{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":34,"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":433,"n_cols":89,"rows_kept":433,"cut":false,"hidden":false,"merged":[[117,54,118,61]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ClientName","v":0},"                                     ",null,"                            Variable Monthly Outflow",null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     Help Menu"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENSES","TOTAL","JAN","FEB ","MAR","APR","MAY ","JUN ","JUL","AUG","SEP","OCT","NOV","DEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Hot Keys"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^J : Jumps to the main menu."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",{"$f":"SUM(AI6:AT6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^F : Adds boarders to the excel screen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Insurance",{"$f":"SUM(AI7:AT7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^E : Removes boarders from the excel screen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Association Dues",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"^C : Highlights a cell."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvements/Repairs",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","^C + Right Arrow : Copys contents of highlighted cell to all selected "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  cells."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Unprotect"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable TV",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Password to unprotect sheet and workbook is \"notebook\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","To unprotect sheet go to Tools > Protection > Unprotectsheet."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto/Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Printing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Print button on the work sheet prints the worksheet."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Registration Fees",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To print all worksheets go to menu and click on \" Print All Reports\" "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs/Maintenance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," under \"Printing Options\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personal Improv'ment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tution/Course Fees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alimony",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Child Support",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Dependents",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"College Funding",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal Fees",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Club Dues",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lessons",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boat/Plane",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Operating Exp.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacations",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holidays",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clothing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchases",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Purchase Pmts."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appliances",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liability",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disability",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gifts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charity",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Church",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other(s)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AH6:AH63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                   FINANCIAL  COUNSELOR  NOTEBOOK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ClientName","v":0},null,"Projected Tax Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Cash Flow Summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Income Tax",null,"Self",null,"Spouse",null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ClientName","v":0},null,null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Name of Client :",null,null,null,null,null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal","State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS","Medicare","SS","Medicare","TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net After","Regular Monthly"," Variable","Excess Cash"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      INPUT FILE",null,null,null,"FOCUS ACTIVITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JAN",{"$f":"$BD$103/12","v":0},{"$f":"$BE$103/12","v":0},{"$f":"IF($BF$76, IF((AI$205*$BU104) < $BF$117, AI$205*0.124,0), IF((AI$205*$BU104) < $BF$117, AI$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AI$205*0.029, AI$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AI$206*$BU104) < $BF$117, AI$206*0.124,0), IF((AI$206*$BU104) < $BF$117, AI$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AI$206*0.029, AI$206*0.0145)","v":0},{"$f":"SUM(BD104:BI104)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,"Month","Tax Income","OutFlow","Monthly