{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Detail","Info"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Detail","index":0,"n_rows":85,"n_cols":12,"rows_kept":85,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,6,2,7],[0,0,0,11],[2,8,2,11]],"flags":["formulas_cached_only"]}
["LCR - Office Equipment Bills 2007"]
[]
[{"$nulls":6},"US Bank",null,"NorthShore"]
[null,"Month","Company","Check","Invoice #","Description","Usage Fees","Total","Meter Change","Cost per page","Usage Fees","Total"]
[null,null,"NorthShore",15574,77283,"DI450 31735955 Copier Service Base",{"$nulls":4},1020]
[{"$nulls":5},"DI450 31735955 Copier Overage Usage",null,null,37651,0.006016042070595734,226.51]
[{"$nulls":5},"DI551 31011105 Maint Base",{"$nulls":4},862]
[{"$nulls":5},"E6001 3110402 Copier Service Base",{"$nulls":4},71.87]
[null,"January Total",{"$nulls":5},0,37651,0,null,2180.38]
[null,null,"US Bank",15671,70622535,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)"]
[{"$nulls":5},"Interim Rent",774,774,null,null,null,0]
[null,null,"US Bank",15670,70622485,"Minolta FS504 Finisher Copier Accessory"]
[{"$nulls":5},"One-time Origin.Fee",59.5]
[{"$nulls":5},"UCC Filing Fee",35,94.5,null,null,null,0]
[null,"February Total",{"$nulls":5},868.5,0,null,null,0]
[null,null,"US Bank",15742,72022494,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860]
[{"$nulls":5},"Prop Damage Surcharge",103.75]
[{"$nulls":5},"One-time Origin.Fee",59.5]
[{"$nulls":5},"UCC Filing Fee",35]
[{"$nulls":5},"Interim Rent",774,1832.25,null,null,null,0]
[null,null,"US Bank",15743,72244254,"Minolta FS504 Finisher Copier Accessory",31.94]
[{"$nulls":5},"Prop Damage Surcharge",4.1]
[{"$nulls":5},"One-time Origin.Fee",59.5]
[{"$nulls":5},"UCC Filing Fee",35,130.54,null,null,null,0]
[null,null,"NorthShore",15744,79855,"CF20P 3217744 - Maintenance",{"$nulls":4},441,441]
[{"$nulls":5},"CF20P 3217744 - Overage Usage",null,null,5953,0.013447001511842768,80.05,80.05]
[null,"March Total",{"$nulls":5},1962.79,5953,0,null,521.05]
[null,null,"US Bank",15836,73792079,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860]
[{"$nulls":5},"Prop Damage Surcharge",103.75]
[{"$nulls":5},"Unapplied Credit",-868.5,95.25,null,null,null,0]
[null,null,"US Bank",15835,73792145,"Minolta FS504 Finisher Copier Accessory",31.94]
[{"$nulls":5},"Prop Damage Surcharge",4.1]
[{"$nulls":5},"Unapplied Credit",-4,32.04,null,null,null,0]
[null,null,"NorthShore",15844,"84607A 1","20 Amp Surge Suppressor for B600 Machine",{"$nulls":4},169,169]
[null,"April Total",{"$nulls":5},127.28999999999999,0,null,null,169]
[null,null,"US Bank",15940,75623637,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860]
[{"$nulls":5},"Prop Damage Surcharge",103.75,963.75,null,null,null,0]
[null,null,"US Bank",15950,75623793,"Minolta FS504 Finisher Copier Accessory",31.94]
[{"$nulls":5},"Prop Damage Surcharge",4.1,36.04,null,null,null,0]
[null,"May Total",{"$nulls":5},999.79,0,null,null,0]
[null,null,"US Bank",16022,77300226,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860]
[{"$nulls":5},"Prop Damage Surcharge",103.75,963.75,null,null,null,0]
[null,null,"US Bank",16040,77300309,"Minolta FS504 Finisher Copier Accessory",31.94]
[{"$nulls":5},"Prop Damage Surcharge",4.1,36.04,null,null,null,0]
