{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,9,1,10]]}
[]
[null,null,null,null,null,null,null,null,null,"InsurMax Deposits"]
[null,null,null,null,null,null,null,null,null,"2023-07-31",83604.100000000006]
[null,null,null,"Source","Monthly",null,null,null,null,"2023-08-31",36130.21]
[null,null,null,"InsurMax, LLC",35000,null,null,null,null,"2023-09-30",40022.32]
[null,null,null,"Gross Wages & Salaries",-2000,null,null,null,null,"2023-10-31",38238.68]
[null,null,null,"Rent",-2000,null,null,null,null,"2023-11-30",39243.800000000003]
[null,null,null,"Supplies",-1500,null,null,null,null,"2023-12-31",37954.83]
[null,null,null,"Utilities/Telephone",-2000,null,null,null,null,"Average",{"$f":"AVERAGE(K3:K8)","v":45865.656666666669}]
[null,null,null,"Vehicle Gasoline/Oil",-2000,null,null,null,null,"Average w/o high/low",{"$f":"AVERAGE(K5:K8)","v":38864.907500000001}]
[null,null,null,"Insurance",-2000]
[null,null,null,"Current Taxes",-230]
[null,null,null,"Other Expenses",-7000]
[null,null,null,"Total Expenses",{"$f":"SUM(E6:E13)","v":-18730}]
[]
[null,null,null,"Gross to Individual",{"$f":"SUM(E5:E13)","v":16270}]
[null,null,null,"Food, Clothing, misc",-1993]
[null,null,null,"Housing & utilties",-2662]
[null,null,null,"Vehicle Operating cost",-300]
[null,null,null,"Health Insurance",-100]
[null,null,null,"Out of Pocket Healthcare",-316]
[null,null,null,"Childcare/Dependent care",-1500]
[null,null,null,"Life Insurance premiums",-600]
[null,null,null,"Estimated Tax",-2000]
[null,null,null,"Tax Preparation",-90]
[null,null,null,"Tax Resolution",-100]
[null,null,null,"Total Expenses",{"$f":"SUM(E17:E26)","v":-9661}]
[]
[null,null,null,"Ability to pay",{"$f":"SUM(E16,E27)","v":6609}]