403Webshell
Server IP : 10.200.247.200  /  Your IP : 216.73.217.19
Web Server : Apache
System : Linux synergy-usa-sites 6.8.0-138-generic #138-Ubuntu SMP PREEMPT_DYNAMIC Fri Jul 31 22:41:49 UTC 2026 x86_64
User : jeremy ( 1001)
PHP Version : 8.4.25
Disable Function : NONE
MySQL : OFF  |  cURL : ON  |  WGET : ON  |  Perl : ON  |  Python : OFF  |  Sudo : ON  |  Pkexec : OFF
Directory :  /var/www/usa_sites/vx_testing/usa/business-plan-template/

Upload File :
current_dir [ Writeable ] document_root [ Writeable ]

 

Command :


[ Back ]     

Current File : /var/www/usa_sites/vx_testing/usa/business-plan-template/Twelve-month cash flow.xls
��ࡱ�>��	>��������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������V	

 !"#$%&'()*+,-./0123456789:;<=��������RABCDEFGHIJKLMNOPQ����STUW����XYZ[\������������������������������������������������������������������������������������������������������������������������������������������������Root Entry�������� �F\
Z�lj�Z���i�?�Workbook��������sMsoDataStore௾�
��p6��
��BL���2M��E��KXIU��YR�Q==2��������௾�
�����
��Item
���������Properties������������SE���NS���U����V���DG��==2	௾�
��C��
��Item
��������@?#Properties������������^�IQ��YH�D��NFSO��TND��==2��������
௾�
��p6��
��Item
���������Properties������������O	�������\pWindows User                                                                                                 B�a�=���=X�:"8X@�"��1���Arial1���Arial1���Arial1���Arial1���Arial1���Arial1�Q�Tahoma1���Arial1���Arial1|��Arial1���Arial1���Arial1���Arial1h>��Cambria1,>��Calibri1>��Calibri1�>��Calibri1���Calibri1���Calibri1�<��Calibri1�>��Calibri1�?��Calibri1�4��Calibri1�4��Calibri1�	��Calibri1�
��Calibri1���Calibri1���Calibri1�	��Calibri1���Calibri1���Arial1���Arial1���Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)�"$"#,##0.00$�[$-409]dddd\,\ mmmm\ dd\,\ yyyy�[$-409]mmmm\-yy;@	�mmmm
�mmmm\-yy��� � ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� � � ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� ���� ��� �ff��� �+�� �� �)�� �� �,�� �� �*�� �� ��� �� ��� �� ��� �P�� ��� �P� ��� � � ��� �� ��� ���� ��� �`� ��� �� �
�� �� ��� ���� �	�� �� ��� �� ��� �a�� ��� �� �� �� �
 � � � �� �8� �8� �8� �x) �|) �8� �<� �|, �|, �x) �8� �8� �|. �8� �<� �|, �x, �x, �x, �x, � � �	 � �#� �#� �8� �<� ��<� �x	 �|	 ||`~+��}A}
yyyy;_(*ef;_(@_)  }A}
yyyy;_(*ef;_(@_)  }A}
yyyy;_(*ef;_(@_)  }A}
yyyy;_(*ef;_(@_)  }A}
yyyy;_(*ef;_(@_)  }A}
yyyy;_(*ef	;_(@_)  }A}
yyyy;_(*�L;_(@_)  }A}
yyyy;_(*�L;_(@_)  }A}
yyyy;_(*�L;_(@_)  }A}
yyyy;_(*�L;_(@_)  }A}
yyyy;_(*�L;_(@_)  }A}
yyyy;_(*�L	;_(@_)  }A}
yyyy;_(*23;_(@_)  }A}
yyyy;_(*23;_(@_)  }A}
yyyy;_(*23;_(@_)  }A}
yyyy;_(*23;_(@_)  }A} 
yyyy;_(*23;_(@_)  }A}!
yyyy;_(*23	;_(@_)  }A}"
yyyy;_(*;_(@_)  }A}#
yyyy;_(*;_(@_)  }A}$
yyyy;_(*;_(@_)  }A}%
yyyy;_(*;_(@_)  }A}&
yyyy;_(*;_(@_)  }A}'
yyyy;_(*	;_(@_)  }A}(
��yyyy;_(*���;_(@_)  }�})
�}�yyyy;_(*���;_(@_)  �        �        	�
�}�}*
yyyy;_(*����;_(@_)  ???�        ???�        	???�
???�}-}/
�yyyy;_(*}A}0
a�yyyy;_(*���;_(@_)  }A}1
yyyy;_(*;_(@_)  }A}2
yyyy;_(*�?;_(@_)  }A}3
yyyy;_(*23;_(@_)  }-}4
yyyy;_(*}�}5
??v�yyyy;_(*�̙�;_(@_)  �        �        	�
�}A}6
�}�yyyy;_(*���;_(@_)  }A}7
�e�yyyy;_(*��;_(@_)  }x}8���yyyy;_(*������;_(�����   	�����   
