{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["Goods and Services Sold","Consumable Inventory","Capital Expenses","Overhead Expenses","Payroll Expenses","Net Profit (Loss)"],"not_rendered":{"charts":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Goods and Services Sold","index":0,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["Goods and Services Sold (per business week*)"]
[]
["Item","Price","Quantity","Sub Total","Tax","Total"]
[{"$nulls":4},{"v":0.0925,"d":"9.25%"}]
["Pizza (up to 2 toppings)"]
["Small",{"v":5.99,"d":"$5.99"},100,{"v":599,"d":"$599.00"},{"v":55.4075,"d":"$55.41"},{"v":654.4075,"d":"$654.41"}]
["Medium",{"v":7.99,"d":"$7.99"},200,{"v":1598,"d":"$1,598.00"},{"v":147.815,"d":"$147.82"},{"v":1745.815,"d":"$1,745.82"}]
["Large",{"v":9.99,"d":"$9.99"},200,{"v":1998,"d":"$1,998.00"},{"v":184.815,"d":"$184.82"},{"v":2182.815,"d":"$2,182.82"}]
["Extra large",{"v":11.99,"d":"$11.99"},100,{"v":1199,"d":"$1,199.00"},{"v":110.9075,"d":"$110.91"},{"v":1309.9075,"d":"$1,309.91"}]
["each additional topping"]
["     pepperoni",{"v":1,"d":"$1.00"},400,{"v":400,"d":"$400.00"},{"v":37,"d":"$37.00"},{"v":437,"d":"$437.00"}]
["     sausage",{"v":1,"d":"$1.00"},350,{"v":350,"d":"$350.00"},{"v":32.375,"d":"$32.38"},{"v":382.375,"d":"$382.38"}]
["     bacon",{"v":1,"d":"$1.00"},100,{"v":100,"d":"$100.00"},{"v":9.25,"d":"$9.25"},{"v":109.25,"d":"$109.25"}]
["     garlic",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["     extra cheese",{"v":1,"d":"$1.00"},250,{"v":250,"d":"$250.00"},{"v":23.125,"d":"$23.13"},{"v":273.125,"d":"$273.13"}]
["     onions",{"v":1,"d":"$1.00"},200,{"v":200,"d":"$200.00"},{"v":18.5,"d":"$18.50"},{"v":218.5,"d":"$218.50"}]
["     mushrooms",{"v":1,"d":"$1.00"},300,{"v":300,"d":"$300.00"},{"v":27.75,"d":"$27.75"},{"v":327.75,"d":"$327.75"}]
["     olives",{"v":1,"d":"$1.00"},250,{"v":250,"d":"$250.00"},{"v":23.125,"d":"$23.13"},{"v":273.125,"d":"$273.13"}]
["     green peppers",{"v":1,"d":"$1.00"},200,{"v":200,"d":"$200.00"},{"v":18.5,"d":"$18.50"},{"v":218.5,"d":"$218.50"}]
["     anchovies",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
[]
["Sides"]
["Garlic bread",{"v":2.99,"d":"$2.99"},100,{"v":299,"d":"$299.00"},{"v":27.6575,"d":"$27.66"},{"v":326.6575,"d":"$326.66"}]
["Cheese bread",{"v":3.99,"d":"$3.99"},125,{"v":498.75,"d":"$498.75"},{"v":46.134375,"d":"$46.13"},{"v":544.884375,"d":"$544.88"}]
["extra dipping sauce",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["garden salad",{"v":2.99,"d":"$2.99"},50,{"v":149.5,"d":"$149.50"},{"v":13.82875,"d":"$13.83"},{"v":163.32875,"d":"$163.33"}]
[]
["Drinks"]
["Soda-16 oz."]