Outflow","Flow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEB",{"$f":"$BD$103/12","v":0},{"$f":"$BE$103/12","v":0},{"$f":"IF($BF$76, IF((AJ$205*$BU105) < $BF$117, AJ$205*0.124,0), IF((AJ$205*$BU105) < $BF$117, AJ$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AJ$205*0.029, AJ$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AJ$206*$BU105) < $BF$117, AJ$206*0.124,0), IF((AJ$206*$BU105) < $BF$117, AJ$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AJ$206*0.029, AJ$206*0.0145)","v":0},{"$f":"SUM(BD105:BI105)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,"JAN",{"$f":"AI218","v":0},{"$f":"$J$433","v":0},{"$f":"AI65","v":0},{"$f":"SUM(CH105-CI105-CJ105)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAR",0,0,{"$f":"IF($BF$76, IF((AK$205*$BU106) < $BF$117, AK$205*0.124,0), IF((AK$205*$BU106) < $BF$117, AK$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AK$205*0.029, AK$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AK$206*$BU106) < $BF$117, AK$206*0.124,0), IF((AK$206*$BU106) < $BF$117, AK$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AK$206*0.029, AK$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,"FEB",{"$f":"AJ218","v":0},0,{"$f":"AJ65","v":0},{"$f":"SUM(CH106-CI106-CJ106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APR",0,0,{"$f":"IF($BF$76, IF((AL$205*$BU107) < $BF$117, AL$205*0.124,0), IF((AL$205*$BU107) < $BF$117, AL$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AL$205*0.029, AL$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AL$206*$BU107) < $BF$117, AL$206*0.124,0), IF((AL$206*$BU107) < $BF$117, AL$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AL$206*0.029, AL$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,"MAR",{"$f":"AK218","v":0},0,{"$f":"AK65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAY",0,0,{"$f":"IF($BF$76, IF((AM$205*$BU108) < $BF$117, AM$205*0.124,0), IF((AM$205*$BU108) < $BF$117, AM$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AM$205*0.029, AM$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AM$206*$BU108) < $BF$117, AM$206*0.124,0), IF((AM$206*$BU108) < $BF$117, AM$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AM$206*0.029, AM$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,"APR",{"$f":"AL218","v":0},0,{"$f":"AL65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JUN",0,0,{"$f":"IF($BF$76, IF((AN$205*$BU109) < $BF$117, AN$205*0.124,0), IF((AN$205*$BU109) < $BF$117, AN$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AN$205*0.029, AN$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AN$206*$BU109) < $BF$117, AN$206*0.124,0), IF((AN$206*$BU109) < $BF$117, AN$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AN$206*0.029, AN$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,"MAY",{"$f":"AM218","v":0},0,{"$f":"AM65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JUL",0,0,{"$f":"IF($BF$76, IF((AO$205*$BU110) < $BF$117, AO$205*0.124,0), IF((AO$205*$BU110) < $BF$117, AO$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AO$205*0.029, AO$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AO$206*$BU110) < $BF$117, AO$206*0.124,0), IF((AO$206*$BU110) < $BF$117, AO$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AO$206*0.029, AO$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,"JUN",{"$f":"AN218","v":0},0,{"$f":"AN65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUG",0,0,{"$f":"IF($BF$76, IF((AP$205*$BU111) < $BF$117, AP$205*0.124,0), IF((AP$205*$BU111) < $BF$117, AP$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AP$205*0.029, AP$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AP$206*$BU111) < $BF$117, AP$206*0.124,0), IF((AP$206*$BU111) < $BF$117, AP$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AP$206*0.029, AP$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,"JUL",{"$f":"AO218","v":0},0,{"$f":"AO65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEP",0,0,{"$f":"IF($BF$76, IF((AQ$205*$BU112) < $BF$117, AQ$205*0.124,0), IF((AQ$205*$BU112) < $BF$117, AQ$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AQ$205*0.029, AQ$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AQ$206*$BU112) < $BF$117, AQ$206*0.124,0), IF((AQ$206*$BU112) < $BF$117, AQ$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AQ$206*0.029, AQ$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,"AUG",{"$f":"AP218","v":0},0,{"$f":"AP65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCT",0,0,{"$f":"IF($BF$76, IF((AR$205*$BU113) < $BF$117, AR$205*0.124,0), IF((AR$205*$BU113) < $BF$117, AR$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AR$205*0.029, AR$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AR$206*$BU113) < $BF$117, AR$206*0.124,0), IF((AR$206*$BU113) < $BF$117, AR$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AR$206*0.029, AR$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"SEP",{"$f":"AQ218","v":0},0,{"$f":"AQ65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOV",0,0,{"$f":"IF($BF$76, IF((AS$205*$BU114) < $BF$117, AS$205*0.124,0), IF((AS$205*$BU114) < $BF$117, AS$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AS$205*0.029, AS$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AS$206*$BU114) < $BF$117, AS$206*0.124,0), IF((AS$206*$BU114) < $BF$117, AS$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AS$206*0.029, AS$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,"OCT",{"$f":"AR218","v":0},0,{"$f":"AR65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Social Security Wage Base:",null,null,132900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEC",0,0,{"$f":"IF($BF$76, IF((AT$205*$BU115) < $BF$117, AT$205*0.124,0), IF((AT$205*$BU115) < $BF$117, AT$205*0.062, 0))","v":0},{"$f":"IF($BF$76, AT$205*0.029, AT$205*0.0145)","v":0},{"$f":"IF($BH$76, IF((AT$206*$BU115) < $BF$117, AT$206*0.124,0), IF((AT$206*$BU115) < $BF$117, AT$206*0.062, 0))","v":0},{"$f":"IF($BH$76, AT$206*0.029, AT$206*0.0145)","v":0},0,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,"NOV",{"$f":"AS218","v":0},0,{"$f":"AS65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL:",{"$f":"SUM(BD104:BD115)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEC",{"$f":"AT218","v":0},0,{"$f":"AT65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                              PRINTING OPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Social Security Tax-Wage Base",null,null,{"$f":"$AM$115","v":132900},null,null,"Rate:",7.6499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Federal and State taxes. FICA is based on SS wage base times 7.65%.      