{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Start","MBP","Quotes","Tax Summary","Summary","Charts","P & L","Jan","Feb","Mar","Apr","May","June","July","Aug","Sept","Oct","Nov","Dec"],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":14,"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":"Start","index":0,"n_rows":23,"n_cols":60,"rows_kept":23,"cut":false,"hidden":false,"merged":[[18,15,19,19],[20,15,21,19],[22,15,23,19],[2,7,3,11],[1,12,10,19],[5,8,6,10],[12,12,13,19],[14,12,15,14],[16,12,17,14],[18,12,19,14],[20,12,21,14],[22,12,23,14],[14,15,15,19],[16,15,17,19],[11,14,11,17]]}
[null,null,null,null,null,null,null,null,null,{"$f":"RANDBETWEEN(1,106)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J1,Quotes!A3:C110,2,FALSE)","v":"Ignorance and fear are but matters of the mind—and the mind is adaptable. —Daniel Kish "}]
[null,null,null,null,null,null,null,"2017 Red Book "]
[]
[]
[null,null,null,null,null,null,null,null,"Jump to:"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check/uncheck to change quote",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow YTD At A Glance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Net Sales",null,null,{"$f":"'P & L'!C6","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",null,null,{"$f":"'P & L'!C3","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Purchases",null,null,{"$f":"'P & L'!C13+'P & L'!C18+'P & L'!C19+'P & L'!C20+'P & L'!C21+'P & L'!C22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Expenses",null,null,{"$f":"'P & L'!C41","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow ",null,null,{"$f":"P15-P19-P21","v":0}]

{"sheet":"MBP","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Quotes","index":2,"n_rows":110,"n_cols":3,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
[]
[null,"101 Empowering and Motivational Quotes for Employees"]
[1,"Whether you think you can, or you think you can't - you're right. — Henry Ford  "]
[2,"Becoming is better than being. —Carol Dweck, Mindset "]
[3,"The day you find out who you are is when you look back and realize that it was never the words, rather your actions that defined you.  -Shannon L. Alder"]
[4,"I don't feel overwhelmed with information. I really like it. -Marissa Mayer"]
[5,"The sun himself is weak when he first rises, and gathers strength and courage as the day gets on. —Charles Dickens, The Old Curiosity Shop "]
[6,"How wonderful it is that nobody need wait a single moment before starting to improve the world. —Anne Frank, The Diary of a Young Girl   "]
[7,"Oh yes, the past can hurt. But you can either run from it, or learn from it. —Rafiki, The Lion King "]
[8," If I had nine hours to chop down a tree, I’d spend the first six sharpening my axe. —Abraham Lincoln "]
[9,"The mind is its own place, and in itself can make a heaven of hell, a hell of heaven. —   John Milton, Paradise Lost "]
[10,"Intelligence is the ability to adapt to change. —Stephen Hawking "]
[11,"You were born to win, but to be a winner, you must plan to win, you must prepare to win and then and only then can you expect to win. -Zig Ziglar"]
[12,"Would I rather be feared or loved? Easy. Both. I want people to be afraid of how much they love me. —Michael Scott, The Office "]
[13,"The question isn’t who’s going to let me; it’s who is going to stop me? —Ayn Rand  "]
[14,"Kid, there are heroes and there are legends. Heroes get remembered, but legends never die. Follow your heart, kid, and you’ll never go wrong. —Babe Ruth, The Sandlot "]
[15,"Talent wins games, but teamwork and intelligence wins championships. —Michael Jordan "]
[16,"There will be little rubs and disappointments everywhere, and we are all apt to expect too much; but then, if one scheme of happiness fails, human nature turns to another; if the first calculation is wrong, we make a second better: we find comfort somewhere. —Jane Austen, Mansfield Park "]
[17,"Fight till the last gasp. —William Shakespeare, Henry VI "]
[18,"Do or do not. There is no try. —Yoda, The Empire Strikes Back "]
[19,"Always be a first-rate version of yourself, instead of a second-rate version of somebody else. —Judy Garland "]
[20,"Begin with the end in mind. -Steven Covey"]
[21," The only way to achieve the impossible is to believe it is possible. —Charles Kingsleigh, Alice in Wonderland (2010) "]
[22,"When we strive to become better than we are, everything around us becomes better too. —Paulo Coelho, The Alchemist "]
[23,"It all comes back to the basics. Serve customers the best-tasting food at a good value in a clean, comfortable restaurant, and they'll keep coming back. -Dave Thomas, founder Wendy’s International "]
[24,"We must believe that we are gifted for something and that this thing must be attained. —Marie Curie "]