�����}�}9
???�yyyy;_(*���;_(???�   	???�   
	???�
???�}-};
yyyy;_(*}U}<
yyyy;_(*;_(   	}-}=
��yyyy;_(*�
20% - Accent1�M��
20% - Accent1ef����%�
20% - Accent2�M�"�
20% - Accent2ef����%�
20% - Accent3�M�&�
20% - Accent3ef����%�
20% - Accent4�M�*�
20% - Accent4ef����%�
20% - Accent5�M�.�
20% - Accent5ef����%�
20% - Accent6�M�2�
20% - Accent6	ef����%�
40% - Accent1�M��
40% - Accent1�L����%�
40% - Accent2�M�#�
40% - Accent2�L湸��%�
40% - Accent3�M�'�
40% - Accent3�L���%�
40% - Accent4�M�+�
40% - Accent4�L���%�
40% - Accent5�M�/�
40% - Accent5�L����%�
40% - Accent6�M�3�
40% - Accent6	�L�մ��%�
60% - Accent1�M� �
60% - Accent123�������%�
60% - Accent2�M�$�
60% - Accent223ٗ������%�
60% - Accent3�M�(�
60% - Accent323�֚�����%�
60% - Accent4�M�,�
60% - Accent423�������%� 
60% - Accent5�M�0�
60% - Accent523�������%�!
60% - Accent6�M�4�
60% - Accent6	23��������%�"Accent1�A��Accent1O�������%�#Accent2�A�!�Accent2�PM�����%�$Accent3�A�%�Accent3��Y�����%�%Accent4�A�)�Accent4�d������%�&Accent5�A�-�Accent5K������%�'Accent6�A�1�Accent6	��F�����%�(Bad�9��Bad�������%�)Calculation����Calculation������}�%������	���*
Check Cell���
Check Cell���������%�???��???��???�	�???��+��� ��Comma�,���(��	Comma [0]�-���&��Currency�.���.��Currency [0]�/Explanatory Text�G�5�Explanatory Text��%�	0Good�;��Good�����a�%�1	Heading 1�G��	Heading 1I}�%O����2	Heading 2�G��	Heading 2I}�%�?����3	Heading 3�G��	Heading 3I}�%23����4	Heading 4�9��	Heading 4I}�%�
5Input�u��Input��̙��??v�%������	���6Linked Cell�K��Linked Cell��}�%�����7Neutral�A��Neutral�����e�%����"��Normal�	8Note�b�
�Note�������������������	������9Output�w��Output�����???�%�???��???��???�	�???��:���$��Percent�
;Title�1��TitleI}�%�
<Total�M��Total�%O���O����=Warning Text�?��Warning Text���%�X��TableStyleMedium9PivotStyleLight16��8�������������������������������3f�����ff���f������������������������������������̙3f�3���������fff����3f3�f333�3�3f33�333\���`��4Twelve-month cash flow������ ;�����j�b�(	3���A�@@�*��J1/Total Item ESTEnter Company Name Here
CASH RECEIPTS
Cash SalesCollections fm CR accountsLoan/ other cash inj.TOTAL CASH RECEIPTS
CASH PAID OUTPurchases (merchandise)Purchases (specify)Outside servicesSupplies (office & oper.)Repairs & maintenanceAdvertisingCar, delivery & travelAccounting & legalRent	Telephone	Utilities	InsuranceTaxes (real estate, etc.)InterestOther expenses (specify)Other (specify)
MiscellaneousSUBTOTALLoan principal paymentCapital purchase (specify)Other startup costsReserve and/or EscrowTOTAL CASH PAID OUTSales Volume (dollars)Accounts ReceivableBad Debt (end of month)Inventory on hand (eom)Accounts Payable (eom)Pre-Startup ESTFiscal Year Begins:4ESSENTIAL OPERATING DATA (non cash flow information)DepreciationGross wages (exact withdrawal)Payroll expenses (taxes, etc.)Owners' Withdrawal!Cash on Hand (beginning of month)&Total Cash Available (before cash out)Cash Position (end of month)Twelve-month cash flow�20�0�q1b�1��2�o3`cc���B�����
	���3
;�JmU
d����MbP?_*+��%�����&'(�?)�?M\\prn-corp1\b16-1273-b�$S��
oPXXLetterPRIV�0''''�`\KhC�FS�
`5XRX>@���Draft00�"PXX�&�U}�?}$>}�?}$	?}
?}I	?3�@+�AK@��D�@�@h@h@h@	h@
h@�@��D
h@h@h@h@h@h@h@h@h@h@h@h@h@h@h@h@h@h@h@�
@.�
W�WWXXXW
�
Y%~
Z���@BC�	DDDE�
[$\���@