[null,null,"NorthShore",16042,82629,"C450 B&W Copier 311805897 (5/5/07 - 8/5/07)",null,0,5388,0.01,53.88,53.88]
[null,null,"NorthShore",16041,82628,"C450 Color Copier 311805897 (5/5/07 - 8/5/07)",null,0,1719,0.06999999999999999,120.33,120.33]
[null,null,"NorthShore",15939,81648,"B600 Copier  57BE12550 (5/05/07 - 8/05/07)",null,0,85982,0.008000046521364938,687.86,687.86]
[null,"June Total",{"$nulls":5},999.79,93089,null,null,862.07]
[null,null,"US Bank",16155,79052221,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16156,79052387,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,"July Total",{"$nulls":5},891.94,0,null,null,0]
[null,null,"US Bank",16233,80872187,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16232,80872369,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,null,"NorthShore",16267,84770,"C450 B&W Copier 311805897 (8/5/07 - 11/5/07)",null,0,4615,0.01,46.15,46.15]
[null,null,"NorthShore",16266,84769,"C450 Color Copier 311805897 (8/5/07 - 11/5/07)",null,0,581,0.07,40.67,40.67]
[null,null,"NorthShore",16236,84408,"B600 Copier  57BE12550 (8/05/07 - 11/05/07)",null,0,76140,0.008,609.12,609.12]
[null,"August Total",{"$nulls":5},891.94,81336,0.008556358807907938,null,695.94]
[null,null,"US Bank",16363,82567918,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16317,82568015,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,"September Total",{"$nulls":5},891.94,0,null,null,0]
[null,null,"US Bank",16438,84477397,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16439,84477504,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,"October Total",{"$nulls":5},891.94,0,null,null,0]
[null,null,"US Bank",16538,86294584,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16566,86294691,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,null,"NorthShore",16570,87269,"B600 Copier  57BE12550 (11/05/07 - 2/05/08)",31.94,31.94,55311,0.008000036159172679,442.49,442.49]
[null,"November Total",{"$nulls":5},923.8800000000001,55311,0.008000036159172679,null,442.49]
[null,null,"US Bank",16656,88244157,"Minolta B600 Copier (Serial #57BE 12550)"]
[{"$nulls":5},"Minolta C450 Copier (Serial #311805897)",860,860,null,null,null,0]
[null,null,"US Bank",16653,88244264,"Minolta FS504 Finisher Copier Accessory",31.94,31.94,null,null,null,0]
[null,null,"NorthShore",16682,87550,"C450 Color Copier 311805897 (11/5/07 - 2/5/08)",null,0,6294,0.06999999999999999,440.58,440.58]
[null,null,"NorthShore",16683,87551,"C450 B&W Copier 311805897 (11/5/07 - 2/5/08)",null,0,11859,0.01,118.59,118.59]
[null,null,"NorthShore",16657,88024,"E6001 Copier  3110402 (12/12/07 - 3/12/08)",null,0,10362,0.024910248986682107,258.12,258.12]
[null,"December Total",{"$nulls":5},891.94,28515,0.02866175697001578,null,817.29]
[null,"Full Year Total",{"$nulls":5},10341.740000000003,301855,0.018844213281211178,null,5688.22]

{"sheet":"Info","index":1,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"US Bank",{"$nulls":4},"NorthShore"]
[null,"Office Equipment Finance Services",{"$nulls":4},"Paid us $1,688.97 to refund to lease buyout agreement with Citicorop"]
[null,"1310 Madrid Street, Suite 101",{"$nulls":4},"New Machines are financed with U.S. Bank"]
[null,"Marshall, MN  56258",{"$nulls":4},"Sue Kirtz (Credit and Cash Manager at NorthShore) 657-3355"]
[null,"(507) 532-7754",{"$nulls":4},"Alena 262-548-0678???"]