["     Pepsi",{"v":1.49,"d":"$1.49"},130,{"v":193.7,"d":"$193.70"},{"v":17.91725,"d":"$17.92"},{"v":211.61724999999998,"d":"$211.62"}]
["     Diet Pepsi",{"v":1.49,"d":"$1.49"},45,{"v":67.05,"d":"$67.05"},{"v":6.202125,"d":"$6.20"},{"v":73.25212499999999,"d":"$73.25"}]
["     Mountain Dew",{"v":1.49,"d":"$1.49"},75,{"v":111.75,"d":"$111.75"},{"v":10.336875,"d":"$10.34"},{"v":122.08687499999999,"d":"$122.09"}]
["     Sierra Mist",{"v":1.49,"d":"$1.49"},30,{"v":44.7,"d":"$44.70"},{"v":4.13475,"d":"$4.13"},{"v":48.83475,"d":"$48.83"}]
["Soda-Pitcher"]
["     Pepsi",{"v":5.99,"d":"$5.99"},20,{"v":119.80000000000001,"d":"$119.80"},{"v":11.0815,"d":"$11.08"},{"v":130.88150000000002,"d":"$130.88"}]
["     Diet Pepsi",{"v":5.99,"d":"$5.99"},4,{"v":23.96,"d":"$23.96"},{"v":2.2163,"d":"$2.22"},{"v":26.1763,"d":"$26.18"}]
["     Mountain Dew",{"v":5.99,"d":"$5.99"},8,{"v":47.92,"d":"$47.92"},{"v":4.4326,"d":"$4.43"},{"v":52.3526,"d":"$52.35"}]
["     Sierra Mist",{"v":5.99,"d":"$5.99"},2,{"v":11.98,"d":"$11.98"},{"v":1.10815,"d":"$1.11"},{"v":13.08815,"d":"$13.09"}]
[]
[{"$nulls":3},"Grand Totals",{"v":847.4951750000001,"d":"$847.50"},{"v":10009.605174999999,"d":"$10,009.61"}]
[]
["*You may do your Goods and Services Sold spreadheet on a monthly or seasonal basis"]
["if that makes more sense for your particular business."]

{"sheet":"Consumable Inventory","index":1,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["Consumable Inventory"]
[]
["Item","Price","Quantity","Sub Total","Tax","Total"]
["Pizza Ingredients",{"$nulls":3},{"v":0.0925,"d":"9.25%"}]
["Dough",{"v":0.5,"d":"$0.50"},120,{"v":60,"d":"$60.00"},{"v":5.55,"d":"$5.55"},{"v":65.55,"d":"$65.55"}]
["Sauce",{"v":0.2,"d":"$0.20"},120,{"v":24,"d":"$24.00"},{"v":2.2199999999999998,"d":"$2.22"},{"v":26.22,"d":"$26.22"}]
["Cheese",{"v":1,"d":"$1.00"},120,{"v":120,"d":"$120.00"},{"v":11.1,"d":"$11.10"},{"v":131.1,"d":"$131.10"}]
["Pepperoni",{"v":0.75,"d":"$0.75"},120,{"v":90,"d":"$90.00"},{"v":8.325,"d":"$8.33"},{"v":98.325,"d":"$98.33"}]
["Sausage",{"v":0.75,"d":"$0.75"},120,{"v":90,"d":"$90.00"},{"v":8.325,"d":"$8.33"},{"v":98.325,"d":"$98.33"}]
["Bacon",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["Garlic",{"v":0.05,"d":"$0.05"},20,{"v":1,"d":"$1.00"},{"v":0.0925,"d":"$0.09"},{"v":1.0925,"d":"$1.09"}]
["Onions",{"v":0.5,"d":"$0.50"},50,{"v":25,"d":"$25.00"},{"v":2.3125,"d":"$2.31"},{"v":27.3125,"d":"$27.31"}]
["Mushrooms",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["Olives",{"v":1,"d":"$1.00"},30,{"v":30,"d":"$30.00"},{"v":2.775,"d":"$2.78"},{"v":32.775,"d":"$32.78"}]