�D�0\���@�D�AED�ADAA\ �@��$
L��AEL��ADAA\�@�\��@�\��@	�	\`�@
�
\@�@�\ �@�\��@
�
\��@�\�#�@
��
]�
F+GG�D*�G��L&��G�G�G�G�	G	�
G
�G�G�
G
�G�G�D��&HIIIIIIIIIIIIIID�
U�"JJJJJJJJJJJJJK�
L�"GGGGGGGGGGGGGG�
^�"______________�
	L�"	GGGGGGGGGGGGGG�

N#
O�
%	��$k
O
�
�



-������$k
O
�

O
�

O
�

O
�

O
	�

	O

�


O
�

O
�

O
�


O�

O
�

O
�
�
F,"O#�D�D
�O*��
L���L���O*�O*�O*�O*�O*�	O*	�
O*
�O*�O*�
O*
�O*�O*��$PQQQQQQQQQQQQQQ�

U�"
RRRRRRRRRRRRRK�
L�"GGGGGGGGGGGGGG�
M	�"______________�
L	�"GGGGGGGGGGGGGG�
M(�"______________�
L)�"GGGGGGGGGGGGGG�
M
�"______________�
L�"GGGGGGGGGGGGGG�
M�"______________�
L
�"GGGGGGGGGGGGGG�
M�"______________�
L�"GGGGGGGGGGGGGG�
M�"______________�
L�"GGGGGGGGGGGGGG�
M�"______________�
L�"GGGGGGGGGGGGGG�
M�"______________�
L�"GGGGGGGGGGGGGG�
M�"______________�DIlN$��*4444��(444444444444444444 h@!h@"h@#h@$h@%h@&h@'h@(h@)h@*h@+�@,h@-h@.h@/h@0h@1h@2h@�
 L�" GGGGGGGGGGGGGG�
!M�"!______________�
"L�""GGGGGGGGGGGGGG�
#N##O)�
%"��(�#O)�#�##

-����(�#O)�##O)�##O)�##O)�##O)�##	O)	�##
O)
�##O)�##O)�##
O)
�##O)�##O)�#�
$L�"$GGGGGGGGGGGGGG�
%M�"%______________�
&L�"&GGGGGGGGGGGGGG�
'M�"'______________�
(L*�"(GGGGGGGGGGGGGG�
)N#)O*�
%#(��$k)O#�)�))

