{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2023"],"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,"run_cost":"one","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":"2023","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[29,1,29,3],[26,7,27,7],[33,1,34,3],[33,4,34,4],[19,1,19,2],[26,6,27,6],[26,5,27,5],[33,5,34,5],[33,7,34,7],[2,6,10,6],[12,9,17,9],[0,0,0,5],[1,1,1,2],[2,1,2,2],[14,1,14,2],[15,1,15,2],[10,1,10,3],[12,1,12,2],[7,1,7,2],[17,1,17,3],[8,1,8,2]]}
["BLACKHOUND EXPENSES:",{"$nulls":5},{"$f":"NOW()","v":"2024-02-27T14:52:26.600"}]
["no","NAME",null,null,"AMOUNT ","TOTAL PER MTH"]
[null,"STUDIO",{"$nulls":4},{"$f":"CONCATENATE(\"Updated \",LastSavedDate())","v":"Updated Feb 2024"}]
[1,"Studio Rent",null,null,null,9509.06]
[2,"Studio Electricity",null,null,"R150.00 per wk",600]
[3,"BH Insurance",null,null,null,2597.75]
[4,"P.I. Insurance",null,null,null,723.59]
[5,"Generator Petrol",null,20,23,{"$f":"D8*E8","v":460}]
[6,"Vodacom",null,null,null,749]
[]
[null,"Total Studio Fees",null,null,null,{"$f":"SUM(F4:F9)","v":14639.4}]
[]
[null,"STAFF",null,null,null,"SALARY","PAYE & UIF","PAYE per Year",null,{"$f":"CONCATENATE(\"Updated \",LastSavedDate())","v":"Updated Feb 2024"}]
[1,"Hannes Gouws",null,null,null,25000,4954.12,{"$f":"G14*12","v":59449.440000000002}]
[2,"Dewald Potgietser",null,null,null,25000,4954.12,{"$f":"G15*12","v":59449.440000000002}]
[3,"Zuki - Domestic",null,null,null,700,0,0]
[]
[null,"Total Salaries:",null,null,null,{"$f":"SUM(F14:F16)","v":50700},null,{"$f":"SUM(F14:G16)","v":60608.24}]
[]
[null,"PROGRAMS",null,2024,null,"Per Mth Sub","3 Mth Sub","1 Year Sub","3 Year Sub"]
[1,"3ds Max",null,null,null,3314.03,null,26203.97,74681.38]
[2,"AutoCad Lt",null,null,null,{"$f":"G22/3","v":558.26666666666665},1674.8,4441.87,12014.89,"(http://arcad.co.za/)"]
[3,"Chaos Group"]
[null,null,"Vray Collection",null,null,null,10774.46]
[null,null,"Vray for 3ds Max",null,null,1233.1300000000001,7244.63]
[4,"Itoo Software"]
[null,null,"Forest Pack",null,null,614.66999999999996,7376.01,"/12"]
[null,null,"Rail Clone"]
[]
[null,"Total Programs",null,null,null,{"$f":"SUM(F21+F22+F25)","v":5105.4266666666672}]
[]
[null,"TOTAL MONTHLY EXPENSES",null,null,null,{"$f":"SUM(F11,F18)","v":65339.4},"excl. PAY & UIF",{"$f":"SUM(F11,H18,H30)","v":75247.64}," incl. PAY & UIF"]
[]
[null,"Minimum Target per month",null,null,"x 25%",{"$f":"F32*1.25","v":81674.25},null,{"$f":"H32*1.25","v":94059.55}]