{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Cash Flow 4 Yrs Quarterly"],"not_rendered":{"defined_names":21,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Cash Flow 4 Yrs Quarterly","index":0,"n_rows":49,"n_cols":20,"rows_kept":49,"merged":[[6,4,6,5],[6,8,6,9],[6,12,6,13],[6,16,6,17],[50,2,50,19]]}
[]
[]
[]
[null,null,"Cash Flow Forecast - Four Years (Quarterly)"]
[]
[]
[{"$nulls":4},"Year 1",{"$nulls":3},"Year 2",{"$nulls":3},"Year 3",{"$nulls":3},"Year 4"]
[{"$nulls":3}," Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"," Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Totals"]
[]
[null,null,"Receipts",{"$nulls":16}," "]
[null,null,"Cash sales",{"v":20875,"d":"20,875 "},{"v":42585,"d":"42,585 "},{"v":64295,"d":"64,295 "},{"v":88280,"d":"88,280 "},{"v":109990,"d":"109,990 "},{"v":132382.5,"d":"132,383 "},{"v":154775,"d":"154,775 "},{"v":177167.5,"d":"177,168 "},{"v":199560,"d":"199,560 "},{"v":221952.5,"d":"221,953 "},{"v":244345,"d":"244,345 "},{"v":266737.5,"d":"266,738 "},{"v":289130,"d":"289,130 "},{"v":311522.5,"d":"311,523 "},{"v":333915,"d":"333,915 "},{"v":356307.5,"d":"356,308 "},{"$f":"SUM(D11:S11)","v":{"v":3013820,"d":"3,013,820 "}}]
[null,null,"Collections from credit sales",{"v":251,"d":"251 "},{"v":1420,"d":"1,420 "},{"v":2089,"d":"2,089 "},{"v":3170,"d":"3,170 "},{"v":4089,"d":"4,089 "},{"v":5031.6,"d":"5,032 "},{"v":5974.2,"d":"5,974 "},{"v":6916.8,"d":"6,917 "},{"v":7859.4,"d":"7,859 "},{"v":8802,"d":"8,802 "},{"v":9744.6,"d":"9,745 "},{"v":10687.2,"d":"10,687 "},{"v":11629.8,"d":"11,630 "},{"v":12572.4,"d":"12,572 "},{"v":13515,"d":"13,515 "},{"v":14457.6,"d":"14,458 "},{"$f":"SUM(D12:S12)","v":{"v":118209.6,"d":"118,210 "}}]
[null,null,"New equity inflow",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(D13:S13)","v":{"v":0,"d":"0 "}}]
[null,null,"Loans received",{"v":16700,"d":"16,700 "},{"v":8350,"d":"8,350 "},{"v":8350,"d":"8,350 "},{"v":8350,"d":"8,350 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"v":4175,"d":"4,175 "},{"$f":"SUM(D14:S14)","v":{"v":91850,"d":"91,850 "}}]
[null,null,"Other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(D15:S15)","v":{"v":0,"d":"0 "}}]
[null,null,"Total Receipts",{"$f":"SUM(D11:D15)","v":{"v":37826,"d":"37,826 "}},{"v":52355,"d":"52,355 "},{"v":74734,"d":"74,734 "},{"v":99800,"d":"99,800 "},{"v":118254,"d":"118,254 "},{"v":141589.1,"d":"141,589 "},{"v":164924.2,"d":"164,924 "},{"v":188259.3,"d":"188,259 "},{"v":211594.4,"d":"211,594 "},{"v":234929.5,"d":"234,930 "},{"v":258264.6,"d":"258,265 "},{"v":281599.7,"d":"281,600 "},{"v":304934.8,"d":"304,935 "},{"v":328269.9,"d":"328,270 "},{"v":351605,"d":"351,605 "},{"v":374940.1,"d":"374,940 "},{"$f":"SUM(D16:K16)","v":{"v":877741.6000000001,"d":"877,742 "}}]
