{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Income & Expense","Automobile Use","Assets-Equipment","Tax Payments"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Income & Expense","index":0,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Income & Expense Summary"]
[]
[null,2020,"2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","Totals"]
["INCOME (Deposits)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B4:L4)","v":0}]
[]
["EXPENSES"]
["Accounting",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B7:L7)","v":0}]
["Advertising",null,null,null,null,null,null,null,null,null,null,null,0]
["Bank Charges",null,null,null,null,null,null,null,null,null,null,null,0]
["Business Cards",null,null,null,null,null,null,null,null,null,null,null,0]
["Cell Phone",null,null,null,null,null,null,null,null,null,null,null,0]
["Commissions & Fees",null,null,null,null,null,null,null,null,null,null,null,0]
["Contract Labor",null,null,null,null,null,null,null,null,null,null,null,0]
["Cost of Goods Sold",null,null,null,null,null,null,null,null,null,null,null,0]
["Delivery & Freight",null,null,null,null,null,null,null,null,null,null,null,0]
["Depletion or Depreciation",null,null,null,null,null,null,null,null,null,null,null,0]
["Dues & Subscription",null,null,null,null,null,null,null,null,null,null,null,0]
["Education",null,null,null,null,null,null,null,null,null,null,null,0]
["Gifts",null,null,null,null,null,null,null,null,null,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,0]
["Internet",null,null,null,null,null,null,null,null,null,null,null,0]
["Interest (on business loan or mortgages)",null,null,null,null,null,null,null,null,null,null,null,0]
["Janitorial Fees",null,null,null,null,null,null,null,null,null,null,null,0]
["Legal & Professional Fees",null,null,null,null,null,null,null,null,null,null,null,0]
["Licenses & Permits",null,null,null,null,null,null,null,null,null,null,null,0]
["Meals & Entertainment",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null," "]
["Miscellaneous",null,null,null,null,null,null,null,null,null,null,null,0]
["Office",null,null,null,null,null,null,null,null,null,null,null,0]
["Parking",null,null,null,null,null,null,null,null,null,null,null,0]
["Postage",null,null,null,null,null,null,null,null,null,null,null,0]
["Printing",null,null,null,null,null,null,null,null,null,null,null,0]
["Rent-Office",null,null,null,null,null,null,null,null,null,null,null,0]
["Rent-Other",null,null,null,null,null,null,null,null,null,null,null,0]
["Repairs & Maintenance",null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies",null,null,null,null,null,null,null,null,null,null,null,0]
["Telephone",null,null,null,null,null,null,null,null,null,null,null,0]
["Travel-Hotel/Airfare/Other",null,null,null,null,null,null,null,null,null,null,null,0]
["Union or Professional Dues",null,null,null,null,null,null,null,null,null,null,null,0]
["Utilities",null,null,null,null,null,null,null,null,null,null,null,0]
["Payroll-Gross Wages ",null,null,null,null,null,null,null,null,null,null,null,0]
["Payroll-Processing Charges",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M7:M45)","v":0}]
["Payroll-Employer Tax",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
["Payroll-Employee Benefits",null,null,null,null,null,null,null,null,null,null,null,0]
["Website & Marketing Tools",null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL EXPENSES",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M44)","v":0}]
[]
["NET INCOME",null,null," ",null,null,null,null,null,null,null,null,{"$f":"M4-M45","v":0}]

{"sheet":"Automobile Use","index":1,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Vehicle Information"]
["Note: provide your numbers for the whole year"]
["If you choose standard mileage, please provide the miles below:"]
["No.","Description","Date placed in service","# Business Miles","# Commuting Miles","# Personal Miles"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["If you choose to deduct actual automobile expenses, please provide them below in addition to the above information:"]
["No.","Description","Garage rent","Gas","Insurance","Licenses","Oil","Tolls & Parking Fees","Rental fees","Interest on Vehicle Loan","Property Tax","Repairs","Tires","Others"]

{"sheet":"Assets-Equipment","index":2,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,2,19,5]]}
["Assets/ Equipments Purchase or Disposal during the Year"]
["List equipment, machinery, furniture, vehicles, etc. that you have purchased in the tax year. "]
["Be sure to include any of these items that have been purchased by credit card and loans."]
[]
["Description of Asset","Date Placed in Service for Business","Cost","New","Used","Trade-in"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["During the tax year, did you dispose of any assets that have been reported on prior years' tax returns? "]
["If yes, please list:"]
["Description of Asset Removed or Disposed","Date Removed/ Disposed","How was item disposed?"]

{"sheet":"Tax Payments","index":3,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Estimated Federal and State Taxes Paid"]
[]
[]
["Date","1040ES","Date","LA 540"]
[]
[]
[]
[]
[]
[]
[]
[]
["Payroll Tax Expense-Employer"]
["Description","Employer Portion FICA","FUTA","SUTA"]
["1st QTR"]
["2nd QTR"]
["3rd QTR"]
["4th QTR"]
["Annual"]
[null,{"$f":"SUBTOTAL(109,B15:B19)","v":0},{"$f":"SUBTOTAL(109,C15:C19)","v":0},{"$f":"SUBTOTAL(109,D15:D19)","v":0}]