-������$k)O#�))O#�))O#�))O#�))O#�))	O#�))
O#	�))O#
�))O#�))
O#�))O#
�))O#�)�
*F-"*O�D�D)�*O�*�**
L��L���*O�**O�**O�**O�**O	�**	O
�**
O�**O�**O
�**
O�**O��**O�*�$+EDDDDDDDDDDDDDD�
,V&�",SSSSSSSSSSSSST�
-L�"-GGGGGGGGGGGGGG�
.M �".______________�
/L!�"/GGGGGGGGGGGGGG�
0^"�"0______________�
1L#�"1GGGGGGGGGGGGGG�
2M'�"2______________�*W
h444�44444��(444444�����(	�
����
�
��p���(������������Z�d������?���Text Box 6#"��  ��PK!Z�f��[Content_Types].xml��MO� ��&�2W�R=cJ�`��F�0�iK��`������#̼���v�L��w
��
9�u����Sq�:��w�`G���^���i�
��½����K��I��)c/�
�$o��Vj��T��M�R��c��|}0�42����ҥC�ƔM��̏���P��~��*k���a��/8�^��DkH�bL�8e
i"K�\����XN\�����6r�co4����y�@�_���;���o��PK!1�_a��_rels/.rels���j�0��ѽq�C�No�^K�
[ILc�X&m߾�0XFo;��>��0���x��M��e��`��|X}�����đ�I`߽��N4a�G2�$�R�KI�Z�)�4�(�M�9`�ctB{���m�:�f@�`��3��n�|O����,ܗ�r��޾�j��x��R0T�,�0����@�����}W�B�L��Ǭ5v��PK!S�UN
�drs/shapexml.xml�Xmo�6�>`��Ї}Jl9v�ƭ]�iRtH۠I1�#-Qg��Hʶ��);I_6�)�t(��x��+�~�lS+��I�g�h�&L���R������9�uΕ�b�t�%��?��t��)�Ye,��X�%���t8tY%j����ؚ{��r�[���Z
��h�+x�*!��HI�A�_�S��IP�
k�5?z:$�6��mQ�ǣ��A���R [��O�2=n׈>M�i���%ȾQ��N�|ԋ�7��=ڏUOm��Ѽ��V�̚Y�0/6^I��s�WWͥ큽Y]Z&s�0#��׈�5���fÎ�ᎏ61��2�!�O]sa���ɿ"�5�J�i�u)N,��(���c���x��m�-֯M̼�&����/$�����4MS���%�G�� %d|J.�@�����F��c�v>%$��X�_
soT��+2,�磪�
RWZ��K���f��M���
c^:�Zk��T���TY��j��???9?�%�k���<��G��D�W/{��E!�w���d�  ��3��}@[ e�IϐV���+AYއf�#���=�FnD��Q2����S�����˔�g��hj��™Σ��T�6*��@�P�̼#���0b{���Dw�o�U(�2%���-of����V$L��H��>��Ɣ0{���M��������e��A�Q�_�N��"�j�+�<I���'��M�s0�;��`����B����@V!����$^0'lA3Ҳ�%�#��V.Qd�\�'�q'��X��if�NZ)��c�kD�3H:���Xy���:R��?c�p�hviE�-DM���'6b:��|���o�
�`Sb��%�
�ޤ/!$߶��̼S�ӏ����/:���o0�w�bL�ؚc4��
����I����N0����g��6,Jx�]<R����*��pfeK����9XSD�4cm�� '��j��������-E7��v��������m�'E�J�%�a�i-�kSH�~�u�]�5V���U1`�C��ۧ�E��0kw/Mo�U�U9��X�]E�3Sc*�4�P�_aA�M�c9�ƙÜ���N�nw� �n��:�%d�T���3�r�:�P�T�
�e���
�[t�&�(s's�����u�+<xݓ��10qm1�U�'"��A�����k;�V;�/���3�(jX���Ax'��ȕ��J�.��chz��aJ�����g.s����h��T�,Rg��_�&�A�
�\����G��b�����Z�P9�4��0-�o�)a$�4jۻ���_`t��:3"n'jɵ�1�Bv��mY���kJ-?���`��a�����0P���>�|<ǭ$	\I�eF/��׸H!]��!�p���b��a�
���`�{$��K�����\1-D`���GQi�Q�Ptt�e%
��Qm
.�CVB�&0�f�e�՘�K�:���8p��U�8���U�n�6�����k�=hv��d��Ĉ�(zIc�	E
$e�����4�PlS"�o�{3s��/�6�e׬
q��
���_..
*W�M�V��N�6�"�����Q�qxvQh�譩�k�"4�
t`���S,�>-���r2�ұ�=W����n��*��sp}���}J-'R��>��γ�>W��-�|�ĥ�?4-�F'!��w��:��vF$�6I:\�!َ|��Mm�{	�BX[�k�-}�~ԭ�t��$����#���߾��Nh�Лx�!T-x�sbWS�6�t\M��#՞�Os*���0X���U���9�X��?���*��ԊF��Aœj���q[��J�����;�!*�'��DjJ�J!m�K�x�C����=LtypL�s�B#<�9n��F� ����w�R�%�s�����T�R�d��GXL���2���s�7�!�Ɲ��x����֒&���?f֨���K��Ty;t��d�3gV]��� H�&ӁR�qR��A�$
a\�4�h�@
��������P?P���מ]T�I�H#�Vz� pq-0T��!&MW�-�|/!3��C�T2�Z��@a�L3��v���ڬ��a{��~��J7�u1W��&Wi`�=`����|-ƽ(��c̊*C�!�Txck�F9h���H��U_h
�7���ZA(٥ GT�����>��Nb�:�/��4P~D�G��zR�\�U-��� Bc*��^M%���l٠��TAu�׻��}�m�6����h���A�v�,zM�ZN�]�v�T<eD1���75���sZ�o�GnL\Z�s�d��Ls��N���Ti|�[gU�@s�E��2�2�Ѿ���ab[�T��*��$�`�_��,�{����X�I�߀�,�fv�䓮h��7[���z_�R�㜓Z�xIy�`B��s���κxɫ�M��\.#ZG�q��A����Y�@@f�]�tq��c��l�1,�6nUX�3-?G�|�+�?bȝFv��(�-�
��A�7�3���:\��Ͼ>�."8����N�S>o��X�vU�U}	u���PK!���M'�drs/downrev.xmll��O�0��M��k�tcc��i4�%|H|�]��v�����zӞǭ��FZW� �@�&�t�`�|��q���FK;�`<���Af�z.7_�n���7J�(��c��ˍUܣ��,�b��i7�x��7��s��)��Ǵ~k�u�YMZ��U�������T��J��DžC�s�}��݇��9w^Z8��h�[�u�Ei�[��5[1aj	�k�;��(@��(
�q7�ǽ��#�t�1gxܻ��iz������PK-!Z�f��[Content_Types].xmlPK-!1�_a��/_rels/.relsPK-!S�UN
�*drs/shapexml.xmlPK-!���M'��drs/downrev.xmlPK��
��`�$3�]`�( ���
���
P<�
Notes on Preparation

