{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Startup Capitalization"],"not_rendered":{"external_links":2,"defined_names":34,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Startup Capitalization","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[23,1,23,4]]}
[]
[]
[null,"Start-Up Capitalization"]
[null,{"$f":"NOW()","v":"2010-04-19T17:13:14.930"}]
[{"$nulls":3},"Amounts","% of Total"]
[null,"OWNERS' INVESTMENTS"]
[null,"Names",null,{"v":100000,"d":"$100,000"},{"$f":"IF(SUM(D7)=0,\"\",ROUND(D7/$D$22,3))","v":{"v":0.11,"d":"11.0%"}}]
[null,"Names",null,{"v":200000,"d":"$200,000"},{"v":0.22,"d":"22.0%"}]
[null,"Names",null,{"v":300000,"d":"$300,000"},{"v":0.33,"d":"33.0%"}]
[null,"Other",null,null,""]
[null,"Other",null,null,""]
[null,"Other",null,null,""]
[null,"BANK LOANS"]
[null,"Bank Name",null,{"v":200000,"d":"$200,000"},{"$f":"IF(SUM(D14)=0,\"\",ROUND(D14/$D$22,3))","v":{"v":0.22,"d":"22.0%"}}]
[null,"Bank Name",null,{"v":100000,"d":"$100,000"},{"$f":"IF(SUM(D15)=0,\"\",ROUND(D15/$D$22,3))","v":{"v":0.11,"d":"11.0%"}}]
[null,"Other",null,null,{"$f":"IF(SUM(D16)=0,\"\",ROUND(D16/$D$22,3))","v":""}]
[null,"Other",null,null,{"$f":"IF(SUM(D17)=0,\"\",ROUND(D17/$D$22,3))","v":""}]
[null,"OTHER LOANS"]
[null,"Unsecured loan",null,{"v":10000,"d":"$10,000"},{"$f":"IF(SUM(D19)=0,\"\",ROUND(D19/$D$22,3))","v":{"v":0.011,"d":"1.1%"}}]
[null,"Other",null,null,{"$f":"IF(SUM(D20)=0,\"\",ROUND(D20/$D$22,3))","v":""}]
[null,"Other",null,null,{"$f":"IF(SUM(D21)=0,\"\",ROUND(D21/$D$22,3))","v":""}]
[null,"TOTAL CAPITALIZATION",null,{"$f":"IF(SUM(D7:D21),SUM(D7:D21),\"\")","v":{"v":910000,"d":"$910,000"}},{"$f":"IF(SUM($D$22)=0,\"\",ROUND(D22/$D$22,3))","v":{"v":1,"d":"100.0%"}}]