[25,"Intelligence without ambition is a bird without wings. —Salvador Dali "]
[26,"If something is wrong, fix it now. But train yourself not to worry, worry fixes nothing. — Ernest Hemingway "]
[27,"Life's like a movie, write your own ending. Keep believing, keep pretending. —Jim Hensen "]
[28,"Don't judge each day by the harvest you reap but by the seeds that you plant. —Robert Louis Stevenson "]
[29,"You have brains in your head. You have feet in your shoes. You can steer yourself any direction you choose. You're on your own. And you know what you know. And YOU are the one who'll decide where to go... —Dr. Suess, Oh the Places You’ll Go "]
[30,"Sometimes the fall kills you. And sometimes, when you fall, you fly. —Neil Gaiman, The Sandman "]
[31,"For artists, scientists, inventors, schoolchildren, and the rest of us, intrinsic motivation—the drive to do something because it is interesting, challenging, and absorbing—is essential for high levels of creativity. —Daniel H. Pink, Drive  "]
[32,"In matters of style, swim with the current; in matters of principle, stand like a rock. — Thomas Jefferson "]
[33,"Do what you do so well that they will want to see it again and again and bring their friend. — Walt Disney "]
[34,"So many things are possible just as long as you don't know they're impossible. —Norton Juster, The Phantom Tollbooth "]
[35,"Everything should be made as simple as possible but not simpler. —Albert Einstein "]
[36,"Innovation distinguishes from a leader and a follower. —Steve Jobs "]
[37,"The moment you doubt whether you can fly, you cease forever to be able to do it. —J.M. Barrie, Peter Pan "]
[38,"Everything you’ve ever wanted is on the other side of fear. —George Addai "]
[39,"I can't go back to yesterday because I was a different person then. —Lewis Carroll, Alice in Wonderland "]
[40,"The world you desire can be won. It exists.. it is real.. it is possible.. it's yours. —Ayn Rand, Atlas Shrugged "]
[41,"There is only one way to avoid criticism. Do nothing. Be nothing. Say nothing. —Aristotle "]
[42,"It is not the spoon that bends, it is only yourself. —Spoon Boy, The Matrix "]
[43,"Quality is job one. —Henry Ford "]
[44,"The best way out is always through. —Robert Frost "]
[45,"It isn't the mountains ahead to climb that wear you out; it's the pebble in your shoe. — Muhammad Ali "]
[46,"If your actions inspire others to dream more, learn more, do more and become more, you are a leader. —John Quincy Adams "]
[47,"Speak softly and carry a big stick. —Theodore Roosevelt "]
[48,"Don’t go around saying the world owes you a living. The world owes you nothing. It was here first. ―Mark Twain "]
[49,"There's zero correlation between being the best talker and having the best ideas. —Susan Cain, Quiet: The Power of Introverts in a World That Can't Stop Talking "]
[50,"Price is what you pay. Value is what you get. -Warren Buffett"]
[51,"Unless someone like you care a whole awful lot, nothing is going to get better, it’s not. —Dr. Suess, the Lorax "]
[52,"A proud heart can survive general failure because such a failure does not prick its pride. It is more difficult and more bitter when a man fails alone. —Chinua Achebe, Things Fall Apart "]
[53,"You will never plough a field if you only turn it over in your mind. —Irish Proverb "]
[54,"Ignorance and fear are but matters of the mind—and the mind is adaptable. —Daniel Kish "]
[55,"Those who don’t believe in magic will never find it. —Roald Dahl "]
[56,"Always prepare for tomorrow and you will never have to worry about today. -John Moore"]
[57,"Someone, at some point, came up with this very bad idea that an ordinary individual couldn't make a difference in the world. I think that's just a horrible thing. —John Skoll "]
[58,"Imitation is suicide. —Ralph Waldo Emerson "]
[59,"If you hire people just because they can do a job, they’ll work for your money. But if you hire people who believe what you believe, they’ll work for you with blood and sweat and tears. —Simon Sinek "]
[60,"Real courage is when you know you're licked before you begin, but you begin anyway and see it through no matter what. —Harper Lee  "]
[61,"Genius is born—not paid. —Oscar Wilde "]
[62,"Very often, a change of self is needed more than a change of scene. —A.C. Benson "]
[63,"The Answer to the Great Question... Of Life, the Universe and Everything... Is... Forty-two. -Douglas Adams, The Hitchhiker's Guide "]
[64,"I was always a kid trying to make a buck. I borrowed a dollar from my dad, went to the penny candy store, bought a dollar's worth of candy, set up my booth, and sold candy for five cents apiece. Ate half my inventory, made $2.50, gave my dad back his dollar. -Guy Fieri"]
