{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["Cash Flow Budget","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11","Sheet12","Sheet13","Sheet14","Sheet15","Sheet16"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cash Flow Budget","index":0,"n_rows":46,"n_cols":15,"rows_kept":46,"flags":["formulas_cached_only"]}
["Cash Flow Budget Worksheet"]
[]
[null,null,"[Month]",null,"[Month]",null,"[Month]",null,"[Month]",null,"[Month]",null,"[Month]",null,"Total"]
["Beginning Cash Balance",{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Cash Inflows (Income):"]
[null,"Accts. Rec. Collections",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Loan Proceeds",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Sales & Receipts",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Other:"]
[{"$nulls":14},{"v":0,"d":"0 "}]
[{"$nulls":14},{"v":0,"d":"0 "}]
[null,"   Total Cash Inflows",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Available Cash Balance",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Cash Outflows (Expenses):"]
[null,"Advertising",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Bank Service Charges",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Credit Card Fees",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Delivery",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Health Insurance",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Insurance",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Interest",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Inventory Purchases",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Miscellaneous",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Office",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Payroll",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Payroll Taxes",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Professional Fees",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Rent or Lease",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Subscriptions & Dues",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Supplies",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Taxes & Licenses",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Utilities & Telephone",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Other:"]
[{"$nulls":14},{"v":0,"d":"0 "}]
[{"$nulls":14},{"v":0,"d":"0 "}]
[{"$nulls":14},{"v":0,"d":"0 "}]
[null,"   Subtotal",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Other Cash Out Flows:"]
[null,"Capital Purchases",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Loan Principal",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Owner's Draw",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"Other:"]
[{"$nulls":14},{"v":0,"d":"0 "}]
[null,"   Subtotal",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,"   Total Cash Outflows",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
["Ending Cash Balance",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet4","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet5","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet6","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet7","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet8","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet9","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet10","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet11","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet12","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet13","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet14","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet15","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet16","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}