{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Sheet1","index":0,"n_rows":29,"n_cols":24,"rows_kept":29,"cut":false,"hidden":false,"merged":[[9,5,9,7],[3,16,3,17]]}
[]
[]
[null,null,null,null,null,2957.6,832,1534,{"$f":"SUM(F3:H3)","v":5323.6}]
[null,null,null,"BMO Deposits",null,"SSA ","NEBF Pension","Electircal Insur Pension","Total",null,null,null,null,null,null,null,"Utilities"]
[null,null,"June",6381,null,2549,782,1402,{"$f":"SUM(F5:H5)","v":4733},null,null,null,null,null,null,null,"ConEd",25,"Housing & Utilities",null,null,null,"Food Clothing, etc.",{"$f":"SUMIF($S$5:$S$31,W5,$R$5:$R$31)","v":808}]
[null,null,"July",6221,null,2549,782,1402,{"$f":"SUM(F6:H6)","v":4733},null,null,null,null,null,null,null,"Gas",100,"Housing & Utilities",null,null,null,"Housing & Utilities",{"$f":"SUMIF($S$5:$S$31,W6,$R$5:$R$31)","v":3322}]
[null,null,"August",4739,null,2549,782,1402,4733,null,null,null,null,null,null,null,"Garbage",62,"Housing & Utilities",null,null,null,"Veh payments",{"$f":"SUMIF($S$5:$S$31,W7,$R$5:$R$31)","v":166}]
[null,null,null,{"$f":"AVERAGE(D5:D7)","v":5780.333333333333},null,{"$f":"AVERAGE(F5:F7)","v":2549},{"$f":"AVERAGE(G5:G7)","v":782},{"$f":"AVERAGE(H5:H7)","v":1402},{"$f":"AVERAGE(I5:I7)","v":4733},null,null,null,null,null,null,null,"Chesapeake Ins",91,"Other",null,null,null,"Veh Operating",{"$f":"SUMIF($S$5:$S$31,W8,$R$5:$R$31)","v":265}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Service/Maint",166,"Veh payments",null,null,null,"Health Ins",{"$f":"SUMIF($S$5:$S$31,W9,$R$5:$R$31)","v":115}]
[null,null,null,null,null,"Deductions",null,null,null,null,null,null,null,null,null,null,"Farmers Life",139,"Life Insurance",null,null,null,"OOP Healthcare",{"$f":"SUMIF($S$5:$S$31,W10,$R$5:$R$31)","v":160}]
[null,null,null,null,"Federal Tax",350.9,50,131.79,null,null,null,null,null,null,null,null,"Verizon",133,"Housing & Utilities",null,null,null,"Life Insurance",{"$f":"SUMIF($S$5:$S$31,W11,$R$5:$R$31)","v":139}]
[null,null,null,null,"Medical Ins",57.7,null,null,null,null,null,null,null,null,null,null,"Netflix, etc",150,"Housing & Utilities",null,null,null,"Wage Taxes",{"$f":"SUMIF($S$5:$S$31,W12,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comcast ",80,"Housing & Utilities",null,null,null,"Tax Resolution",{"$f":"SUMIF($S$5:$S$31,W13,$R$5:$R$31)","v":199}]
[null,null,null,null," NET:",{"$f":"F3-SUM(F11:F12)","v":2549},{"$f":"G3-SUM(G11:G12)","v":782},1402.21,{"$f":"SUM(F14:H14)","v":4733.21},null,null,null,null,null,null,null,"Auto Ins",145,"Veh Operating",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W14,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Ins",172,"Housing & Utilities",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W15,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veh Gas",120,"Veh Operating",null,null,null,"Other",{"$f":"SUMIF($S$5:$S$31,W16,$R$5:$R$31)","v":682}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Ins",115,"Health Ins",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W17,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CoPays ",160,"OOP Healthcare",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W18,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgage",2600,"Housing & Utilities",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W19,$R$5:$R$31)","v":0}]
[null,null,null,null,null,{"$f":"F3-F12-K25","v":2610.2000000000003},null,null,null,null,null,null,null,null,null,null,"TDN",199,"Tax Resolution",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W20,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowable",808,"Food Clothing, etc.",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W21,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed Tax NEBF Pension",50,"Other",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W22,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed Tax Electrical Pens",132,"Other",null,null,null,null,{"$f":"SUMIF($S$5:$S$31,W23,$R$5:$R$31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA Tax",351,"Other"]
[null,null,null,null,null,null,null,null,2897,0.1,{"$f":"J25*I25","v":289.7},null,null,null,null,null,"Medicare",58,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X5:X25)","v":5856}]
[]
[]
[null,null,null,null,"IA OF $375 per month"]