[]
[null,null,"Payments"]
[null,null,"Cash purchases",{"v":893,"d":"893 "},{"v":534,"d":"534 "},{"v":464,"d":"464 "},{"v":393,"d":"393 "},{"v":893,"d":"893 "},{"v":534,"d":"534 "},{"v":464,"d":"464 "},{"v":393,"d":"393 "},{"v":893,"d":"893 "},{"v":534,"d":"534 "},{"v":464,"d":"464 "},{"v":393,"d":"393 "},{"v":893,"d":"893 "},{"v":534,"d":"534 "},{"v":464,"d":"464 "},{"v":393,"d":"393 "},{"$f":"SUM(D19:S19)","v":{"v":9136,"d":"9,136 "}}]
[null,null,"Payments to creditors",{"v":2680,"d":"2,680 "},{"v":1604,"d":"1,604 "},{"v":1391,"d":"1,391 "},{"v":1181,"d":"1,181 "},{"v":2680,"d":"2,680 "},{"v":1604,"d":"1,604 "},{"v":1391,"d":"1,391 "},{"v":1181,"d":"1,181 "},{"v":2680,"d":"2,680 "},{"v":1604,"d":"1,604 "},{"v":1391,"d":"1,391 "},{"v":1181,"d":"1,181 "},{"v":2680,"d":"2,680 "},{"v":1604,"d":"1,604 "},{"v":1391,"d":"1,391 "},{"v":1181,"d":"1,181 "},{"v":27424,"d":"27,424 "}]
[null,null,"Salaries and wages",{"v":14044,"d":"14,044 "},{"v":8406,"d":"8,406 "},{"v":7292,"d":"7,292 "},{"v":6191,"d":"6,191 "},{"v":14044,"d":"14,044 "},{"v":8406,"d":"8,406 "},{"v":7292,"d":"7,292 "},{"v":6191,"d":"6,191 "},{"v":14044,"d":"14,044 "},{"v":8406,"d":"8,406 "},{"v":7292,"d":"7,292 "},{"v":6191,"d":"6,191 "},{"v":14044,"d":"14,044 "},{"v":8406,"d":"8,406 "},{"v":7292,"d":"7,292 "},{"v":6191,"d":"6,191 "},{"v":143732,"d":"143,732 "}]
[null,null,"Employee benefits",{"v":7022,"d":"7,022 "},{"v":4203,"d":"4,203 "},{"v":3646,"d":"3,646 "},{"v":3095,"d":"3,095 "},{"v":7022,"d":"7,022 "},{"v":4203,"d":"4,203 "},{"v":3646,"d":"3,646 "},{"v":3095,"d":"3,095 "},{"v":7022,"d":"7,022 "},{"v":4203,"d":"4,203 "},{"v":3646,"d":"3,646 "},{"v":3095,"d":"3,095 "},{"v":7022,"d":"7,022 "},{"v":4203,"d":"4,203 "},{"v":3646,"d":"3,646 "},{"v":3095,"d":"3,095 "},{"v":71864,"d":"71,864 "}]
[null,null,"Payroll taxes",{"v":2341,"d":"2,341 "},{"v":1401,"d":"1,401 "},{"v":1215,"d":"1,215 "},{"v":1032,"d":"1,032 "},{"v":2341,"d":"2,341 "},{"v":1401,"d":"1,401 "},{"v":1215,"d":"1,215 "},{"v":1032,"d":"1,032 "},{"v":2341,"d":"2,341 "},{"v":1401,"d":"1,401 "},{"v":1215,"d":"1,215 "},{"v":1032,"d":"1,032 "},{"v":2341,"d":"2,341 "},{"v":1401,"d":"1,401 "},{"v":1215,"d":"1,215 "},{"v":1032,"d":"1,032 "},{"v":23956,"d":"23,956 "}]