["Green Peppers",{"v":0.5,"d":"$0.50"},30,{"v":15,"d":"$15.00"},{"v":1.3875,"d":"$1.39"},{"v":16.3875,"d":"$16.39"}]
["Anchoives",{"v":1,"d":"$1.00"},10,{"v":10,"d":"$10.00"},{"v":0.925,"d":"$0.93"},{"v":10.925,"d":"$10.93"}]
[]
["Sides"]
["Garlic Bread",{"v":1,"d":"$1.00"},50,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["Cheese Bread",{"v":1.5,"d":"$1.50"},75,{"v":112.5,"d":"$112.50"},{"v":10.40625,"d":"$10.41"},{"v":122.90625,"d":"$122.91"}]
["Dipping Sauce",{"v":0.25,"d":"$0.25"},10,{"v":2.5,"d":"$2.50"},{"v":0.23125,"d":"$0.23"},{"v":2.73125,"d":"$2.73"}]
["Garden Salad",{"v":0.5,"d":"$0.50"},10,{"v":5,"d":"$5.00"},{"v":0.4625,"d":"$0.46"},{"v":5.4625,"d":"$5.46"}]
[]
["Drinks"]
["Pepsi",{"v":0.2,"d":"$0.20"},100,{"v":20,"d":"$20.00"},{"v":1.85,"d":"$1.85"},{"v":21.85,"d":"$21.85"}]
["Diet Pepsi",{"v":0.2,"d":"$0.20"},50,{"v":10,"d":"$10.00"},{"v":0.925,"d":"$0.93"},{"v":10.925,"d":"$10.93"}]
["Mountain Dew",{"v":0.2,"d":"$0.20"},80,{"v":16,"d":"$16.00"},{"v":1.48,"d":"$1.48"},{"v":17.48,"d":"$17.48"}]
["Sierra Mist",{"v":0.2,"d":"$0.20"},30,{"v":6,"d":"$6.00"},{"v":0.5549999999999999,"d":"$0.56"},{"v":6.555,"d":"$6.56"}]
[]
["Miscellaneous"]
["Tooth picks (1000 pack)",{"v":1.99,"d":"$1.99"},1,{"v":1.99,"d":"$1.99"},{"v":0.184075,"d":"$0.18"},{"v":2.174075,"d":"$2.17"}]
["Pizza boxes",{"v":0.09,"d":"$0.09"},120,{"v":10.799999999999999,"d":"$10.80"},{"v":0.9989999999999999,"d":"$1.00"},{"v":11.799,"d":"$11.80"}]
["Dinner mints",{"v":0.03,"d":"$0.03"},250,{"v":7.5,"d":"$7.50"},{"v":0.69375,"d":"$0.69"},{"v":8.19375,"d":"$8.19"}]
["Toilet Paper (36 roll pack)",{"v":12,"d":"$12.00"},4,{"v":48,"d":"$48.00"},{"v":4.4399999999999995,"d":"$4.44"},{"v":52.44,"d":"$52.44"}]
["Hand Wipes (500 pack)",{"v":15,"d":"$15.00"},4,{"v":60,"d":"$60.00"},{"v":5.55,"d":"$5.55"},{"v":65.55,"d":"$65.55"}]
[{"$nulls":3}," "]
[{"$nulls":4},"Grand Total",{"v":999.9543249999999,"d":"$999.95"}]
[]
[]
[null," "]

{"sheet":"Capital Expenses","index":2,"n_rows":61,"n_cols":6,"rows_kept":61,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["Capital Expenses (one-time expenses)"]
[]
["Item","Price","Quantity","Sub Total","Tax","Total"]
[{"$nulls":4},{"v":0.0925,"d":"9.25%"}]
["Kitchen"]
["Oven",{"v":1299,"d":"$1,299.00"},3,{"v":3897,"d":"$3,897.00"},{"v":360.47249999999997,"d":"$360.47"},{"v":4257.4725,"d":"$4,257.47"}]
["Refridgerator",{"v":1199,"d":"$1,199.00"},3,{"v":3597,"d":"$3,597.00"},{"v":332.72249999999997,"d":"$332.72"},{"v":3929.7225,"d":"$3,929.72"}]