Check self employed box to double FICA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(CH105:CH116)","v":0},{"$f":"SUM(CI105:CI116)","v":0},{"$f":"SUM(CJ105:CJ116)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                           Monthly Income Projections","        ","  Monthly Income Projections"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ClientName","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"," JAN"," FEB"," MAR"," APR"," MAY"," JUN"," JUL"," AUG"," SEP"," OCT"," NOV"," DEC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Salary (Self)",null,{"$f":"$AH205/12","v":0},{"$f":"$AH205/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH206/12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Commissions",{"$f":"SUM(AI207:AT207)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Interest",{"$f":"SUM(AI208:AT208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Dividends",{"$f":"SUM(AI209:AT209)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Net Rents",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Note Payments",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Partnership",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Social Security",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Pensions",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," IRA Payments",{"$f":"SUM(AI215:AT215)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Total",{"$f":"SUM(AH205:AH215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Taxes Withheld",{"$f":"SUM(AI217:AT217)","v":0},{"$f":"BJ104","v":0},{"$f":"BJ105","v":0},{"$f":"BJ106","v":0},{"$f":"BJ107","v":0},{"$f":"BJ108","v":0},{"$f":"BJ109","v":0},{"$f":"BJ110","v":0},{"$f":"BJ111","v":0},{"$f":"BJ112","v":0},{"$f":"BJ113","v":0},{"$f":"BJ114","v":0},{"$f":"BJ115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Totals",{"$f":"SUM(AH216-AH217)","v":0},{"$f":"AI216-AI217","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"                           Statement Of Financial Position"]
[null,null,null,{"$f":"ClientName","v":0},null,"As of Date:          ",null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"}]
[null,null,null,"Assets",null,null,null,null,"Liabilities & Networth"]
[null,null,null,"Cash & Equivalents",null,null,null,null,"Short Term Liabilities"]
[null,null,null,"Cash",null,null,null,null,"Vehicle Loans"]
[null,null,null,"Checking",null,null,null,null,"Personal Property Loans"]
[null,null,null,"Savings",null,null,null,null,"Credit Cards"]
[null,null,null,"Money Market",null,null,null,null,"Other Short Term Debt"]
[null,null,null,"Certificate of Deposit",null,null,null,null,"Subtotal",{"$f":"SUM(J283:J286)","v":0}]
[null,null,null,"Other Liquid Assets"]
[null,null,null," Subtotal",{"$f":"SUM(E283:E288)","v":0}]
[null,null,null,"Invested Assets",null,null,null,null,"Long Term Liabilities"]
[null,null,null,"Mutual Funds",null,null,null,null,"Primary Resident Mortgage"]
[null,null,null,"Stocks",null,null,null,null,"Other Resident Mortgages"]
[null,null,null,"Bonds",null,null,null,null,"Rental Mortgages"]
[null,null,null,"Life Insurance Cash Value",null,null,null,null,"Unimproved Land Debt"]
[null,null,null,"Real Estate Investment Trusts",null,null,null,null,"Other Long Term Debt"]
[null,null,null,"Rental Properties",null,null,null,null,"Subtotal",{"$f":"SUM(J291:J295)","v":0}]
[null,null,null,"Unimproved Land"]
[null,null,null,"Notes Receivable"]
[null,null,null,"Business Interests"]
[null,null,null,"Annuities, Fixed & Variable"]
[null,null,null,"IRA's #1"]
[null,null,null,"IRA's #2"]
[null,null,null,"401(k) Plan #1"]
[null,null,null,"401(k) Plan #2"]
[null,null,null,"403(b) / TSA Plan"]
[null,null,null,"Pension Profit Sharing"]
[null,null,null,"Other Employee Plans"]
[null,null,null,"Other"]
[null,null,null,"Subtotal",{"$f":"SUM(E291:E308)","v":0}]
[null,null,null,"Use Assets"]
[null,null,null,"Primary Residence"]
[null,null,null,"Other Residence(s)"]
[null,null,null,"Vehicles"]
[null,null,null,"Personal Property"]
[null,null,null,"Other Use Assets"]
[null,null,null,"Subtotal",{"$f":"SUM(E311:E315)","v":0}]
[]
[null,null,null,"Total Assets",{"$f":"SUM(E289,E309,E316)","v":0},null,null,null,"Total Liabilities",{"$f":"SUM(J287,J296)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Net Worth",{"$f":"SUM(E318-J318)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Total Liabilities"]
[null,null,null,null,null,null,null,null,"& Net Worth",{"$f":"SUM(J318,J320)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"                                 Regular Monthly Outflow"]
[null,null,null,{"$f":"ClientName","v":0},null,null,null,null,{"$f":"NOW()","v":"2019-06-25T13:09:18.220"}]
[null,null,null,"                                    List only those items occurring EVERY month"]
[null,null,null,"Note-Your checkbook register will help construct this information."]