[null,null,"Rent",{"v":11703,"d":"11,703 "},{"v":7005,"d":"7,005 "},{"v":6077,"d":"6,077 "},{"v":5158,"d":"5,158 "},{"v":11703,"d":"11,703 "},{"v":7005,"d":"7,005 "},{"v":6077,"d":"6,077 "},{"v":5158,"d":"5,158 "},{"v":11703,"d":"11,703 "},{"v":7005,"d":"7,005 "},{"v":6077,"d":"6,077 "},{"v":5158,"d":"5,158 "},{"v":11703,"d":"11,703 "},{"v":7005,"d":"7,005 "},{"v":6077,"d":"6,077 "},{"v":5158,"d":"5,158 "},{"v":119772,"d":"119,772 "}]
[null,null,"Utiltities",{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":23292,"d":"23,292 "}]
[null,null,"Repairs and maintenance",{"v":1301,"d":"1,301 "},{"v":779,"d":"779 "},{"v":675,"d":"675 "},{"v":574,"d":"574 "},{"v":1301,"d":"1,301 "},{"v":779,"d":"779 "},{"v":675,"d":"675 "},{"v":574,"d":"574 "},{"v":1301,"d":"1,301 "},{"v":779,"d":"779 "},{"v":675,"d":"675 "},{"v":574,"d":"574 "},{"v":1301,"d":"1,301 "},{"v":779,"d":"779 "},{"v":675,"d":"675 "},{"v":574,"d":"574 "},{"v":13316,"d":"13,316 "}]
[null,null,"Insurance",{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":2276,"d":"2,276 "},{"v":1362,"d":"1,362 "},{"v":1183,"d":"1,183 "},{"v":1002,"d":"1,002 "},{"v":23292,"d":"23,292 "}]
[null,null,"Travel",{"v":2762,"d":"2,762 "},{"v":1654,"d":"1,654 "},{"v":1435,"d":"1,435 "},{"v":1218,"d":"1,218 "},{"v":2762,"d":"2,762 "},{"v":1654,"d":"1,654 "},{"v":1435,"d":"1,435 "},{"v":1218,"d":"1,218 "},{"v":2762,"d":"2,762 "},{"v":1654,"d":"1,654 "},{"v":1435,"d":"1,435 "},{"v":1218,"d":"1,218 "},{"v":2762,"d":"2,762 "},{"v":1654,"d":"1,654 "},{"v":1435,"d":"1,435 "},{"v":1218,"d":"1,218 "},{"v":28276,"d":"28,276 "}]
[null,null,"Telephone",{"v":2324,"d":"2,324 "},{"v":1392,"d":"1,392 "},{"v":1208,"d":"1,208 "},{"v":1025,"d":"1,025 "},{"v":2324,"d":"2,324 "},{"v":1392,"d":"1,392 "},{"v":1208,"d":"1,208 "},{"v":1025,"d":"1,025 "},{"v":2324,"d":"2,324 "},{"v":1392,"d":"1,392 "},{"v":1208,"d":"1,208 "},{"v":1025,"d":"1,025 "},{"v":2324,"d":"2,324 "},{"v":1392,"d":"1,392 "},{"v":1208,"d":"1,208 "},{"v":1025,"d":"1,025 "},{"v":23796,"d":"23,796 "}]
[null,null,"Postage",{"v":978,"d":"978 "},{"v":584,"d":"584 "},{"v":506,"d":"506 "},{"v":431,"d":"431 "},{"v":978,"d":"978 "},{"v":584,"d":"584 "},{"v":506,"d":"506 "},{"v":431,"d":"431 "},{"v":978,"d":"978 "},{"v":584,"d":"584 "},{"v":506,"d":"506 "},{"v":431,"d":"431 "},{"v":978,"d":"978 "},{"v":584,"d":"584 "},{"v":506,"d":"506 "},{"v":431,"d":"431 "},{"v":9996,"d":"9,996 "}]
[null,null,"Office supplies",{"v":2113,"d":"2,113 "},{"v":1265,"d":"1,265 "},{"v":1098,"d":"1,098 "},{"v":932,"d":"932 "},{"v":2113,"d":"2,113 "},{"v":1265,"d":"1,265 "},{"v":1098,"d":"1,098 "},{"v":932,"d":"932 "},{"v":2113,"d":"2,113 "},{"v":1265,"d":"1,265 "},{"v":1098,"d":"1,098 "},{"v":932,"d":"932 "},{"v":2113,"d":"2,113 "},{"v":1265,"d":"1,265 "},{"v":1098,"d":"1,098 "},{"v":932,"d":"932 "},{"v":21632,"d":"21,632 "}]