[null,"oefscustomerservice@usbank.com",{"$nulls":4},"New Contact:  Matt Michael  262-657-3355  x128"]
[null,"Agreement #500-0098560-001",{"$nulls":5},"       Sales Person - Denise x111"]
[]
[null,"NorthShore Business Technology"]
[null,"9114 58th Place"]
[null,"Suite 100"]
[null,"Kenosha, WI  53144"]
[null,"(847) 623-8234"]
[]
[null,"Copiers:"]
[1,"Minolta B600 Copier (Serial #57BE 12550)"]
[null,null,"39 Month Lease ending 4/30/2010"]
[]
[2,"Minolta C450 Copier (Serial #311805897)"]
[null,null,"39 Month Lease ending 4/30/2010"]
[]
[3,"Color 2001P  (by Diane's Chair) - we own"]
[]
[4,"6001 (downstairs) - we own"]
[]
[]
["Coversation with Matt on 1/5/09:"]
[]
["Current Usage on both machines is good for the machines:"]
[null,"1.  BW (B600):  ",null,"2008-10-29",600790,"copies"]
[null,null,null,"2007-11-28",285516,"copies"]
[{"$nulls":4},315274,"Usage for 11 months"]
[{"$nulls":4},28661.272727272728,"Average Usage per month"]
[]
[null,null,null,"Cost = $.008 per printed/copied page"]
[{"$nulls":4},229.29018181818182,"Average Cost per month"]
[{"$nulls":4},2751.4821818181817,"Average Cost per Year"]
[]
[null,"2.  Color (C450):  ",null,"2008-10-17",119790,"copies"]
[null,null,null,"2007-11-07",23611,"copies"]
[{"$nulls":4},96179,"Usage for 11 months"]
[{"$nulls":4},8743.545454545454,"Average Usage per month"]
[]
[null,null,null,"Cost = $.084 per printed/copied page"]
[{"$nulls":4},734.4578181818182,"Average Cost per month"]
[{"$nulls":4},8813.493818181818,"Average Cost per Year"]
[]
[null,null,null,"Average Cost per page (including lease $) ="]
[{"$nulls":4},0.04961093490629549,"per page"]
[]
[]
["Contract Information:"]
[null,"Our contract is for 39 payments and through December 2008 we have made 22 payments.  We are paying $891.94 per month for"]
[null,"the lease of the two copy machines.  We are under contract to make the remaining 17 monthly payments.  The contract is with"]
[null,"US Bank and if we are interested in selling our contract (for the Color machine for example) we need to read our contract and work"]
[null,"through US Bank.  "]
[null,"    It is important to note that if we don't use one of the machines at all for a month we have a minimum of 500 pages that we must pay."]
[null,"For the copy machine, this would be verse the current average of $734.46/month.  However, we would be paying the lease for"]
[null,"something that we were not using."]
[]
[null,"At the end of our lease, we have two options:"]
[null,"1.  Purchase one or both machines at the FMV (Fair Market Value) at that time."]
[null,"2.  Upgrade to new higher volume machines which may be cheaper per page (but we "]
[null,"     would have the new lease payments."]
[]
["US Bank is faxing the lease agreements to me today.  "]
["NOTE:  US Bank requires a letter of intend so many days/weeks prior to end of term/lease date.  This is stated in the lease agreements!!"]
[]
["Coversation with Matt on 1/30/09:"]
[]
["Northshore would buy the lease from us if we had a signed agreement with someone else to purchase the machine.  We can either find"]
["the buyer and/or they can try to find someone.  At this moment they have no one that is interested in this type of machine.  Nat will be getting"]
["some numbers pulled together next week with the price for the buyer."]
[]
["We can have muliple ids set up to track printing/copying but there is no automatic tracking that can be down loaded.  It would be a manual"]
["type of tracking."]