["Freezer",{"v":699,"d":"$699.00"},3,{"v":2097,"d":"$2,097.00"},{"v":193.9725,"d":"$193.97"},{"v":2290.9725,"d":"$2,290.97"}]
["Kitchen Utensil Sets",{"v":200,"d":"$200.00"},12,{"v":2400,"d":"$2,400.00"},{"v":222,"d":"$222.00"},{"v":2622,"d":"$2,622.00"}]
[]
["Restaurant"]
["Cash Register",{"v":399,"d":"$399.00"},1,{"v":399,"d":"$399.00"},{"v":36.9075,"d":"$36.91"},{"v":435.9075,"d":"$435.91"}]
["Dining Tables",{"v":99,"d":"$99.00"},20,{"v":1980,"d":"$1,980.00"},{"v":183.15,"d":"$183.15"},{"v":2163.15,"d":"$2,163.15"}]
["Dining Chairs",{"v":39,"d":"$39.00"},80,{"v":3120,"d":"$3,120.00"},{"v":288.6,"d":"$288.60"},{"v":3408.6,"d":"$3,408.60"}]
["High Chairs",{"v":19.99,"d":"$19.99"},3,{"v":59.97,"d":"$59.97"},{"v":5.547225,"d":"$5.55"},{"v":65.517225,"d":"$65.52"}]
["Dining Place Sets",{"v":29.99,"d":"$29.99"},200,{"v":5998,"d":"$5,998.00"},{"v":554.8149999999999,"d":"$554.82"},{"v":6552.815,"d":"$6,552.82"}]
["    service for 4:"]
["          salad plate"]
["          dinner plate"]
["          salad bowl"]
["          coffee cup"]
["          saucer"]
["Utensil Sets",{"v":19.99,"d":"$19.99"},200,{"v":3997.9999999999995,"d":"$3,998.00"},{"v":369.81499999999994,"d":"$369.82"},{"v":4367.815,"d":"$4,367.82"}]
["     service for 4:"]
["          salad fork"]
["          dinner fork"]
["          soup spoon"]
["          dessert spoon"]
["          knife"]
["Table Clothes",{"v":9.99,"d":"$9.99"},100,{"v":999,"d":"$999.00"},{"v":92.4075,"d":"$92.41"},{"v":1091.4075,"d":"$1,091.41"}]
["Table Lamps",{"v":19.99,"d":"$19.99"},25,{"v":499.74999999999994,"d":"$499.75"},{"v":46.22687499999999,"d":"$46.23"},{"v":545.976875,"d":"$545.98"}]
["Curtains",{"v":29.99,"d":"$29.99"},5,{"v":149.95,"d":"$149.95"},{"v":13.870375,"d":"$13.87"},{"v":163.82037499999998,"d":"$163.82"}]
["Menus",{"v":1.99,"d":"$1.99"},100,{"v":199,"d":"$199.00"},{"v":18.4075,"d":"$18.41"},{"v":217.4075,"d":"$217.41"}]
["Wall Art",{"v":39.99,"d":"$39.99"},10,{"v":399.90000000000003,"d":"$399.90"},{"v":36.990750000000006,"d":"$36.99"},{"v":436.89075,"d":"$436.89"}]
["Decorations",{"v":500,"d":"$500.00"},1,{"v":500,"d":"$500.00"},{"v":46.25,"d":"$46.25"},{"v":546.25,"d":"$546.25"}]
[]
["Office"]
["Storage Shelves",{"v":99.99,"d":"$99.99"},10,{"v":999.9,"d":"$999.90"},{"v":92.49074999999999,"d":"$92.49"},{"v":1092.39075,"d":"$1,092.39"}]
["Computer System",{"v":3000,"d":"$3,000.00"},1,{"v":3000,"d":"$3,000.00"},{"v":277.5,"d":"$277.50"},{"v":3277.5,"d":"$3,277.50"}]
["Inventory Software",{"v":299.99,"d":"$299.99"},1,{"v":299.99,"d":"$299.99"},{"v":27.749075,"d":"$27.75"},{"v":327.739075,"d":"$327.74"}]