[65," Opportunity is missed by most people because it is dressed in overalls and looks like work. —Thomas Edison "]
[66," I’ve learned about the poetry and the wisdom and the grace that can be found in the words of people all around us when we simply take the time to listen. —Dave Isay "]
[67," It is by going down into the abyss that we recover the treasures of life. Where you stumble, there lies your treasure. —Joseph Campbell  "]
[68," It’s easy to solve a problem that everyone sees, but it’s hard to solve a problem that almost no one sees. —Tony Fadell "]
[69," Our greatest weakness lies in giving up. The most certain way to succeed is always to try just one more time. -Thomas A. Edison"]
[70," Learning never exhausts the mind. —Leonardo Da Vinci "]
[71," If you’re alive, you’re a creative person. —Elizabeth Gilbert "]
[72,"My mother said to me, “If you are a soldier, you will become a general. If you are a monk, you will become the Pope.” Instead, I was a painter, and became Picasso. —Pablo Picasso "]
[73,"The power of imagination makes us infinite. —John Muir "]
[74," Luck is a matter of preparation meeting opportunity. —Seneca  "]
[75," Never ruin an apology with an excuse. —Benjamin Franklin "]
[76,"Motivation is the art of getting people to do what you want them to do because they want to do it. —Dwight D. Eisenhower "]
[77,"Don’t persuade, defend or interrupt. Be curious, be conversational, be real. And listen. — Elizabeth Lesser "]
[78,"The secret of health for both mind and body is not to mourn for the past, not to worry about the future, or not to anticipate troubles, but to live in the present moment wisely and earnestly. —Buddha "]
[79,"Failure is the condiment that gives success its flavor. —Truman Capote "]
[80,"An innovator is one who does not know it cannot be done. —R.A. Mashelkar "]
[81,"If you have built castles in the air, your work need not be lost; that is where they should be. Now put foundations under them. —Henry David Thoreau "]
[82,"As long as they are well-intentioned, mistakes are not a matter for shame, but for learning. —Margaret Heffernan "]
[83,"I am not a product of my circumstances. I am a product of my decisions. —Stephen Covey  "]
[84,"You can’t wait for inspiration. You have to go after it with a club. —Jack London "]
[85,"“I’m bored” is a useless thing to say. I mean, you live in a great, big, vast world that you’ve seen none percent of. Even the inside of your own mind is endless; it goes on forever, inwardly, do you understand? The fact that you’re alive is amazing, so you don’t get to say, “I’m bored.” —Louis C.K "]
[86,"If we can challenge convention, we can solve any problem. —Josh Valman "]
[87,"Big jobs usually go to the men who prove their ability to outgrow small ones. —Ralph Waldo Emerson "]
[88," In every job that must be done, there is an element of fun. You find the fun, and - SNAP - the job's a game! —Mary Poppins "]
[89," The stock market is filled with individuals who know the price of everything, but the value of nothing. - Phillip Fisher"]
[90,"If you hit the target every time, it’s too near or too big. —Tom Hirshfield "]
[91,"Always remember that you are absolutely unique. Just like everyone else. —Margaret Mead "]
[92,"You can't change how people treat you or what they say about you. All you can do is change how you react to it. —Mahatma Gandhi  "]
[93,"We can easily forgive a child who is afraid of the dark; the real tragedy of life is when men are afraid of the light. —Plato "]
[94,"Learn from the mistakes of others. You can't live long enough to make them all yourselves. —Chanakya "]
[95,"What I love most about rivers is, you can't step in the same river twice. —Pocahontas, Disney’s Pocahontas "]
[96,"Strength shows not only in the ability to persist, but in the ability to start over. —F. Scott Fitzgerald "]
[97,"I have been bent and broken, but - I hope - into a better shape. ―Charles Dickens, Great Expectations "]
[98,"If you light a lamp for someone else, it will also brighten your path. —Buddha "]
[99,"Tough times never last, but tough people do. —Dr. Robert Schuller "]
[100,"I would visualize things coming to me. It would just make me feel better. Visualization works if you work hard. That's the thing. You can't just visualize and go eat a sandwich. —Jim Carrey  "]
[101,"If you don’t understand the details of your business you are going to fail. -Jeff Bezos"]
[102,"In the end, all business operations can be reduced to three words: people, product, and profits. -Lee Iacocca"]
[103,"People are in such a hurry to launch their product or business that they seldom look at marketing from a bird's eye view and they don't create a systematic plan. -Dave Ramsey"]
[104,"Nothing is more expensive than a missed opportunity. -H. Jackson Brown, Jr."]