Note: You may want to print this information to use as reference later. To delete these instructions, click the border of this text box and then press the DELETE key.

Refer back to your Profit & Loss Projection.  Line-by-line ask yourself when you should expect cash to come and go. You have already done a sales projection, now you must predict when you will actually collect from customers. On the expense side, you have previously projected expenses; now predict when you will actually have to write the check to pay those bills. Most items will be the same as on the Profit & Loss Projection. Rent and utility bills, for instance, are usually paid in the month they are incurred. Other items will differ from the Profit & Loss view.  Insurance and some types of taxes, for example, may actually be payable quarterly or semiannually, even though you recognize them as monthly expenses. Just try to make the Cash Flow as realistic as you can line by line. The payoff for you will be an ability to manage and forecast working capital needs. Change the category labels in the left column as needed to fit your accounting system.

Note that lines for 'Loan principal payment' through 'Owners' Withdrawal' are for items that always are different on the Cash Flow than on the Profit & Loss.  Loan Principal Payment, Capital Purchases, and Owner's Draw simply do not, by the rules of accounting, show up on the Profit & Loss Projection. They do, however, definitely take cash out of the business, and so need to be included in your Cash plan. On the other hand, you will not find Depreciation on the Cash Flow because you never write a check for Depreciation. Cash from Loans Received and Owners' Injections go in the "Loan/ other cash inj." row. The "Pre-Startup" column is for cash outlays prior to the time covered by the Cash Flow. It is intended primarily for new business startups or major expansion projects where a great deal of cash must go out before operations commence. The bottom section, "ESSENTIAL OPERATING DATA", is not actually part of the Cash model, but it allows you to track items which have a heavy impact on cash. The Cash Flow Projection is the best way to forecast working capital needs. Begin with the amount of Cash on Hand you expect to have. Project all the Receipts and Paid Outs for the year. If CASH POSITION gets dangerously low or negative, you will need to pump in more cash to keep the operation afloat. Many profitable businesses have gone under because they could not pay the bills while waiting for money to flow in. Your creditors do not care about profit; they want to be paid with cash. Cash is the financial lifeblood of your business.
<P   !�!�!�!�!�
����
�
��B�P����
X�P�P�?���`��]4@P����
Uo/�@�Stf]X����
��$<%Totals are calculated automatically.<�$