["Office Furniture"]
["     desk",{"v":399,"d":"$399.00"},1,{"v":399,"d":"$399.00"},{"v":36.9075,"d":"$36.91"},{"v":435.9075,"d":"$435.91"}]
["     chair",{"v":59,"d":"$59.00"},1,{"v":59,"d":"$59.00"},{"v":5.4575,"d":"$5.46"},{"v":64.4575,"d":"$64.46"}]
["     file cabinets",{"v":99,"d":"$99.00"},5,{"v":495,"d":"$495.00"},{"v":45.7875,"d":"$45.79"},{"v":540.7875,"d":"$540.79"}]
["     safe",{"v":99,"d":"$99.00"},1,{"v":99,"d":"$99.00"},{"v":9.1575,"d":"$9.16"},{"v":108.1575,"d":"$108.16"}]
[]
["Break Room"]
["Couch",{"v":399,"d":"$399.00"},1,{"v":399,"d":"$399.00"},{"v":36.9075,"d":"$36.91"},{"v":435.9075,"d":"$435.91"}]
["TV",{"v":499,"d":"$499.00"},1,{"v":499,"d":"$499.00"},{"v":46.1575,"d":"$46.16"},{"v":545.1575,"d":"$545.16"}]
["Table",{"v":99,"d":"$99.00"},1,{"v":99,"d":"$99.00"},{"v":9.1575,"d":"$9.16"},{"v":108.1575,"d":"$108.16"}]
["Chairs",{"v":49.99,"d":"$49.99"},4,{"v":199.96,"d":"$199.96"},{"v":18.4963,"d":"$18.50"},{"v":218.4563,"d":"$218.46"}]
["Microwave",{"v":69.99,"d":"$69.99"},1,{"v":69.99,"d":"$69.99"},{"v":6.474074999999999,"d":"$6.47"},{"v":76.464075,"d":"$76.46"}]
["Refrigerator",{"v":699,"d":"$699.00"},1,{"v":699,"d":"$699.00"},{"v":64.6575,"d":"$64.66"},{"v":763.6575,"d":"$763.66"}]
[]
["Miscellaneous"]
["Uniforms",{"v":99,"d":"$99.00"},15,{"v":1485,"d":"$1,485.00"},{"v":137.3625,"d":"$137.36"},{"v":1622.3625,"d":"$1,622.36"}]
["Domain Name Registration",{"v":9.99,"d":"$9.99"},1,{"v":9.99,"d":"$9.99"},0,{"v":9.99,"d":"$9.99"}]
["Web Site Hosting (3 years)",{"v":129,"d":"$129.00"},1,{"v":129,"d":"$129.00"},0,{"v":129,"d":"$129.00"}]
["LLC Certificate of Formation",{"v":300,"d":"$300.00"},1,{"v":300,"d":"$300.00"},0,{"v":300,"d":"$300.00"}]
[]
[{"$nulls":4},"Grand Total",{"v":43151.817924999996,"d":"$43,151.82"}]

{"sheet":"Overhead Expenses","index":3,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["Overhead Expenses"]
[]
["Item","Price","Quantity","Sub Total","Tax","Total"]
[{"$nulls":4},{"v":0.0925,"d":"9.25%"}]
["Rent",{"v":3000,"d":"$3,000.00"},1,{"v":3000,"d":"$3,000.00"},null,{"v":3000,"d":"$3,000.00"}]
["Utilities",{"v":800,"d":"$800.00"},1,{"v":800,"d":"$800.00"},null,{"v":800,"d":"$800.00"}]
["Phone",{"v":150,"d":"$150.00"},1,{"v":150,"d":"$150.00"},null,{"v":150,"d":"$150.00"}]
["Water & Sewage",{"v":400,"d":"$400.00"},1,{"v":400,"d":"$400.00"},null,{"v":400,"d":"$400.00"}]
["Internet Connection",{"v":29.99,"d":"$29.99"},1,{"v":29.99,"d":"$29.99"},{"v":2.774075,"d":"$2.77"},{"v":32.764075,"d":"$32.76"}]