[105,"Without customers, you don’t have a business. You have a hobby. -Don Peppers & Martha Rogers"]
[106,"Ninety-nine percent of the failures come from people who have the habit of making excuses. -George Washington Carver"]
[107,"When you admit and accept responsibility for your mistakes and then begin working on improving and correcting those mistakes, you will, one day soon, be able to celebrate the success of your labors! -Bill Moore  "]
[null,null,"   "]

{"sheet":"Tax Summary","index":3,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,7,14,7]]}
[null,"Taxable Income","Federal Income Tax Rate %","Social Security","State Income Tax Rate %","Local Income Rate Tax %","Net pay",null,"Gross + Sales Taxes","State Sales Tax %","County Sales Tax %","Local Sales Tax %"]
[]
["January",{"$f":"Jan!AA$39","v":0},{"$f":"IF($B3>0,$B3*$C$2,0)","v":0},{"$f":"IF($B3>0,$B3*$D$2,0)","v":0},{"$f":"IF($B3>0,$B3*$E$2,0)","v":0},{"$f":"IF($B3>0,$B3*$F$2,0)","v":0},{"$f":"B3-C3-D3-E3-F3","v":0},null,{"$f":"Jan!E$36","v":0},{"$f":"$I3 -($I3/(1+J$2))","v":0},{"$f":"$I3 -($I3/(1+K$2))","v":0},{"$f":"$I3 -($I3/(1+L$2))","v":0}]
["February",{"$f":"Feb!AA$39","v":0},{"$f":"IF($B4>0,$B4*$C$2,0)","v":0},{"$f":"IF($B4>0,$B4*$D$2,0)","v":0},{"$f":"IF($B4>0,$B4*$E$2,0)","v":0},{"$f":"IF($B4>0,$B4*$F$2,0)","v":0},{"$f":"B4-C4-E4-F4","v":0},null,{"$f":"Feb!E$36","v":0},{"$f":"$I4 -($I4/(1+J$2))","v":0},0,0]
["March",{"$f":"Mar!AA$39","v":0},0,0,0,0,0,null,{"$f":"Mar!E$36","v":0},0,0,0]
["April",{"$f":"Apr!AA$39","v":0},0,0,0,0,0,null,{"$f":"Apr!E$36","v":0},0,0,0]
["May",{"$f":"May!AA$39","v":0},0,0,0,0,0,null,{"$f":"May!E$36","v":0},0,0,0]
["June",{"$f":"June!AA$39","v":0},0,0,0,0,0,null,{"$f":"June!E$36","v":0},0,0,0]
["July",{"$f":"July!AA$39","v":0},0,0,0,0,0,null,{"$f":"July!E$36","v":0},0,0,0]
["August",{"$f":"Aug!AA$39","v":0},0,0,0,0,0,null,{"$f":"Aug!E$36","v":0},0,0,0]
["September",{"$f":"Sept!AA$39","v":0},0,0,0,0,0,null,{"$f":"Sept!E$36","v":0},0,0,0]
["October",{"$f":"Oct!AA$39","v":0},0,0,0,0,0,null,{"$f":"Oct!E$36","v":0},0,0,0]
["November",{"$f":"Nov!AA$39","v":0},0,0,0,0,0,null,{"$f":"Nov!E$36","v":0},0,0,0]
["December",{"$f":"Dec!AA$39","v":0},0,0,0,0,0,null,{"$f":"Dec!E$36","v":0},0,0,0]
["Totals",{"$f":"SUM(B3:B14)","v":0},0,{"$f":"IF($B15>0,$B15*$D$2,0)","v":0},0,0,{"$f":"B15-C15-D15-E15-F15","v":0},null,{"$f":"SUM(I3:I14)","v":0},{"$f":"SUM(J3:J14)","v":0},{"$f":"SUM(K3:K14)","v":0},{"$f":"SUM(L3:L14)","v":0}]

{"sheet":"Summary","index":4,"n_rows":16,"n_cols":28,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Jan!E1","v":"Gross+sales tax $"},{"$f":"Jan!F1","v":"Sales Tax"},{"$f":"Jan!G1","v":"Net $"},"Days Open","Avg/Day",null,{"$f":"Jan!I1","v":"Cash $"},{"$f":"Jan!J1","v":"CC $"},{"$f":"Jan!K1","v":"CC Fees"},null,{"$f":"Jan!M1","v":"Operational $"},null,{"$f":"Jan!O1","v":"Fixed Costs"},{"$f":"Jan!P3","v":"Comsry fee"},{"$f":"Jan!Q3","v":"location fee"},{"$f":"Jan!R3","v":"insurance"},{"$f":"Jan!S3","v":"license/12"},{"$f":"Jan!T3","v":"bank fees"},{"$f":"Jan!U1","v":"Total Fixed"},null,{"$f":"Jan!W1","v":"opening food&paper"},{"$f":"Jan!X3","v":"Food/paper"},{"$f":"Jan!Y3","v":"Gasoline"},{"$f":"Jan!Z3","v":"Propane"},{"$f":"Jan!AA3","v":"Cleaning"},{"$f":"Jan!AB3","v":"Marketing"},{"$f":"Jan!AC1","v":0}]
["Jan",{"$f":"Jan!E36","v":0},{"$f":"Jan!F36","v":0},{"$f":"Jan!G36","v":0},{"$f":"Jan!$E$37","v":0},{"$f":"D3/E3","v":{"$error":"#DIV/0!"}},null,{"$f":"Jan!I36","v":0},{"$f":"Jan!J36","v":0},{"$f":"Jan!K36","v":0},null,{"$f":"Jan!M36","v":0},null,{"$f":"Jan!O36","v":0},{"$f":"Jan!P36","v":0},{"$f":"Jan!Q36","v":0},{"$f":"Jan!R36","v":0},{"$f":"Jan!S36","v":0},{"$f":"Jan!T36","v":0},{"$f":"Jan!U36","v":0},null,{"$f":"Jan!W$36","v":0},{"$f":"Jan!X36","v":0},{"$f":"Jan!Y36","v":0},{"$f":"Jan!Z36","v":0},{"$f":"Jan!AA36","v":0},{"$f":"Jan!AB36","v":0},{"$f":"Jan!AC36","v":0}]
["Feb",{"$f":"Feb!E36","v":0},{"$f":"Feb!F36","v":0},{"$f":"Feb!G36","v":0},{"$f":"Feb!$E$37","v":0},{"$f":"D4/E4","v":{"$error":"#DIV/0!"}},null,{"$f":"Feb!I36","v":0},{"$f":"Feb!J36","v":0},{"$f":"Feb!K36","v":0},null,{"$f":"Feb!M36","v":0},null,{"$f":"Feb!O36","v":0},{"$f":"Feb!P36","v":0},{"$f":"Feb!Q36","v":0},{"$f":"Feb!R36","v":0},{"$f":"Feb!S36","v":0},{"$f":"Feb!T36","v":0},{"$f":"Feb!U36","v":0},null,{"$f":"Feb!W$36","v":0},{"$f":"Feb!X36","v":0},{"$f":"Feb!Y36","v":0},{"$f":"Feb!Z36","v":0},{"$f":"Feb!AA36","v":0},{"$f":"Feb!AB36","v":0},{"$f":"Feb!AC36","v":0}]
["Mar",{"$f":"Mar!E36","v":0},{"$f":"Mar!F36","v":0},{"$f":"Mar!G36","v":0},{"$f":"Mar!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Mar!I36","v":0},{"$f":"Mar!J36","v":0},{"$f":"Mar!K36","v":0},null,{"$f":"Mar!M36","v":0},null,{"$f":"Mar!O36","v":0},{"$f":"Mar!P36","v":0},{"$f":"Mar!Q36","v":0},{"$f":"Mar!R36","v":0},{"$f":"Mar!S36","v":0},{"$f":"Mar!T36","v":0},{"$f":"Mar!U36","v":0},null,{"$f":"Mar!W$36","v":0},{"$f":"Mar!X36","v":0},{"$f":"Mar!Y36","v":0},{"$f":"Mar!Z36","v":0},{"$f":"Mar!AA36","v":0},{"$f":"Mar!AB36","v":0},{"$f":"Mar!AC36","v":0}]