	Microsofte>�@<dro��roA
%---�I	�7b(b(,,,gg����Dggh/h
#*
��������	

�������� !"#����%&'(����*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRST����V������������������������������������������������������������������������������������������������������������������������������������������������������������������������<?xml version="1.0" encoding="utf-8"?><LongProperties xmlns="http://schemas.microsoft.com/office/2006/metadata/longProperties"/><?xml version="1.0" encoding="UTF-8" standalone="no"?>
<ds:datastoreItem ds:itemID="{F1E7BD04-20C3-4DA4-AF29-7214EF0611D1}" xmlns:ds="http://schemas.openxmlformats.org/officeDocument/2006/customXml"><ds:schemaRefs><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/2006/metadata/longProperties"/></ds:schemaRefs></ds:datastoreItem><?xml version="1.0" encoding="utf-8"?><ct:contentTypeSchema ct:_="" ma:_="" ma:contentTypeName="OOFile" ma:contentTypeID="0x0101006025706CF4CD034688BEBAE97A2E701D020200C3831ACA17D8814887A164412888521E" ma:contentTypeVersion="7" ma:contentTypeDescription="Create a new document." ma:contentTypeScope="" ma:versionID="ed1fea5d08807278759d338940aa9e8f" xmlns:ct="http://schemas.microsoft.com/office/2006/metadata/contentType" xmlns:ma="http://schemas.microsoft.com/office/2006/metadata/properties/metaAttributes">
<xsd:schema targetNamespace="http://schemas.microsoft.com/office/2006/metadata/properties" ma:root="true" ma:fieldsID="174e4b03d57b3d621fa064bbab783e99" ns2:_="" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:xs="http://www.w3.org/2001/XMLSchema" xmlns:p="http://schemas.microsoft.com/office/2006/metadata/properties" xmlns:ns2="145c5697-5eb5-440b-b2f1-a8273fb59250">
<xsd:import namespace="145c5697-5eb5-440b-b2f1-a8273fb59250"/>
<xsd:element name="properties">
<xsd:complexType>
<xsd:sequence>
<xsd:element name="documentManagement">
<xsd:complexType>
<xsd:all>
<xsd:element ref="ns2:AssetId" minOccurs="0"/>
<xsd:element ref="ns2:AuthoringAssetId" minOccurs="0"/>
<xsd:element ref="ns2:AssetType" minOccurs="0"/>
<xsd:element ref="ns2:Markets" minOccurs="0"/>
<xsd:element ref="ns2:NumericAssetId" minOccurs="0"/>
<xsd:element ref="ns2:AppVer" minOccurs="0"/>
</xsd:all>
</xsd:complexType>
</xsd:element>
</xsd:sequence>
</xsd:complexType>
</xsd:element>
</xsd:schema>
<xsd:schema targetNamespace="145c5697-5eb5-440b-b2f1-a8273fb59250" elementFormDefault="qualified" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:xs="http://www.w3.org/2001/XMLSchema" xmlns:dms="http://schemas.microsoft.com/office/2006/documentManagement/types" xmlns:pc="http://schemas.microsoft.com/office/infopath/2007/PartnerControls">
<xsd:import namespace="http://schemas.microsoft.com/office/2006/documentManagement/types"/>
<xsd:import namespace="http://schemas.microsoft.com/office/infopath/2007/PartnerControls"/>
<xsd:element name="AssetId" ma:index="8" nillable="true" ma:displayName="AssetId" ma:indexed="true" ma:internalName="AssetId" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Text"/>
</xsd:simpleType>
</xsd:element>
<xsd:element name="AuthoringAssetId" ma:index="9" nillable="true" ma:displayName="AuthoringAssetId" ma:indexed="true" ma:internalName="AuthoringAssetId" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Text"/>
</xsd:simpleType>
</xsd:element>
<xsd:element name="AssetType" ma:index="10" nillable="true" ma:displayName="AssetType" ma:internalName="AssetType" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Text"/>
</xsd:simpleType>
</xsd:element>
<xsd:element name="Markets" ma:index="11" nillable="true" ma:displayName="Markets" ma:internalName="Markets" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Text"/>
</xsd:simpleType>
</xsd:element>
<xsd:element name="NumericAssetId" ma:index="12" nillable="true" ma:displayName="NumericAssetId" ma:indexed="true" ma:internalName="NumericAssetId" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Unknown"/>
</xsd:simpleType>
</xsd:element>
<xsd:element name="AppVer" ma:index="13" nillable="true" ma:displayName="AppVer" ma:internalName="AppVer" ma:readOnly="false">
<xsd:simpleType>
<xsd:restriction base="dms:Text"/>
</xsd:simpleType>
</xsd:element>
</xsd:schema>
<xsd:schema targetNamespace="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" elementFormDefault="qualified" attributeFormDefault="unqualified" blockDefault="#all" xmlns="http://schemas.openxmlformats.org/package/2006/metadata/core-properties" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:dcterms="http://purl.org/dc/terms/" xmlns:odoc="http://schemas.microsoft.com/office/internal/2005/internalDocumentation">
<xsd:import namespace="http://purl.org/dc/elements/1.1/" schemaLocation="http://dublincore.org/schemas/xmls/qdc/2003/04/02/dc.xsd"/>
<xsd:import namespace="http://purl.org/dc/terms/" schemaLocation="http://dublincore.org/schemas/xmls/qdc/2003/04/02/dcterms.xsd"/>
<xsd:element name="coreProperties" type="CT_coreProperties"/>
<xsd:complexType name="CT_coreProperties">
<xsd:all>
<xsd:element ref="dc:creator" minOccurs="0" maxOccurs="1"/>
<xsd:element ref="dcterms:created" minOccurs="0" maxOccurs="1"/>
<xsd:element ref="dc:identifier" minOccurs="0" maxOccurs="1"/>
<xsd:element name="contentType" minOccurs="0" maxOccurs="1" type="xsd:string" ma:index="0" ma:displayName="Content Type" ma:readOnly="true"/>
<xsd:element ref="dc:title" minOccurs="0" maxOccurs="1" ma:index="4" ma:displayName="Title"/>
<xsd:element ref="dc:subject" minOccurs="0" maxOccurs="1"/>
<xsd:element ref="dc:description" minOccurs="0" maxOccurs="1"/>
<xsd:element name="keywords" minOccurs="0" maxOccurs="1" type="xsd:string"/>
<xsd:element ref="dc:language" minOccurs="0" maxOccurs="1"/>
<xsd:element name="category" minOccurs="0" maxOccurs="1" type="xsd:string"/>
<xsd:element name="version" minOccurs="0" maxOccurs="1" type="xsd:string"/>