[null,null,"Advertising",{"v":15456,"d":"15,456 "},{"v":9251,"d":"9,251 "},{"v":8025,"d":"8,025 "},{"v":6813,"d":"6,813 "},{"v":15456,"d":"15,456 "},{"v":9251,"d":"9,251 "},{"v":8025,"d":"8,025 "},{"v":6813,"d":"6,813 "},{"v":15456,"d":"15,456 "},{"v":9251,"d":"9,251 "},{"v":8025,"d":"8,025 "},{"v":6813,"d":"6,813 "},{"v":15456,"d":"15,456 "},{"v":9251,"d":"9,251 "},{"v":8025,"d":"8,025 "},{"v":6813,"d":"6,813 "},{"v":158180,"d":"158,180 "}]
[null,null,"Marketing/promotion",{"v":12118,"d":"12,118 "},{"v":7254,"d":"7,254 "},{"v":6293,"d":"6,293 "},{"v":5342,"d":"5,342 "},{"v":12118,"d":"12,118 "},{"v":7254,"d":"7,254 "},{"v":6293,"d":"6,293 "},{"v":5342,"d":"5,342 "},{"v":12118,"d":"12,118 "},{"v":7254,"d":"7,254 "},{"v":6293,"d":"6,293 "},{"v":5342,"d":"5,342 "},{"v":12118,"d":"12,118 "},{"v":7254,"d":"7,254 "},{"v":6293,"d":"6,293 "},{"v":5342,"d":"5,342 "},{"v":124028,"d":"124,028 "}]
[null,null,"Professional fees",{"v":3901,"d":"3,901 "},{"v":2336,"d":"2,336 "},{"v":2026,"d":"2,026 "},{"v":1719,"d":"1,719 "},{"v":3901,"d":"3,901 "},{"v":2336,"d":"2,336 "},{"v":2026,"d":"2,026 "},{"v":1719,"d":"1,719 "},{"v":3901,"d":"3,901 "},{"v":2336,"d":"2,336 "},{"v":2026,"d":"2,026 "},{"v":1719,"d":"1,719 "},{"v":3901,"d":"3,901 "},{"v":2336,"d":"2,336 "},{"v":2026,"d":"2,026 "},{"v":1719,"d":"1,719 "},{"v":39928,"d":"39,928 "}]
[null,null,"Training and development",{"v":58,"d":"58 "},{"v":36,"d":"36 "},{"v":31,"d":"31 "},{"v":25,"d":"25 "},{"v":58,"d":"58 "},{"v":36,"d":"36 "},{"v":31,"d":"31 "},{"v":25,"d":"25 "},{"v":58,"d":"58 "},{"v":36,"d":"36 "},{"v":31,"d":"31 "},{"v":25,"d":"25 "},{"v":58,"d":"58 "},{"v":36,"d":"36 "},{"v":31,"d":"31 "},{"v":25,"d":"25 "},{"v":600,"d":"600 "}]
[null,null,"Bank charges",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Owner's drawings",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Loan repayments",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Tax payments",{"v":29225,"d":"29,225 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":29225,"d":"29,225 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":29225,"d":"29,225 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":87675,"d":"87,675 "}]
[null,null,"Capital purchases",{"v":0,"d":"0 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":21325,"d":"21,325 "},{"v":26325,"d":"26,325 "},{"v":32722.5,"d":"32,723 "},{"v":39120,"d":"39,120 "},{"v":45517.5,"d":"45,518 "},{"v":51915,"d":"51,915 "},{"v":58312.5,"d":"58,313 "},{"v":64710,"d":"64,710 "},{"v":71107.5,"d":"71,108 "},{"v":77505,"d":"77,505 "},{"v":83902.5,"d":"83,903 "},{"v":90300,"d":"90,300 "},{"v":96697.5,"d":"96,698 "},{"v":779460,"d":"779,460 "}]