["Apr",{"$f":"Apr!E36","v":0},{"$f":"Apr!F36","v":0},{"$f":"Apr!G36","v":0},{"$f":"Apr!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Apr!I36","v":0},{"$f":"Apr!J36","v":0},{"$f":"Apr!K36","v":0},null,{"$f":"Apr!M36","v":0},null,{"$f":"Apr!O36","v":0},{"$f":"Apr!P36","v":0},{"$f":"Apr!Q36","v":0},{"$f":"Apr!R36","v":0},{"$f":"Apr!S36","v":0},{"$f":"Apr!T36","v":0},{"$f":"Apr!U36","v":0},null,{"$f":"Apr!W$36","v":0},{"$f":"Apr!X36","v":0},{"$f":"Apr!Y36","v":0},{"$f":"Apr!Z36","v":0},{"$f":"Apr!AA36","v":0},{"$f":"Apr!AB36","v":0},{"$f":"Apr!AC36","v":0}]
["May",{"$f":"May!E36","v":0},{"$f":"May!F36","v":0},{"$f":"May!G36","v":0},{"$f":"May!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"May!I36","v":0},{"$f":"May!J36","v":0},{"$f":"May!K36","v":0},null,{"$f":"May!M36","v":0},null,{"$f":"May!O36","v":0},{"$f":"May!P36","v":0},{"$f":"May!Q36","v":0},{"$f":"May!R36","v":0},{"$f":"May!S36","v":0},{"$f":"May!T36","v":0},{"$f":"May!U36","v":0},null,{"$f":"May!W$36","v":0},{"$f":"May!X36","v":0},{"$f":"May!Y36","v":0},{"$f":"May!Z36","v":0},{"$f":"May!AA36","v":0},{"$f":"May!AB36","v":0},{"$f":"May!AC36","v":0}]
["Jun",{"$f":"June!E36","v":0},{"$f":"June!F36","v":0},{"$f":"June!G36","v":0},{"$f":"June!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"June!I36","v":0},{"$f":"June!J36","v":0},{"$f":"June!K36","v":0},null,{"$f":"June!M36","v":0},null,{"$f":"June!O36","v":0},{"$f":"June!P36","v":0},{"$f":"June!Q36","v":0},{"$f":"June!R36","v":0},{"$f":"June!S36","v":0},{"$f":"June!T36","v":0},{"$f":"June!U36","v":0},null,{"$f":"June!W$36","v":0},{"$f":"June!X36","v":0},{"$f":"June!Y36","v":0},{"$f":"June!Z36","v":0},{"$f":"June!AA36","v":0},{"$f":"June!AB36","v":0},{"$f":"June!AC36","v":0}]
["Jul",{"$f":"July!E36","v":0},{"$f":"July!F36","v":0},{"$f":"July!G36","v":0},{"$f":"July!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"July!I36","v":0},{"$f":"July!J36","v":0},{"$f":"July!K36","v":0},null,{"$f":"July!M36","v":0},null,{"$f":"July!O36","v":0},{"$f":"July!P36","v":0},{"$f":"July!Q36","v":0},{"$f":"July!R36","v":0},{"$f":"July!S36","v":0},{"$f":"July!T36","v":0},{"$f":"July!U36","v":0},null,{"$f":"July!W$36","v":0},{"$f":"July!X36","v":0},{"$f":"July!Y36","v":0},{"$f":"July!Z36","v":0},{"$f":"July!AA36","v":0},{"$f":"July!AB36","v":0},{"$f":"July!AC36","v":0}]
["Aug",{"$f":"Aug!E36","v":0},{"$f":"Aug!F36","v":0},{"$f":"Aug!G36","v":0},{"$f":"Aug!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Aug!I36","v":0},{"$f":"Aug!J36","v":0},{"$f":"Aug!K36","v":0},null,{"$f":"Aug!M36","v":0},null,{"$f":"Aug!O36","v":0},{"$f":"Aug!P36","v":0},{"$f":"Aug!Q36","v":0},{"$f":"Aug!R36","v":0},{"$f":"Aug!S36","v":0},{"$f":"Aug!T36","v":0},{"$f":"Aug!U36","v":0},null,{"$f":"Aug!W$36","v":0},{"$f":"Aug!X36","v":0},{"$f":"Aug!Y36","v":0},{"$f":"Aug!Z36","v":0},{"$f":"Aug!AA36","v":0},{"$f":"Aug!AB36","v":0},{"$f":"Aug!AC36","v":0}]
["Sep",{"$f":"Sept!E36","v":0},{"$f":"Sept!F36","v":0},{"$f":"Sept!G36","v":0},{"$f":"Sept!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Sept!I36","v":0},{"$f":"Sept!J36","v":0},{"$f":"Sept!K36","v":0},null,{"$f":"Sept!M36","v":0},null,{"$f":"Sept!O36","v":0},{"$f":"Sept!P36","v":0},{"$f":"Sept!Q36","v":0},{"$f":"Sept!R36","v":0},{"$f":"Sept!S36","v":0},{"$f":"Sept!T36","v":0},{"$f":"Sept!U36","v":0},null,{"$f":"Sept!W$36","v":0},{"$f":"Sept!X36","v":0},{"$f":"Sept!Y36","v":0},{"$f":"Sept!Z36","v":0},{"$f":"Sept!AA36","v":0},{"$f":"Sept!AB36","v":0},{"$f":"Sept!AC36","v":0}]
["Oct",{"$f":"Oct!E36","v":0},{"$f":"Oct!F36","v":0},{"$f":"Oct!G36","v":0},{"$f":"Oct!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Oct!I36","v":0},{"$f":"Oct!J36","v":0},{"$f":"Oct!K36","v":0},null,{"$f":"Oct!M36","v":0},null,{"$f":"Oct!O36","v":0},{"$f":"Oct!P36","v":0},{"$f":"Oct!Q36","v":0},{"$f":"Oct!R36","v":0},{"$f":"Oct!S36","v":0},{"$f":"Oct!T36","v":0},{"$f":"Oct!U36","v":0},null,{"$f":"Oct!W$36","v":0},{"$f":"Oct!X36","v":0},{"$f":"Oct!Y36","v":0},{"$f":"Oct!Z36","v":0},{"$f":"Oct!AA36","v":0},{"$f":"Oct!AB36","v":0},{"$f":"Oct!AC36","v":0}]
["Nov",{"$f":"Nov!E36","v":0},{"$f":"Nov!F36","v":0},{"$f":"Nov!G36","v":0},{"$f":"Nov!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Nov!I36","v":0},{"$f":"Nov!J36","v":0},{"$f":"Nov!K36","v":0},null,{"$f":"Nov!M36","v":0},null,{"$f":"Nov!O36","v":0},{"$f":"Nov!P36","v":0},{"$f":"Nov!Q36","v":0},{"$f":"Nov!R36","v":0},{"$f":"Nov!S36","v":0},{"$f":"Nov!T36","v":0},{"$f":"Nov!U36","v":0},null,{"$f":"Nov!W$36","v":0},{"$f":"Nov!X36","v":0},{"$f":"Nov!Y36","v":0},{"$f":"Nov!Z36","v":0},{"$f":"Nov!AA36","v":0},{"$f":"Nov!AB36","v":0},{"$f":"Nov!AC36","v":0}]
