]
[null,"Insurance",17496]
[null,"Damages",1708.11]
[null,"Out of town hired help"]
[null,"Truck Maintenance",2486.85]
[null,"Merchant Services",600]
[null,"Google",30050.79]
[null,"Verizon",5484.12]
[null,"AT&T Phone",795.63]
[null,"Parking",3000]
[null,"Donations",450]
[null,"Electric",1984]
[null,"Water",514.05999999999995]
[null,"HOA",100]
[null,"Fuel in rental trucks",3896.15]
[null,"Home Repair",5487.75]
[null,"Tags",950]
[null,"Phones & Equip."]
[null,"CC fees",1601.72]
[null,"Advertising",21200]
[null,"Attorney Fees",3800]
[null,"Office Supplies",1744.6]
[null,"2014 GMC",10267.92]
[null,"Tolls",316.5]
[null,"damaged roof on truck",1573.22]
[null,"YP",6000]
[null,"Medical",8333.9599999999991]
[null,"Life Insurancew",1668]
[null,"Citations",650]
[null,"Staffing Co",420]
[null,"Storage",3700]
[null,"Refund",440]

{"sheet":"Advertising","index":2,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,2,0,4],[0,6,0,7],[0,9,0,10],[0,12,0,13]]}
["Total Adv:",null,"Yellow Pages",null,null,null,"Mint Magazine",null,null,"Media Marketing Makeover",null,null,"Google"]
[{"$f":"SUM(C2:X2)","v":44060.150000000009},null,null,null,{"$f":"SUM(E3:E24)","v":25121.630000000005},null,null,{"$f":"SUM(H3:H13)","v":1500},null,null,{"$f":"SUM(K3:K6)","v":400},null,null,{"$f":"SUM(N3:N14)","v":17038.52}]
[null,null,"2014-01-11","2014-01-31",564.59,null,"2014-08-25",500,null,"2014-11-22",400,null,"2014-01-01",500]
[null,null,"2014-01-23","2014-02-12",590.59,null,"2014-09-29",500,null,null,null,null,"2014-02-01",1000]
[null,null,"2014-02-11","2014-03-03",537.41,null,"2024-10-03",500,null,null,null,null,"2014-03-01",500]
[null,null,"2014-03-11","2014-03-31",539.71,null,null,null,null,null,null,null,"2014-04-01",1520.66]
[null,null,"2014-03-23","2014-04-12",438.89,null,null,null,null,null,null,null,"2014-05-01",1500]
[null,null,"2014-04-11","2014-05-01",528,null,null,null,null,null,null,null,"2014-06-01",2014.95]
[null,null,"2014-04-03","2014-04-23",1017.09,null,null,null,null,null,null,null,"2014-07-01",2000]
[null,null,"2014-05-03","2014-05-23",1039.17,null,null,null,null,null,null,null,"2014-08-01",2502.91]
[null,null,"2014-07-03","2014-07-23",1580.95,null,null,null,null,null,null,null,"2014-09-01",1500]
[null,null,"2014-06-03","2014-07-23",1580.95,null,null,null,null,null,null,null,"2014-10-01",1500]
[null,null,"2014-06-11","2014-07-01",535.1,null,null,null,null,null,null,null,"2014-11-01",1000]
[null,null,"2014-08-02","2014-08-22",634.85,null,null,null,null,null,null,null,"2014-12-01",1500]
[null,null,"2014-08-07","2014-08-27",15444]
[null,null,"2014-12-02","2014-12-22",90.33]

{"sheet":"Insurance","index":3,"n_rows":4,"n_cols":7,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,2,1,3],[2,2,2,3],[1,5,1,6],[2,5,2,6]]}
[]
[null,null,"Goss Ins Agency",null,null,"Goss Ins Agency"]
[null,null,"Commercial General Liability",null,null,"Commercial Vehicles"]
[{"$f":"SUM(C4:P4)","v":9514.5},null,"Annual",745.5,null,"Annual",8769]

{"sheet":"Utilities & Tel","index":4,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["TOTAL:",null,"AT&T Internet",null,null,"AT&T Phone"]
[{"$f":"SUM(D2:S2)","v":957.61},null,null,{"$f":"SUM(D3:D16)","v":123.17},null,null,{"$f":"SUM(G3:G18)","v":834.44}]
[null,null,"2014-08-02",26.5,null,"2014-01-11",70.040000000000006]
[null,null,"2014-08-01",18.09,null,"2014-02-11",76.930000000000007]
[null,null,"2014-09-02",17.5,null,"2014-03-11",69.540000000000006,"Missing statement. Used average of all other months."]
[null,null,"2014-10-02",16.5,null,"2014-04-11",71.790000000000006]
[null,null,"2014-11-02",17.5,null,"2014-05-11",69.81]
[null,null,"2014-12-02",27.08,null,"2014-06-11",74.819999999999993]
[null,null,null,null,null,"2014-07-11",74.760000000000005]
[null,null,null,null,null,"2014-08-11",43.45]
[null,null,null,null,null,"2014-09-11",79]
[null,null,null,null,null,"2014-10-11",68.11]
[null,null,null,null,null,"2014-11-11",68.13]
[null,null,null,null,null,"2014-12-11",68.06]

{"sheet":"Tax, Lic, Fees","index":5,"n_rows":6,"n_cols":16,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,2,2,3],[2,5,2,6],[2,8,2,9],[2,11,2,12],[2,14,2,15]]}
[]
[]
["TOTAL:",null,"TN DOR",null,null,"Permit & Fuel Tax",null,null,"Veh Registration",null,null,"City & County Tax",null,null,"Bond Renewal"]
[{"$f":"SUM(D4:AA4)","v":1390},null,null,{"$f":"SUM(D5:D17)","v":205},null,null,{"$f":"SUM(G5:G17)","v":130},null,null,{"$f":"SUM(J5:J17)","v":798},null,null,{"$f":"SUM(M5:M17)","v":142},null,null,{"$f":"SUM(P5:P17)","v":115}]
[null,null,"2014-06-09",205,null,"2014-04-03",130,null,"2014-11-15",477.75,null,"County",73,null,"2014-05-08",115]
[null,null,null,null,null,null,null,null,"2014-10-31",320.25,null,"City",69]