Operations (2024).xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1		Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Total
2	Revenue	18	18	10	10	10	10	10	10	10	10	10	10	136
3	Contribution to Solutions	10	10	12	12	12	12	12	12	12	12	12	12	140
4	Adopt Rainforest	0	0	0	0	0	0	0	0	0	0	0	0	0
5	Pleistocene Park	0	0	0	0	0	0	0	0	0	0	0	0	0
6	Ecosystem Restoration Camps	0	0	0	0	0	0	0	0	0	0	0	0	0
7	The Ocean Cleanup	0	0	0	0	0	0	0	0	0	0	0	0	0
8	Room to Read	0	0	0	0	0	0	0	0	0	0	0	0	0
9	Good Food Institute	0	0	5	5	5	5	5	5	5	5	5	5	50
10	Climeworks	0	0	0	0	0	0	0	0	0	0	0	0	0
11	Carbfix	0	0	0	0	0	0	0	0	0	0	0	0	0
12	Running Tide	0	0	0	0	0	0	0	0	0	0	0	0	0
13	CarbonCure	0	0	0	0	0	0	0	0	0	0	0	0	0
14	Eden Projects	0	0	0	0	0	0	0	0	0	0	0	0	0
15	Rainforest Trust	10	10	5	5	5	5	5	5	5	5	5	5	70
16	Clean Coocking Alliance	0	0	0	0	0	0	0	0	0	0	0	0	0
17	Permafrost Pathways	0	0	2	2	2	2	2	2	2	2	2	2	20
18	Gross Profit	8	8	-2	-2	-2	-2	-2	-2	-2	-2	-2	-2	-4
19
20	Expenses
21	Salaries and Benefits	0	0	0	0	0	0	0	0	0	0	0	0	0
22	Spread the word	0	0	20	0	0	0	0	0	0	0	0	0	20
23	Running Cost	132	30	20	20	20	20	20	20	20	20	20	20	362
24	Total Expenses	132	30	40	20	20	20	20	20	20	20	20	20	382
25
26	Before Tax	-124	-22	-42	-22	-22	-22	-22	-22	-22	-22	-22	-22	-386
27
28	Taxes	2	2	1	1	1	1	1	1	1	1	1	1	14
29	Net	-126	-24	-43	-23	-23	-23	-23	-23	-23	-23	-23	-23	-400