["Dec",{"$f":"Dec!E36","v":0},{"$f":"Dec!F36","v":0},{"$f":"Dec!G36","v":0},{"$f":"Dec!$E$37","v":0},{"$error":"#DIV/0!"},null,{"$f":"Dec!I36","v":0},{"$f":"Dec!J36","v":0},{"$f":"Dec!K36","v":0},null,{"$f":"Dec!M36","v":0},null,{"$f":"Dec!O36","v":0},{"$f":"Dec!P36","v":0},{"$f":"Dec!Q36","v":0},{"$f":"Dec!R36","v":0},{"$f":"Dec!S36","v":0},{"$f":"Dec!T36","v":0},{"$f":"Dec!U36","v":0},null,{"$f":"Dec!W$36","v":0},{"$f":"Dec!X36","v":0},{"$f":"Dec!Y36","v":0},{"$f":"Dec!Z36","v":0},{"$f":"Dec!AA36","v":0},{"$f":"Dec!AB36","v":0},{"$f":"Dec!AC36","v":0}]
[]
["Total",{"$f":"SUM(B3:B15)","v":0},{"$f":"SUM(C3:C15)","v":0},0,0,{"$f":"D16/E16","v":{"$error":"#DIV/0!"}},null,0,0,0,0,0,0,{"$f":"SUM(N3:N15)","v":0},0,0,0,0,0,0,null,{"$f":"Dec!AD3","v":0},{"$f":"SUM(W3:W15)","v":0},0,0,0,0,0]

{"sheet":"Charts","index":5,"n_rows":13,"n_cols":25,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Net Sales","Food $","%",null,"Gasoline","%",null,"Propane","%",null,"Cleaning","%",null,"Marketing","%",null,null,"%",null,"Income","%",null,"Act FC$","%"]
["Jan",{"$f":"Summary!D3","v":0},{"$f":"Summary!W3","v":0},{"$f":"C2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!X3","v":0},{"$f":"F2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!Y3","v":0},{"$f":"I2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!Z3","v":0},{"$f":"L2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!AA3","v":0},{"$f":"O2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!AD3","v":0},{"$f":"R2/E2","v":{"$error":"#DIV/0!"}},null,{"$f":"'Tax Summary'!B3","v":0},{"$f":"U2/B2","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!V3+Summary!W3-Summary!V4","v":0},{"$f":"X2/B2","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"Summary!D4","v":0},{"$f":"Summary!W4","v":0},{"$f":"C3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!X4","v":0},{"$f":"F3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!Y4","v":0},{"$f":"I3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!Z4","v":0},{"$f":"L3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!AA4","v":0},{"$f":"O3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!AD4","v":0},{"$f":"R3/E3","v":{"$error":"#DIV/0!"}},null,{"$f":"'Tax Summary'!B4","v":0},{"$f":"U3/B3","v":{"$error":"#DIV/0!"}},null,{"$f":"Summary!V4+Summary!W4-Summary!V5","v":0},{"$f":"X3/B3","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"Summary!D5","v":0},{"$f":"Summary!W5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD5","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B5","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V5+Summary!W5-Summary!V6","v":0},{"$error":"#DIV/0!"}]
["Apr",{"$f":"Summary!D6","v":0},{"$f":"Summary!W6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD6","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B6","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V6+Summary!W6-Summary!V7","v":0},{"$error":"#DIV/0!"}]
["May",{"$f":"Summary!D7","v":0},{"$f":"Summary!W7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD7","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B7","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V7+Summary!W7-Summary!V8","v":0},{"$error":"#DIV/0!"}]
["Jun",{"$f":"Summary!D8","v":0},{"$f":"Summary!W8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD8","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B8","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V8+Summary!W8-Summary!V9","v":0},{"$error":"#DIV/0!"}]
["Jul",{"$f":"Summary!D9","v":0},{"$f":"Summary!W9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD9","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B9","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V9+Summary!W9-Summary!V10","v":0},{"$error":"#DIV/0!"}]
["Aug",{"$f":"Summary!D10","v":0},{"$f":"Summary!W10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD10","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B10","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V10+Summary!W10-Summary!V11","v":0},{"$error":"#DIV/0!"}]
["Sep",{"$f":"Summary!D11","v":0},{"$f":"Summary!W11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD11","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B11","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V11+Summary!W11-Summary!V12","v":0},{"$error":"#DIV/0!"}]
["Oct",{"$f":"Summary!D12","v":0},{"$f":"Summary!W12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD12","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B12","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V12+Summary!W12-Summary!V13","v":0},{"$error":"#DIV/0!"}]
