{"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.",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":400},808,808]
[null,"Expense","Amount","Category",null,36,"Housing and Utilities",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":1924},1227,1227]
[null,"Food",400,"Food, Clothing and Misc.",null,37,"Vehicle Ownership Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":1081},619,619]
[null,"Electric",380,"Housing and Utilities",null,38,"Vehicle Operating Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":400},239,239]
[null,"Oil/Gas",40,"Housing and Utilities",null,39,"Public Transportation",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Water",100,"Housing and Utilities",null,40,"Health Insurance",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":400},null,400]
[null,"Tel/Cell",330,"Housing and Utilities",null,41,"Out of Pocket Health Care Costs",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":166},83,83]
[null,"Internet",65,"Housing and Utilities",null,42,"Court Ordered Payment",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Veh Pmt Jeep",307,"Vehicle Ownership Costs",null,43,"Child/Dependent Care",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Veh Pmt Crosstrek",774,"Vehicle Ownership Costs",null,44,"Life Insurance",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Health Ins",400,"Health Insurance",null,45,"Current year taxes (Income/FICA)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":1157},null,1157]
[null,"OOP",166,"Out of Pocket Health Care Costs",null,46,"Secured Debts (Attach list)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Tax Defense",308,"Other Expenses (Attach list)",null,47,"Delinquent State or Local Tax",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"ES Pmts",1157,"Current year taxes (Income/FICA)",null,48,"Other Expenses (Attach list)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":308},null,308]
[null,"Mortgage",1009,"Housing and Utilities",null,49,"Total Living Expenses (add lines 35-48)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[null,"Veh Gas/Ins",400,"Vehicle Operating Costs",null,50,"Net difference (Line 34 minus 49)",{"$f":"SUMIF(Table1[Category],Table2[[#This Row],[Category]],Table1[Amount])","v":0}]
[]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H5:H20)","v":5836},null,{"$f":"SUM(J5:J20)","v":4841}]

{"sheet":"Income","index":1,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["From Bank Statements",null,null,null,null,null,null,null,null,null,"From pay stubs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["From Tax Returns"]
[2023]
["Sch C Cons",100648,"Ttl Exp",41688,"Net",{"$f":"B24-D24","v":58960}]
["Car Exp",10099]
["Ins/not health",165]
["Legal/Prof",535]
["Other Exp",17206]
["Utilities",7418]
[]
[]
["Ttl Exp",{"$f":"SUM(B25:B29)","v":35423}]
[]
[]
["Sch C ITS",129347,"Ttl Exp",119872,"Net",{"$f":"B35-D35","v":9475}]
["Legal/Prof",6196]
["Other",18729]
[]
[null,null,null,null,null,{"$f":"SUM(F24:F38)","v":68435},{"$f":"F39/12","v":5702.916666666667}]