<xsd:element name="revision" minOccurs="0" maxOccurs="1" type="xsd:string">
<xsd:annotation>
<xsd:documentation>
                        This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
                    </xsd:documentation>
</xsd:annotation>
</xsd:element>
<xsd:element name="lastModifiedBy" minOccurs="0" maxOccurs="1" type="xsd:string"/>
<xsd:element ref="dcterms:modified" minOccurs="0" maxOccurs="1"/>
<xsd:element name="lastPrinted" minOccurs="0" maxOccurs="1" type="xsd:dateTime"/>
<xsd:element name="contentStatus" minOccurs="0" maxOccurs="1" type="xsd:string"/>
</xsd:all>
</xsd:complexType>
</xsd:schema>
<xs:schema targetNamespace="http://schemas.microsoft.com/office/infopath/2007/PartnerControls" elementFormDefault="qualified" attributeFormDefault="unqualified" xmlns:pc="http://schemas.microsoft.com/office/infopath/2007/PartnerControls" xmlns:xs="http://www.w3.org/2001/XMLSchema">
<xs:element name="Person">
<xs:complexType>
<xs:sequence>
<xs:element ref="pc:DisplayName" minOccurs="0"></xs:element>
<xs:element ref="pc:AccountId" minOccurs="0"></xs:element>
<xs:element ref="pc:AccountType" minOccurs="0"></xs:element>
</xs:sequence>
</xs:complexType>
</xs:element>
<xs:element name="DisplayName" type="xs:string"></xs:element>
<xs:element name="AccountId" type="xs:string"></xs:element>
<xs:element name="AccountType" type="xs:string"></xs:element>
<xs:element name="BDCAssociatedEntity">
<xs:complexType>
<xs:sequence>
<xs:element ref="pc:BDCEntity" minOccurs="0" maxOccurs="unbounded"></xs:element>
</xs:sequence>
<xs:attribute ref="pc:EntityNamespace"></xs:attribute>
<xs:attribute ref="pc:EntityName"></xs:attribute>
<xs:attribute ref="pc:SystemInstanceName"></xs:attribute>
<xs:attribute ref="pc:AssociationName"></xs:attribute>
</xs:complexType>
</xs:element>
<xs:attribute name="EntityNamespace" type="xs:string"></xs:attribute>
<xs:attribute name="EntityName" type="xs:string"></xs:attribute>
<xs:attribute name="SystemInstanceName" type="xs:string"></xs:attribute>
<xs:attribute name="AssociationName" type="xs:string"></xs:attribute>
<xs:element name="BDCEntity">
<xs:complexType>
<xs:sequence>
<xs:element ref="pc:EntityDisplayName" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityInstanceReference" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityId1" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityId2" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityId3" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityId4" minOccurs="0"></xs:element>
<xs:element ref="pc:EntityId5" minOccurs="0"></xs:element>
</xs:sequence>
</xs:complexType>
</xs:element>
<xs:element name="EntityDisplayName" type="xs:string"></xs:element>
<xs:element name="EntityInstanceReference" type="xs:string"></xs:element>
<xs:element name="EntityId1" type="xs:string"></xs:element>
<xs:element name="EntityId2" type="xs:string"></xs:element>
<xs:element name="EntityId3" type="xs:string"></xs:element>
<xs:element name="EntityId4" type="xs:string"></xs:element>
<xs:element name="EntityId5" type="xs:string"></xs:element>
<xs:element name="Terms">
<xs:complexType>
<xs:sequence>
<xs:element ref="pc:TermInfo" minOccurs="0" maxOccurs="unbounded"></xs:element>
</xs:sequence>
</xs:complexType>
</xs:element>
<xs:element name="TermInfo">
<xs:complexType>
<xs:sequence>
<xs:element ref="pc:TermName" minOccurs="0"></xs:element>
<xs:element ref="pc:TermId" minOccurs="0"></xs:element>
</xs:sequence>
</xs:complexType>
</xs:element>
<xs:element name="TermName" type="xs:string"></xs:element>
<xs:element name="TermId" type="xs:string"></xs:element>
</xs:schema>
</ct:contentTypeSchema><?xml version="1.0" encoding="UTF-8" standalone="no"?>
<ds:datastoreItem ds:itemID="{35A92B13-E02C-4EA9-BD8E-2563A3E0C6DA}" xmlns:ds="http://schemas.openxmlformats.org/officeDocument/2006/customXml"><ds:schemaRefs><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/2006/metadata/contentType"/><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/2006/metadata/properties/metaAttributes"/><ds:schemaRef ds:uri="http://www.w3.org/2001/XMLSchema"/><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/2006/metadata/properties"/><ds:schemaRef ds:uri="145c5697-5eb5-440b-b2f1-a8273fb59250"/><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/2006/documentManagement/types"/><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/infopath/2007/PartnerControls"/><ds:schemaRef ds:uri="http://schemas.openxmlformats.org/package/2006/metadata/core-properties"/><ds:schemaRef ds:uri="http://purl.org/dc/elements/1.1/"/><ds:schemaRef ds:uri="http://purl.org/dc/terms/"/><ds:schemaRef ds:uri="http://schemas.microsoft.com/office/internal/2005/internalDocumentation"/></ds:schemaRefs></ds:datastoreItem><?mso-contentType?><FormTemplates xmlns="http://schemas.microsoft.com/sharepoint/v3/contenttype/forms"><Display>DocumentLibraryForm</Display><Edit>DocumentLibraryForm</Edit><New>DocumentLibraryForm</New></FormTemplates><?xml version="1.0" encoding="UTF-8" standalone="no"?>
<ds:datastoreItem ds:itemID="{852284C0-E081-4D0E-8D15-23B9813343A7}" xmlns:ds="http://schemas.openxmlformats.org/officeDocument/2006/customXml"><ds:schemaRefs><ds:schemaRef ds:uri="http://schemas.microsoft.com/sharepoint/v3/contenttype/forms"/></ds:schemaRefs></ds:datastoreItem>����Oh��+'��0�	PX�����
��� 12 month cash flow statementWoodrowBoyerWoodrowBoyerMicrosoft Excel@�C�]SummaryInformation(����
����$$DocumentSummaryInformation8������������)�
CompObj������������Ur��������������@�;����@�p�
������՜.��+,��D��՜.��+,���H	PX�����
��0Service Corps of Retired Executives (SCORE�)Twelve-month cash flow&'Twelve-month cash flow'!Print_TitlesWorksheets
Named Rangesd	-pLTlx����	�
�
0DPl������$4@T`l�� X!d"|#�$�%�&�'�(	)(	*8	+L	,X	+_TemplateIDMarkets
AssetType
BugNumberTPInstallLocationPrimaryImageGen9display_urn:schemas-microsoft-com:office:office#APAuthor		APAuthor