["Nov",{"$f":"Summary!D13","v":0},{"$f":"Summary!W13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD13","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B13","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V13+Summary!W13-Summary!V14","v":0},{"$error":"#DIV/0!"}]
["Dec",{"$f":"Summary!D14","v":0},{"$f":"Summary!W14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!X14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Y14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!Z14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AA14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!AD14","v":0},{"$error":"#DIV/0!"},null,{"$f":"'Tax Summary'!B14","v":0},{"$error":"#DIV/0!"},null,{"$f":"Summary!V14+Summary!W14-Summary!V16","v":0},{"$error":"#DIV/0!"}]

{"sheet":"P & L","index":6,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":false,"merged":[[15,1,15,3],[0,1,0,3],[6,1,6,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[16,1,16,3],[28,1,28,3],[29,1,29,3],[41,1,41,3],[45,1,46,1]]}
[null,"Income"]
[null,"Gross Sales + Sales Taxes",{"$f":"Jan!E36+Feb!E36+Mar!E36+Apr!E36+May!E36+June!E36+July!E36+Aug!E36+Sept!E36+Oct!E36+Nov!E36+Dec!E36","v":0}]
[null,"Sales Tax",{"$f":"'Tax Summary'!J15+'Tax Summary'!K15+'Tax Summary'!L15","v":0}]
[]
[]
[null,"Gross sales",{"$f":"C2-C3","v":0}]
[]
[null,"Credit Card Sales",{"$f":"Jan!J36+Feb!J36+Mar!J36+Apr!J36+May!J36+June!J36+July!J36+Aug!J36+Sept!J36+Oct!J36+Nov!J36+Dec!J36","v":0},{"$f":"C8/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,"Variable Costs"]
[null,"Food and Paper"]
[null,"Open Inv",{"$f":"Jan!W3","v":0}]
[null,"Purchases",{"$f":"Jan!X36+Feb!X36+Mar!X36+Apr!X36+May!X36+June!X36+July!X36+Aug!X36+Sept!X36+Oct!X36+Nov!X36+Dec!X36","v":0}]
[null,"Ending Inv ",{"$f":"Dec!AD3","v":0}]
[null,null,{"$f":"C12+C13-C14","v":0},{"$f":"C15/C$6","v":{"$error":"#DIV/0!"}}]
[]
[null,"Operational "]
[null,"Gasoline",{"$f":"Jan!Y36+Feb!Y36+Mar!Y36+Apr!Y36+May!Y36+June!Y36+July!Y36+Aug!Y36+Sept!Y36+Oct!Y36+Nov!Y36+Dec!Y36","v":0},{"$error":"#DIV/0!"}]
[null,"Propane",{"$f":"Jan!Z36+Feb!Z36+Mar!Z36+Apr!Z36+May!Z36+June!Z36+July!Z36+Aug!Z36+Sept!Z36+Oct!Z36+Nov!Z36+Dec!Z36","v":0},{"$error":"#DIV/0!"}]
[null,"Cleaning",{"$f":"Jan!AA36+Feb!AA36+Mar!AA36+Apr!AA36+May!AA36+June!AA36+July!AA36+Aug!AA36+Sept!AA36+Oct!AA36+Nov!AA36+Dec!AA36","v":0},{"$error":"#DIV/0!"}]
[null,"CC Processing fees",{"$f":"Jan!K36+Feb!K36+Mar!K36+Apr!K36+May!K36+June!K36+July!K36+Aug!K36+Sept!K36+Oct!K36+Nov!K36+Dec!K36","v":0},{"$f":"C21/C$6","v":{"$error":"#DIV/0!"}}]
[null,"Marketing",{"$f":"Jan!AB36+Feb!AB36+Mar!AB36+Apr!AB36+May!AB36+June!AB36+July!AB36+Aug!AB36+Sept!AB36+Oct!AB36+Nov!AB36+Dec!AB36","v":0},{"$f":"C22/C$6","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,"Total Variable Costs",{"$f":"SUM(C15:C27)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"Fixed Costs"]
[null,"Commissary Fee",{"$f":"Jan!P36+Feb!P36+Mar!P36+Apr!P36+May!P36+June!P36+July!P36+Aug!P36+Sept!P36+Oct!P36+Nov!P36+Dec!P36","v":0},{"$f":"C31/C$6","v":{"$error":"#DIV/0!"}}]
[null,"Telephone",{"$f":"Jan!O36+Feb!O36+Mar!O36+Apr!O36+May!O36+June!O36+July!O36+Aug!O36+Sept!O36+Oct!O36+Nov!O36+Dec!O36","v":0},{"$f":"C32/C$6","v":{"$error":"#DIV/0!"}}]
[null,"Rent",{"$f":"Jan!Q36+Feb!Q36+Mar!Q36+Apr!Q36+May!Q36+June!Q36+July!Q36+Aug!Q36+Sept!Q36+Oct!Q36+Nov!Q36+Dec!Q36","v":0},{"$error":"#DIV/0!"}]
[null,"Insurance General",{"$f":"Jan!R36+Feb!R36+Mar!R36+Apr!R36+May!R36+June!R36+July!R36+Aug!R36+Sept!R36+Oct!R36+Nov!R36+Dec!R36","v":0},{"$error":"#DIV/0!"}]
[null,"Licenses/Inspection fees",{"$f":"Jan!S36+Feb!S36+Mar!S36+Apr!S36+May!S36+June!S36+July!S36+Aug!S36+Sept!S36+Oct!S36+Nov!S36+Dec!S36","v":0},{"$error":"#DIV/0!"}]
[null,"Bank Charges",{"$f":"Jan!T36+Feb!T36+Mar!T36+Apr!T36+May!T36+June!T36+July!T36+Aug!T36+Sept!T36+Oct!T36+Nov!T36+Dec!T36","v":0},{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,{"$error":"#DIV/0!"}]
[null,"Total Fixed Costs",{"$f":"SUM(C31:C40)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"Profit/Loss",{"$f":"C6-C28-C41","v":0},{"$error":"#DIV/0!"}]
[]
[]
[null,"Breakeven",{"$f":"C41/(1-D28)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C46-C41","v":{"$error":"#DIV/0!"}},{"$f":"C47/C46","v":{"$error":"#DIV/0!"}}]