[null,null,null,"Housing",null,null,null,null,"Personal Improvement"]
[null,null,null,"Rent",null,null,null,null,"Books"]
[null,null,null,"Mortgage Payments(P & I)",null,null,null,null,"Magazines"]
[null,null,null,"Property Taxes Impounded",null,null,null,null,"Tutions / Course Fees"]
[null,null,null,"Property Insurance Impounded",null,null,null,null,"Others(s)"]
[null,null,null,"Gardener",null,null,null,null,"Financial Managements"]
[null,null,null,"Pool Service /  Maintenance",null,null,null,null,"Tax Preparations"]
[null,null,null,"Association Dues",null,null,null,null,"Investment Fees"]
[null,null,null,"Improvements / Repairs",null,null,null,null,"Financial Planning Fees"]
[null,null,null,"Cleaning Services",null,null,null,null,"Legal Fees"]
[null,null,null,"Other(s)",null,null,null,null,"Outside Support"]
[null,null,null,"Utilities",null,null,null,null,"Alimony"]
[null,null,null,"Gas",null,null,null,null,"Child Support"]
[null,null,null,"Electricity",null,null,null,null,"Other Dependents"]
[null,null,null,"Water / Sewer",null,null,null,null,"Recreation"]
[null,null,null,"Telephone / Cellular / Pager",null,null,null,null,"Admissions"]
[null,null,null,"Rubbish",null,null,null,null,"Club Dues"]
[null,null,null,"Cable TV",null,null,null,null,"Sporting Goods"]
[null,null,null,"Other(s)",null,null,null,null,"Lessons"]
[null,null,null,"Food",null,null,null,null,"Boat / Plane Payments"]
[null,null,null,"All Food Items",null,null,null,null,"Boat / Plane Storage"]
[null,null,null,"Meals Eaten Out",null,null,null,null,"Boat / Plane Operating Exp."]
[null,null,null,"Pet Food",null,null,null,null,"Baby Sitting"]
[null,null,null,"Other(s)",null,null,null,null,"Vacations"]
[null,null,null,"Family Necessities",null,null,null,null,"Other(s)"]
[null,null,null,"Laundry & Dry Cleaning",null,null,null,null,"Medical"]
[null,null,null,"Toilettries & Cosmetics",null,null,null,null,"Insurance"]
[null,null,null,"Barber & Hairdresser",null,null,null,null,"Prescriptions*"]
[null,null,null,"Other(s)",null,null,null,null,"Hospital Bills*"]
[null,null,null,"Auto / Transportation",null,null,null,null,"Doctor Bills*"]
[null,null,null,"Installment Payment",null,null,null,null,"Dentist"]
[null,null,null,"Gas & Oil",null,null,null,null,"Other(s)"]
[null,null,null,"Insurance",null,null,"*Net after insurance reimbursement"]
[null,null,null,"Registrations Fees",null,null,null,null,"Clothing"]
[null,null,null,"Repairs & Maintenance",null,null,null,null,"Purchases"]
[null,null,null,"Parking / Tolls / Fares",null,null,null,null,"Alterations"]
[null,null,null,"Other(s)",null,null,null,null,"Repairs"]
[null,null,null,"Insurance",null,null,null,null,"Other(s)"]
[null,null,null,"Life",null,null,null,null,"Payroll / Monthly Savings*"]
[null,null,null,"Liability",null,null,null,null,"401K - Savings Plans"]
[null,null,null,"Disability",null,null,null,null,"403b-Annuity Plans"]
[null,null,null,"Professional",null,null,null,null,"Stock Purchase Plans"]
[null,null,null,"Other(s)",null,null,null,null,"Other Company Plans"]
[null,null,null,"Gifts",null,null,null,null,"Credit Union"]
[null,null,null,"Charity",null,null,null,null,"Savings Bonds"]
[null,null,null,"Church",null,null,null,null,"Other(s)"]
[null,null,null,"Family ",null,null,"* Your contributions, not your company's"]
[null,null,null,"Other(s)",null,null,null,null,"Miscellaneous"]
[null,null,null,"Major Purchase Expenses"]
[null,null,null,"Appliances"]
[null,null,null,"Equipment"]
[null,null,null,"Furniture"]
[null,null,null,"Other(s)"]
[null,null,null,null,null,null,"Total Monthly Cash Outflow",null,null,{"$f":"SUM(E381:E432, J381:J432)","v":0}]