[null,null,"Other",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Total Payments",{"$f":"SUM(D19:D42)","v":{"v":113471,"d":"113,471 "}},{"v":60428,"d":"60,428 "},{"v":53748,"d":"53,748 "},{"v":58458,"d":"58,458 "},{"v":110571,"d":"110,571 "},{"v":83150.5,"d":"83,151 "},{"v":82868,"d":"82,868 "},{"v":82650.5,"d":"82,651 "},{"v":165386,"d":"165,386 "},{"v":108740.5,"d":"108,741 "},{"v":108458,"d":"108,458 "},{"v":108240.5,"d":"108,241 "},{"v":190976,"d":"190,976 "},{"v":134330.5,"d":"134,331 "},{"v":134048,"d":"134,048 "},{"v":133830.5,"d":"133,831 "},{"$f":"SUM(D43:K43)","v":{"v":645345,"d":"645,345 "}}]
[]
[null,null,"Cashflow Surplus/Deficit (-)",{"$f":"D16-D43","v":{"v":-75645,"d":"(75,645)"}},{"v":-8073,"d":"(8,073)"},{"v":20986,"d":"20,986 "},{"v":41342,"d":"41,342 "},{"v":7683,"d":"7,683 "},{"v":58438.600000000006,"d":"58,439 "},{"v":82056.20000000001,"d":"82,056 "},{"v":105608.79999999999,"d":"105,609 "},{"v":46208.399999999994,"d":"46,208 "},{"v":126189,"d":"126,189 "},{"v":149806.6,"d":"149,807 "},{"v":173359.2,"d":"173,359 "},{"v":113958.79999999999,"d":"113,959 "},{"v":193939.40000000002,"d":"193,939 "},{"v":217557,"d":"217,557 "},{"v":241109.59999999998,"d":"241,110 "},{"$f":"SUM(D45:K45)","v":{"v":232396.6,"d":"232,397 "}}]
[]
[null,null,"Opening Cash Balance",{"v":0,"d":"0 "},{"$f":"D49","v":{"v":-75645,"d":"(75,645)"}},{"v":-83718,"d":"(83,718)"},{"v":-62732,"d":"(62,732)"},{"v":-21390,"d":"(21,390)"},{"v":-13707,"d":"(13,707)"},{"v":44731.600000000006,"d":"44,732 "},{"v":126787.80000000002,"d":"126,788 "},{"v":0,"d":"0 "},{"$f":"L49","v":{"v":46208.399999999994,"d":"46,208 "}},{"v":172397.4,"d":"172,397 "},{"v":322204,"d":"322,204 "},{"v":495563.2,"d":"495,563 "},{"v":609522,"d":"609,522 "},{"v":803461.4,"d":"803,461 "},{"v":1021018.4,"d":"1,021,018 "}]
[]
[null,null,"Closing Cash Balance",{"$f":"D47+D45","v":{"v":-75645,"d":"(75,645)"}},{"v":-83718,"d":"(83,718)"},{"v":-62732,"d":"(62,732)"},{"v":-21390,"d":"(21,390)"},{"v":-13707,"d":"(13,707)"},{"v":44731.600000000006,"d":"44,732 "},{"v":126787.80000000002,"d":"126,788 "},{"v":232396.6,"d":"232,397 "},{"v":46208.399999999994,"d":"46,208 "},{"v":172397.4,"d":"172,397 "},{"v":322204,"d":"322,204 "},{"v":495563.2,"d":"495,563 "},{"v":609522,"d":"609,522 "},{"v":803461.4,"d":"803,461 "},{"v":1021018.4,"d":"1,021,018 "},{"v":1262128,"d":"1,262,128 "}]