{"sheet":"Jan","index":7,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,14,1,19],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[38,24,38,25],[32,29,34,29],[37,26,37,27],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28],[0,29,1,29]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,0,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,0,null,{"$f":"J5*K$3","v":0},null,0,null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Feb","index":8,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Mar","index":9,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Apr","index":10,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"May","index":11,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"June","index":12,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"July","index":13,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Aug","index":14,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Sept","index":15,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Oct","index":16,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Nov","index":17,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]

{"sheet":"Dec","index":18,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,2,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,12,1,12],[0,29,1,29],[32,29,34,29],[36,9,38,9],[36,10,38,10],[37,22,38,22],[37,24,37,25],[37,26,37,27],[0,14,1,19],[38,24,38,25],[38,26,38,27],[0,20,1,20],[0,22,1,22],[0,23,1,28]]}
["Date","Weather notes","Location","Operational Notes","Gross+sales tax $","Sales Tax","Net $",null,"Cash $","CC $","CC Fees",null,"Operational $",null,"Fixed Costs",null,null,null,null,null,"Total Fixed",null,"opening food&paper","Purchases",null,null,null,null,null,"End inventory"]
[]
[null,"sky, temp, precip","address/location/event","write as much as needed cell will expand to fit writing",null,{"$f":"'Tax Summary'!J2+'Tax Summary'!K2+'Tax Summary'!L2","v":0},null,null,null,null,null,null,null,null,"Phone","Comsry fee","location fee","insurance","license/12","bank fees",null,null,null,"Food/paper","Gasoline","Propane","Cleaning","Marketing"]
[null,null,null,null,null,{"$f":"E4-G4","v":0},{"$f":"E4/(1+F$3)","v":0},null,{"$f":"E4-J4","v":0},null,{"$f":"J4*K$3","v":0},null,{"$f":"G4-K4","v":0},null,{"$f":"IF($E4>0,O$37,0)","v":0},{"$f":"IF($E4>0,P$37,0)","v":0},{"$f":"IF($E4>0,Q$37,0)","v":0},0,0,0,{"$f":"SUM(O4:T4)","v":0}]
[{"$f":"A4+1","v":"1900-01-01"},null,null,null,null,{"$f":"E5-G5","v":0},{"$f":"E5/(1+F$3)","v":0},null,{"$f":"E5-J5","v":0},null,{"$f":"J5*K$3","v":0},null,{"$f":"G5-K5","v":0},null,{"$f":"IF($E5>0,O$37,0)","v":0},0,0,0,0,0,{"$f":"SUM(O5:T5)","v":0}]
[{"$f":"A5+1","v":"1900-01-02"},null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-03",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-04",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-05",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-06",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-07",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-08",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-09",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-10",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-11",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-12",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-13",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-14",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-15",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-16",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-17",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-18",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-19",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-20",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-21",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-22",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-23",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-24",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-25",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-26",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-27",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-28",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
["1900-01-29",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Total Variable costs"]
["1900-01-30",null,null,null,null,0,0,null,0,null,0,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"SUM(E4:E35)","v":0},{"$f":"SUM(F4:F35)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(O36:T36)","v":0},null,{"$f":"W3","v":0},{"$f":"SUM(X4:X35)","v":0},0,{"$f":"SUM(Z4:Z35)","v":0},{"$f":"SUM(AA4:AA35)","v":0},0,0,{"$f":"X36+Y36+Z36+AA36+AB36+AC36","v":0}]
[null,null,null,"days open",{"$f":"COUNTIF(E4:E34,\">0\")","v":0},null,null,null,null,"deposit from CC process",{"$f":"J36-K36","v":0},null,null,null,{"$f":"O36/$E37","v":{"$error":"#DIV/0!"}},{"$f":"P36/$E37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Percents",{"$f":"(W36+X36-AD3)/G36","v":{"$error":"#DIV/0!"}},{"$f":"Y36/$I36","v":{"$error":"#DIV/0!"}},{"$f":"Z36/$I36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Summary","Net Sales","Total Expenses",null,"Taxable Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36","v":0},{"$f":"K36+U36+AD36","v":0},null,{"$f":"X39-Y39","v":0}]