{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Expenses","Income"],"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":"Expenses","index":0,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,"Index","Category","Amount","Allowable","Proposed"]
[null,null,null,null,null,35,"Food, Clothing and Misc.",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Expense","Amount","Category",null,36,"Housing and Utilities",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,37,"Vehicle Ownership Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,38,"Vehicle Operating Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,39,"Public Transportation",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,40,"Health Insurance",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,41,"Out of Pocket Health Care Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,42,"Court Ordered Payment",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,43,"Child/Dependent Care",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,44,"Life Insurance",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,45,"Current year taxes (Income/FICA)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,46,"Secured Debts (Attach list)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,47,"Delinquent State or Local Tax",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,48,"Other Expenses (Attach list)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,49,"Total Living Expenses (add lines 35-48)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,null,null,null,null,50,"Net difference (Line 34 minus 49)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H20)","v":0}]

{"sheet":"Income","index":1,"n_rows":1,"n_cols":11,"rows_kept":1,"cut":false,"hidden":false,"merged":[[27,13,27,14]]}
["From Bank Statements",null,null,null,null,null,null,null,null,null,"From pay stubs"]