["Security Services",{"v":89.95,"d":"$89.95"},1,{"v":89.95,"d":"$89.95"},{"v":8.320375,"d":"$8.32"},{"v":98.270375,"d":"$98.27"}]
["Advertising",{"v":199,"d":"$199.00"},1,{"v":199,"d":"$199.00"},{"v":18.4075,"d":"$18.41"},{"v":217.4075,"d":"$217.41"}]
["Cleaning Supplies",{"v":50,"d":"$50.00"},1,{"v":50,"d":"$50.00"},{"v":4.625,"d":"$4.63"},{"v":54.625,"d":"$54.63"}]
["Office Supplies",{"v":100,"d":"$100.00"},1,{"v":100,"d":"$100.00"},{"v":9.25,"d":"$9.25"},{"v":109.25,"d":"$109.25"}]
["Restroom Supplies",{"v":250,"d":"$250.00"},1,{"v":250,"d":"$250.00"},{"v":23.125,"d":"$23.13"},{"v":273.125,"d":"$273.13"}]
["Loan Repayment",{"v":900,"d":"$900.00"},1,{"v":900,"d":"$900.00"},null,{"v":900,"d":"$900.00"}]
[]
[{"$nulls":4},"Grand Total",{"v":6035.44195,"d":"$6,035.44"}]

{"sheet":"Payroll Expenses","index":4,"n_rows":22,"n_cols":18,"rows_kept":22,"merged":[[3,6,3,9],[3,11,3,14],[10,6,10,9],[10,11,10,14]],"flags":["formulas_cached_only"]}
["Employee Expenses (per month)"]
[]
["Manager Salaries"]
[{"$nulls":6},"Optional Benefits",{"$nulls":4},"Mandatory Payments"]
[{"$nulls":6},"Medical","Dental","Life","403(b)",null,"Work. Comp.","FICA","Medicare","Fed. Tax","Total"]
[null,null,"Workers","Yearly","Monthly",null,"Insurance","Insurance","Insurance",{"v":0.04,"d":"4%"},null,{"v":0.06,"d":"6%"},{"v":0.0775,"d":"7.75%"},{"v":0.03,"d":"3%"},{"v":0.18,"d":"18%"},"Benefits",null,"Totals"]
["Day Manager","Jane Doe",1,{"v":45000,"d":"$45,000.00"},{"v":3750,"d":"$3,750.00"},null,{"v":850,"d":"$850.00"},{"v":15,"d":"$15.00"},{"v":6,"d":"$6.00"},{"v":150,"d":"$150.00"},null,{"v":225,"d":"$225.00"},{"v":290.625,"d":"$290.63"},{"v":112.5,"d":"$112.50"},{"v":675,"d":"$675.00"},{"v":2324.125,"d":"$2,324.13"},null,{"v":6074.125,"d":"$6,074.13"}]
["Night Manager","John Doe",1,{"v":50000,"d":"$50,000.00"},{"v":4166.666666666667,"d":"$4,166.67"},null,{"v":25,"d":"$25.00"},0,{"v":6,"d":"$6.00"},{"v":166.66666666666669,"d":"$166.67"},null,{"v":250,"d":"$250.00"},{"v":322.9166666666667,"d":"$322.92"},{"v":125,"d":"$125.00"},{"v":750,"d":"$750.00"},{"v":1645.5833333333335,"d":"$1,645.58"},null,{"v":5812.25,"d":"$5,812.25"}]
[]
["Employee Wages"]
["Week/Year",52,{"$nulls":4},"Optional Benefits",{"$nulls":4},"Mandatory Payments"]
["Weeks/Month",{"v":4.333333333333333,"d":"4.3"},{"$nulls":4},"Medical","Dental","Life","403(b)",null,"Work. Comp.","FICA","Medicare","Fed. Tax","Total"]
[null,null,"Hourly Wage","Hours/Week","Sub Total",null,"Insurance","Insurance","Insurance",{"v":0.03,"d":"3%"},null,{"v":0.06,"d":"6%"},{"v":0.0775,"d":"7.75%"},{"v":0.03,"d":"3%"},{"v":0.1,"d":"10%"},"Benefits",null,"Totals"]
