{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["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":"Income","index":0,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[12,0,14,0],[12,1,14,1],[12,3,14,3],[12,4,14,4],[0,0,0,1],[0,7,0,8],[1,0,3,1],[1,7,3,8],[11,0,11,1],[15,0,17,0],[15,1,17,1],[15,3,17,3],[15,4,17,4],[18,0,20,0],[18,1,20,1],[18,3,20,3],[18,4,20,4]]}
["Business Income:",null,null,null,null,null,null,"Personal Income:"]
["Average monthly income per bank statements from Jan 2024 through Aug 2024.",null,null,null,null,null,null,"Average monthly income per bank statements from Jan 2024 through Aug 2024."]
[]
[]
["Total Deposits:",70794.009999999995,null,null,null,null,null,"Total Deposits:",8100.9412499999999]
["Loan Deposits:",3720.0374999999999,null,null,null,null,null,"Loan Deposits:",682.57500000000005]
["Transfers:",28993.236250000005,null,null,null,null,null,"Transfers:",2590.5237500000003,"Most of this is likely income from business"]
["Actual Deposits/Income:",{"$f":"B5-SUM(B6:B7)","v":38080.736249999987},{"$f":"C5-SUM(C6:C7)","v":0},null,null,null,null,"Actual Deposits/Income:",{"$f":"I5-SUM(I6:I7)","v":4827.8424999999997}]
[]
[]
[]
["Income per P&L ",null,null,"Avg w/Deposits",null,null,null,"Sheila's Retirement Inc",3717.94]
["Average Monthly per Semi-Annual P&L \nEnding 6/30/2024",31381.4,null,{"$f":"AVERAGE(B13,$B$8)","v":34731.068124999991},null,null,null,"Pers Acct Repayment",412.81]
[null,null,null,null,null,null,null,"W-4 tax",128.46]
[null,null,null,null,null,null,null,"State Tax",39.67]
["Average Monthly per Annual P&L \nEnding 12/31/2023",36393.69,null,{"$f":"AVERAGE(B16,$B$8)","v":37237.213124999995},null,null,null,"Insurance",53.24]
[null,null,null,null,null,null,null,"Net",3083.76]
[]
["Average over previous 18 months",33887.544999999998,null,{"$f":"AVERAGE(B19,$B$8)","v":35984.140624999993}]
[]
[]
[]
[]
[null,"Income",null,"Expenses","Net to Personal"]
["Averaged",{"$f":"AVERAGE(B13:B21)","v":33887.544999999998},null,31881.939629629629,{"$f":"B25-D25","v":2005.6053703703692}]
["High",{"$f":"MAX(B13:B21)","v":36393.69},null,32227.618333333332,{"$f":"B26-D26","v":4166.0716666666704}]
["Low",{"$f":"MIN(B13:B21)","v":31381.4},null,31614.73,-233.32999999999811]