{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["About","Jan 23"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"1904"}

{"sheet":"About","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Jan 23","index":1,"n_rows":33,"n_cols":59,"rows_kept":33,"cut":false,"hidden":false,"merged":[[29,2,29,4],[28,8,29,24],[28,2,28,4],[4,2,4,7],[30,0,30,39],[30,41,30,55],[31,0,31,55],[32,0,32,55],[0,0,0,55],[2,0,3,0],[2,1,3,1],[2,4,3,4],[1,25,1,55],[1,8,1,24],[1,0,1,7],[2,2,3,2],[2,3,3,3],[28,25,29,55],[2,5,3,5],[2,7,3,7]]}
["2023-01-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH($A$1)<12,DATEVALUE(((MONTH($A$1))+1)&\"/\"&\"1\"&\"/\"&YEAR($A$1)),DATEVALUE((\"1\"&\"/\"&\"1\"&\"/\"&(YEAR($A$1)+1))))","v":"2023-02-01"},{"$f":"TEXT($BF$1,\"mmm yy\")","v":"Feb 23"}]
["Details",null,null,null,null,null,null,null,{"$f":"$A$1-DAY($A$1-1)","v":"2022-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$1","v":"2023-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sort By Arrive","Sort By Due"]
["Description","Typical","Arrive","Due","Arr.","Actual",null,"Paid",{"$f":"IF(I$4=\"\",\"\",IF(WEEKDAY($I$2 + (I$4 -1),1)=1,\"S\",IF(WEEKDAY($I$2 + (I$4 -1),1)=2,\"M\",IF(WEEKDAY($I$2 + (I$4 -1),1)=3,\"T\",IF(WEEKDAY($I$2 + (I$4 -1),1)=4,\"W\",IF(WEEKDAY($I$2 + (I$4 -1),1)=5,\"T\",IF(WEEKDAY($I$2 + (I$4 -1),1)=6,\"F\",\"S\")))))))","v":"T"},"F","S","S","M","T","W","T","F","S","S","M","T","W","T","F","S",{"$f":"IF(Z$4=\"\",\"\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=1,\"S\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=2,\"M\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=3,\"T\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=4,\"W\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=5,\"T\",IF(WEEKDAY($Z$2 + (Z$4 -1),1)=6,\"F\",\"S\")))))))","v":"S"},"M","T","W","T","F","S","S","M","T","W","T","F","S","S","M","T","W","T","F","S","S","M","T","W","T","F","S","S","M","T"]
[null,null,null,null,null,null,null,null,15,{"$f":"IF(I$4=\"\",\"\",IF((MONTH($I$2 + ($I$4 + I$4 -15)))=MONTH($I$2),I$4 + 1,\"\"))","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,1,{"$f":"IF(Z$4=\"\",\"\",IF((MONTH($Z$2 + ($Z$4 + Z$4 -1)))=MONTH($Z$2),Z$4 + 1,\"\"))","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Monthly Income",3500]
["MyBank - Mortgage",1200,15,1,null,null,null,null,{"$f":"IF($C6>0,IF($D6>0,IF($C6>=$D6,IF(I$4>=$C6,IF($H6>0,IF(I$4=$H6,\"P\",\"X\"),\"X\"),\"\"),\"\"),\"\"),\"\")","v":"X"},"X","X","X","X","X","X","X","X","X",{"$f":"IF($C6>0,IF($D6>0,IF($C6>=$D6,IF(S$4>=$C6,IF($H6>0,IF(S$4=$H6,\"P\",\"X\"),\"X\"),\"\"),\"\"),\"\"),\"\")","v":"X"},"X","X","X","X","X","X",{"$f":"IF(Z$4=\"\",\"\",IF($C6>=$D6,IF(Z$4<=$D6,IF($H6>0,IF($H6=Z$4,\"P\",\"X\"),\"X\"),\"\"),IF(Z$4>=$C6,IF(Z$4<=$D6,IF($H6>0,IF($H6=Z$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":"X"},"","","","","","","","","",{"$f":"IF(AJ$4=\"\",\"\",IF($C6>=$D6,IF(AJ$4<=$D6,IF($H6>0,IF($H6=AJ$4,\"P\",\"X\"),\"X\"),\"\"),IF(AJ$4>=$C6,IF(AJ$4<=$D6,IF($H6>0,IF($H6=AJ$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":""},"","","","","","","","","",{"$f":"IF(AT$4=\"\",\"\",IF($C6>=$D6,IF(AT$4<=$D6,IF($H6>0,IF($H6=AT$4,\"P\",\"X\"),\"X\"),\"\"),IF(AT$4>=$C6,IF(AT$4<=$D6,IF($H6>0,IF($H6=AT$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":""},"","","","","","","","","","",null,{"$f":"IF($C6>0,IF($D6>0,IF($C6>=$D6,IF($C6>=15,$C6,100+$C6),100+$C6),\"0\"),\"0\")","v":15},{"$f":"IF($C6>0,IF($D6>0,100+$D6,\"0\"),\"0\")","v":101}]