["Clerk","Brian Smith",{"v":10,"d":"$10.00"},40,{"v":1733.333333333333,"d":"$1,733.33"},null,{"v":850,"d":"$850.00"},{"v":3,"d":"$3.00"},{"v":6,"d":"$6.00"},{"v":51.999999999999986,"d":"$52.00"},null,{"v":103.99999999999997,"d":"$104.00"},{"v":134.33333333333331,"d":"$134.33"},{"v":51.999999999999986,"d":"$52.00"},{"v":173.33333333333331,"d":"$173.33"},{"v":1374.6666666666665,"d":"$1,374.67"},null,{"v":3107.9999999999995,"d":"$3,108.00"}]
["Driver","Kevin Jones",{"v":7.25,"d":"$7.25"},20,{"v":628.3333333333333,"d":"$628.33"},null,0,0,0,0,null,{"v":37.699999999999996,"d":"$37.70"},{"v":48.695833333333326,"d":"$48.70"},{"v":18.849999999999998,"d":"$18.85"},{"v":62.83333333333333,"d":"$62.83"},{"v":168.07916666666665,"d":"$168.08"},null,{"v":796.4124999999999,"d":"$796.41"}]
["Clerk","Tammy Hudgins",{"v":7.5,"d":"$7.50"},15,{"v":487.5,"d":"$487.50"},null,0,0,0,0,null,{"v":29.25,"d":"$29.25"},{"v":37.78125,"d":"$37.78"},{"v":14.625,"d":"$14.63"},{"v":48.75,"d":"$48.75"},{"v":130.40625,"d":"$130.41"},null,{"v":617.90625,"d":"$617.91"}]
[{"$nulls":16},"Grand Total",{"v":15790.7875,"d":"$15,790.79"}]
[]
[]
["*Minimum wage is $7.25/hour"]
["*Full time is considered 35-40 hours per week"]
["*Part-time workers usually do not receive extra benefits"]

{"sheet":"Net Profit (Loss)","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["Net Profit/Loss Statement (per year)"]
[]
["Income"]
["Goods and Services Sold",{"v":10009.605174999999,"d":"$10,009.61"},"weekly",52,{"v":520499.46909999993,"d":"$520,499.47"}]
[]
["Expenses","Sub Total","Duration","Cycle","Total"]
["Capital Expenses",{"v":43151.817924999996,"d":"$43,151.82"},"one-time",1,{"v":43151.817924999996,"d":"$43,151.82"}]
["Overhead Expenses",{"v":6035.44195,"d":"$6,035.44"},"monthly",12,{"v":72425.3034,"d":"$72,425.30"}]
["Payroll Expenses",{"v":15790.7875,"d":"$15,790.79"},"monthly",12,{"v":189489.45,"d":"$189,489.45"}]
["Weekly Consumable Inventory",{"v":999.9543249999999,"d":"$999.95"},"weekly",52,{"v":51997.624899999995,"d":"$51,997.62"}]
["Taxes on Goods and Services Sold",{"v":847.4951750000001,"d":"$847.50"},"weekly",52,{"v":44069.74910000001,"d":"$44,069.75"}]
[{"$nulls":3},"Total",{"v":401133.94532500004,"d":"$401,133.95"}]
[]
["Net Profit*",{"v":119365.52377499989,"d":"$119,365.52"}]
[]
["Sales Increase (per year)",{"v":0.03,"d":"3%"}]
["Net Profit forYear 2",{"v":178132.3257729999,"d":"$178,132.33"}]
{"$rows_empty":19}
["*If this number is negative, you have a Net Loss"]