{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Get Started","Financing Estimator"],"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,"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":"Get Started","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Financing Estimator","index":1,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[11,4,12,4],[11,5,12,5],[11,6,12,6],[5,4,5,6],[10,4,10,6],[0,0,1,6],[2,0,3,1],[2,3,3,6]]}
["Simple Financing Estimate Tool"]
[]
["Your Business Information",null,null,"Loan Information"]
[]
["Net Income (Yearly)",{"$nulls":7},"DSCR Common Values"]
["+ Depreciation",null,null,null,"Loan Scenarios"]
["+ Amortization",null,null,"Term in years:",{"$nulls":4},1]
["+ Interest",null,null,"Interest Rate:",{"$nulls":4},1.1000000000000001]
["+ Rent",null,null,"Required DSCR:",{"$nulls":4},1.1499999999999999]
["+ Other ",{"$nulls":7},1.2]
["Adjusted Net Income",{"$f":"SUM(B5:B10)","v":0},null,null,"Maximum Loan Amounts",null,null,null,1.25]
["- Owner's Draw",null,null,null,{"$f":"IFERROR(-PV(E8/12,E7*12,$B$15/12,0,0)*(1/E9),\"\")","v":""},{"$f":"IFERROR(-PV(F8/12,F7*12,$B$15/12,0,0)*(1/F9),\"\")","v":""},"",null,1.3]
["- Capital Expenditures",{"$nulls":7},1.35]
["- Other"]
["Available for Debt Service",{"$f":"B11-B12-B13-B14","v":0}]