{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Use of funds"],"not_rendered":{"charts":0,"images":0,"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":"Use of funds","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["PAYCHECK PROTECTION PROGRAM USE OF FUNDS"]
[]
["Description","Amount","Date of Transaction","Notes"]
["Loan amount",15000,"2020-04-13","LOAN PERIOD IS 4/13/2020-6/8/2020"]
[]
["Payroll 4/15/2020",2500,"2020-04-15","per payroll report"]
["Payroll 4/30/2020",2500,"2020-04-30","per payroll report"]
["Payroll 5/15/2020",2500,"2020-05-15","per payroll report"]
["Payroll 5/31/2020",2500,"2020-05-31","per payroll report"]
["Employer paid benefits (April)",800,"2020-04-25","per invoice from Conference"]
["Employer paid benefits (May)",800,"2020-05-25","per invoice from Conference"]
["Payroll payments",{"$f":"SUM(B6:B11)","v":11600},{"$f":"B12/B4","v":0.77333333333333332},"MUST BE GREATER THAN 75%"]
["Remaining funds for nonpayroll",{"$f":"B4-B12","v":3400}]
[]
["April rent",0,"n/a"]
["April mortgage interest",1000,"2020-04-15","per loan statement"]
["April utilties",700,"2020-04-28","per invoices"]
["May rent",0,"n/a"]
["May mortgage interest",1000,"2020-05-15","per loan statement"]
["May utilties",700,"2020-05-28","per invoices"]
[]
["Nonpayroll payments",{"$f":"SUM(B15:B21)","v":3400}]
[]
["Remaining funds",{"$f":"+B13-B22","v":0}]