["TSU - School Loan",325,20,1,null,null,null,null,"","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,20,101]
["State Farm - Insurance",105,17,2,null,null,null,null,"","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,17,102]
["City of Franklin - W&T",46,22,14,null,null,null,null,"","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","","","","","",null,22,114]
["Home Owners Assoc",200,27,15,null,null,null,null,"","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","","","","",null,27,115]
["Netflix",48,6,17,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","","",null,106,117]
["Chevron - Gas",100,2,18,null,null,null,null,"","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","","","","","","",null,102,118]
["AT&T Wireless",75,9,23,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","","",null,109,123]
["Car Loan",250,3,24,null,null,null,null,"","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","",null,103,124]
["Electric Company",150,12,24,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","","","","","","","",null,112,124]
["Internet",40,9,25,null,null,null,null,{"$f":"IF($C16>0,IF($D16>0,IF($C16>=$D16,IF(I$4>=$C16,IF($H16>0,IF(I$4=$H16,\"P\",\"X\"),\"X\"),\"\"),\"\"),\"\"),\"\")","v":""},"","","","","","","","","",{"$f":"IF($C16>0,IF($D16>0,IF($C16>=$D16,IF(S$4>=$C16,IF($H16>0,IF(S$4=$H16,\"P\",\"X\"),\"X\"),\"\"),\"\"),\"\"),\"\")","v":""},"","","","","","",{"$f":"IF(Z$4=\"\",\"\",IF($C16>=$D16,IF(Z$4<=$D16,IF($H16>0,IF($H16=Z$4,\"P\",\"X\"),\"X\"),\"\"),IF(Z$4>=$C16,IF(Z$4<=$D16,IF($H16>0,IF($H16=Z$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":""},"","","","","","","","X","X",{"$f":"IF(AJ$4=\"\",\"\",IF($C16>=$D16,IF(AJ$4<=$D16,IF($H16>0,IF($H16=AJ$4,\"P\",\"X\"),\"X\"),\"\"),IF(AJ$4>=$C16,IF(AJ$4<=$D16,IF($H16>0,IF($H16=AJ$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":"X"},"X","X","X","X","X","X","X","X","X",{"$f":"IF(AT$4=\"\",\"\",IF($C16>=$D16,IF(AT$4<=$D16,IF($H16>0,IF($H16=AT$4,\"P\",\"X\"),\"X\"),\"\"),IF(AT$4>=$C16,IF(AT$4<=$D16,IF($H16>0,IF($H16=AT$4,\"P\",\"X\"),\"X\"),\"\"),\"\")))","v":"X"},"X","X","X","X","","","","","","",null,109,125]
["American Express",150,13,28,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","","","",null,113,128]
["Alarm Service",17,16,31,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X",null,116,131]
["Gas Company",50,18,31,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","X","X","X","X","X","X","X","X","X","X","X","X","X","X",null,118,131]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
[null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"0","0"]
["Monthly Expenses:",{"$f":"IF(SUM($B$6:$B$28)=0,\"\",SUM($B$6:$B$28))","v":2756},"Actual Expenses:",null,null,{"$f":"IF(SUM($F$6:$F$28)=0,\"\",SUM($F$6:$F$28))","v":""}]
["Monthly Surplus:",{"$f":"IF($B$5=0,\"\",$B$5-$B$29)","v":744},"Actual Surplus:",null,null,{"$f":"IF($F$29=\"\",\"\",$B$5-$F$29)","v":""}]
["Place notes here about this months bills and payment details.\nStart using Bill Organizer by entering your monthly bills above (Just type over the sample entires)."]
["To start a new line on Macintosh (Command - Option - Return) or Windows (Alt - Return)"]
["Bill Organizer is provided as a service of MissionWares. Please visit us on the web for other services at http://www.MissionWares.com - Copyright 2023"]