{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Business Acquisition Worksheet"],"not_rendered":{"charts":0,"images":2,"macros":0,"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":"Business Acquisition Worksheet","index":0,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[21,1,21,6],[24,8,24,11],[25,10,32,11],[8,10,16,11],[23,8,23,10],[7,1,8,1],[17,8,17,11],[7,8,7,11],[6,1,6,6],[2,2,2,3],[3,2,4,3],[3,1,4,1],[2,5,2,6],[3,5,3,6],[4,5,4,6],[2,8,2,11],[3,8,4,11],[6,8,6,9]]}
[null,"BUSINESS ACQUISITION WORKSHEET"]
[null,"Complete white fields below. "]
[null,"BUSINESS NAME",null,null,"WEB",null,null,null,"ADDITIONAL REMARKS"]
[null,"ADDRESS",null,null,"EMAIL"]
[null,null,null,null,"PHONE"]
[]
[null,"FIVE-YEAR OVERVIEW",null,null,null,null,null,null,"NET WORTH",null,"DATE OF REPORT","2018-06-28"]
[null,"REVIEW YEAR",2013,{"$f":"C8+1","v":2014},{"$f":"D8+1","v":2015},2016,2017,null,"CURRENT ASSETS "]
[null,null,"YEAR 1","YEAR 2","YEAR 3","YEAR 4","YEAR 5",null,"CASH",0]
[null,"GROSS SALES",0,0,0,0,0,null,"ACCOUNTS RECEIVABLE",0]
[null,"COST OF SALES",0,0,0,0,0,null,"NOTES RECEIVABLE - OWNER",0]
[null,"OTHER INCOME",0,0,0,0,0,null,"ADVANCES",0]
[null,"GROSS PROFIT",{"$f":"C10-C11+C12","v":0},{"$f":"D10-D11+D12","v":0},0,0,0,null,"PREPAID EXPENSES",0]
[null,"TOTAL EXPENSES",0,0,0,0,0,null,"INVENTORY",0]
[null,"TAXABLE INCOME",{"$f":"C13-C14","v":0},{"$f":"D13-D14","v":0},0,0,0,null,"OTHER ASSET",0]
[null,"DEPRECIATION",0,0,0,0,0,null,"OTHER ASSET",0]
[null,"INTEREST",0,0,0,0,0,null,"SUBTOTAL",{"$f":"SUM(J9:J16)","v":0}]
[null,"OFFICERS' COMPENSATION",0,0,0,0,0,null,"FIXED ASSETS "]
[null,"NET CASH FLOW",{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},0,0,0,null,null,"COST ","MARKET ","BOOK"]
[null,null,null,null,null,null,null,null,"EQUIPMENT",0,0,0]
[null,null,null,null,null,null,null,null,"REAL ESTATE",0,0,0]
[null,"CLICK HERE TO CREATE BUSINESS ACQUISITION TEMPLATES IN SMARTSHEET",null,null,null,null,null,null,"OTHER FIXED ASSET",0,0,0]
[null,null,null,null,null,null,null,null,"SUBTOTAL",{"$f":"SUM(J20:J22)","v":0},{"$f":"SUM(K20:K22)","v":0},0]
[null,null,null,null,null,null,null,null,"TOTAL   ASSETS ",null,null,{"$f":"J17+L23","v":0}]
[null,null,null,null,null,null,null,null,"LIABILITIES "]
[null,null,null,null,null,null,null,null,"ACCOUNTS PAYABLE",0]
[null,null,null,null,null,null,null,null,"ACCRUED TAXES",0]
[null,null,null,null,null,null,null,null,"ACCRUED PAYROLL",0]
[null,null,null,null,null,null,null,null,"SHORT NOTES",0]
[null,null,null,null,null,null,null,null,"LONG NOTES",0]
[null,null,null,null,null,null,null,null,"NOTES - OWNER",0]
[null,null,null,null,null,null,null,null,"OTHER LIABILITY",0]
[null,null,null,null,null,null,null,null,"OTHER LIABILITY",0]
[null,null,null,null,null,null,null,null,"TOTAL   \nLIABILITIES ",{"$f":"SUM(J26:J33)","v":0},"NET WORTH",{"$f":"L24-J34","v":0}]