Milestone
TPAppVersionTPCommandLine
AssetId
IsSearchable
NumericIdPublishTargetsTPLaunchHelpLinkTypeTPFriendlyName9display_urn:schemas-microsoft-com:office:office#APEditor	APEditor	ProviderSourceTitleTPApplicationTPLaunchHelpLink
TemplateType
OpenTemplateUACurrentWordsUALocRecommendation
ApplicationsTemplateStatusContentTypeId 
IsDeleted!ShowIn"UANotes#PublishStatusLookup$TPComponent%TPNamespace&TPClientViewer'
APTrustLevel(TrustLevel)
Content Type*AuthoringAssetId+NumericAssetId,AppVer�TC010175121033TP GTM: 2/13. GTM Batch 1. 485665{My Templates}1REDMOND\cynvey191Continuous11{XL} /t {FilePath}TS0010175120-1.00000000000000OfficeOnlineTemplate 12 month cash flow statementREDMOND\v-luannv92EY006389662 12 month cash flow statementExcelStatements10Localized79;#Template 12;#22;#Excel 2003;#182;#Office XP;#184;#Office 2000;#23;#Microsoft Office Excel 2007CompleteP0x0101006025706CF4CD034688BEBAE97A2E701D020200C3831ACA17D8814887A164412888521E0Show everywhereLEGACY FROM TOW257903EXCELFilesEXCELMicrosoft Office Excel1.00000000000000Microsoft Managed ContentOOFileTP001017512��
���� �F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.8�9�q

Youez - 2016 - github.com/yon3zu
LinuXploit