{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["A","Expenses","Income"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":36,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"A","index":0,"n_rows":97,"n_cols":42,"rows_kept":97,"cut":false,"hidden":false,"merged":[[32,9,32,13],[0,0,0,5],[1,0,1,5],[2,0,2,5],[2,20,2,22],[2,24,2,29],[3,20,3,22],[13,20,13,22],[0,15,0,18],[1,15,1,18],[0,24,0,29],[1,24,1,29],[0,32,0,38],[1,32,1,38],[2,32,2,38],[46,0,46,4],[44,0,44,4],[45,0,45,4],[0,9,0,13],[1,9,1,13],[2,9,2,13],[31,9,31,13]],"flags":["formulas_cached_only"]}
["Martha Jacobson Guardianship",{"$nulls":8},"Martha Jacobson Guardianship",{"$nulls":5},"Martha Jacobson Guardianship",{"$nulls":8},"Martha Jacobson Guardianship",{"$nulls":7},"Martha Jacobson Guardianship"]
["Cash Disbursements",{"$nulls":8},"  Cash Statement",{"$nulls":5}," Chart of Accounts",{"$nulls":8},"Journal Entry",{"$nulls":7},"   Assets on Hand"]
["Calendar Year 2000",{"$nulls":8},"Calendar Year 2000",{"$nulls":10},"  CRITERIA",null,null,null,"Calendar Year 2000",{"$nulls":7},"December 31, 2000"]
[{"$nulls":20},"Expense Accounts"]
[{"$nulls":15},"ACCOUNTS","ACOUNT #",null,"TYPE",null,"Account","Account","Account",{"$nulls":8},"Previous"]
["Month",{"$nulls":14},"Passbook    #51443-0",161,null,"ECU",null,161,301,300,{"$nulls":8},"Balance","M & I Bank - Racine"]
["Paid",null,"Description                ","Check #","Account","Total",null,null,null,"M & I BANK OF RACINE",{"$nulls":5},"Funeral, Casket, Vault, Trust  #51444-08",162,null,"ECU",{"$nulls":9},10426.05,null,null,506.06,"     1.  Checking Account #0975 0991",{"$nulls":5},777.4099999999999]
["1900-01-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Jan",null,null,"Check Book Balance - Beginning",null,null,null,506.06,null,"CD - Mature 8/16/96 #51442 ID 46",164,null,"ECU",null,"Account","Account","Account",{"$nulls":5},10154.7]
[null,null,"Residential Account AANH",1021,300,704.55,"Jan",{"$nulls":8},"Checking Account #0975 0991",190,null,"M & I Bank",null,305,307,312,null,"Description",null,"     Account #",null,"         Debit","       Credit",null,null,"Educator's Credit Union - Racine, Wis.:"]
["1900-02-28",null,"Residential Account AANH",1022,300,686.55,"Feb",null,null,"Add:  Receipts",null,null,null,10426.05,null,"Interest",200,null,"Income",{"$nulls":5},"Nursing Home Residence Fee",null,300,null,8447.6,null,"X",1497.45,"     1.  Passbook    #51443-0    Exempt",null,null,null,1255.2800000000002]
[null,null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Feb",{"$nulls":8},"Social Security",201,null,"Income",null,"Account","Account",null,null,"Medication",null,301,null,0,null,"X",6384.13,"     2.  Funeral, Casket, Vault, Trust  #51444-08   Exempt",null,null,null,6584.31]
["1900-03-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Mar",null,null,"Less:  Disbursements",null,null,null,10154.699999999999,null,"Met Life Insurance",202,null,"Income",null,400,308,null,null,"Legal/Accounting Fees",null,305,null,40,null,"X",0,"Total Educator's Credit Union - Racine, Wis.",{"$nulls":5},7839.59]
[null,null,"Personal Account",1023,400,47,"Mar",{"$nulls":8},"Dividends",203,null,"Income",{"$nulls":5},"Guardian/Clerical Fees",null,307,null,125.1,null,"X"]
[null,null,"Residential Account AANH",1023,300,704.55,"Mar",null,null,"Check Book Balance - Ending (Dec Stmt)",null,null,null,777.4099999999999,null,"Other Income",204,null,"Income",null,"Income Accounts",null,null,null,"Gifts",null,308,null,25,null,"X",null,"Insurance:"]
[null,null,"Residential Account AANH - Error for Feb Resid.",1023,300,18,"Mar",{"$nulls":8},"Nursing Home Residence Fee",300,null,"Expense",null,"Account","Account","Account",null,"Insurance",null,312,null,1470,null,"X",null,"     Single Premium Whole Life Ins. Policy",{"$nulls":5},1500]
["1900-04-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Apr",null,null,"                   DECEMBER BANK STATEMENT",{"$nulls":5},"Medication",301,null,"Expense",null,201,202,204,null,"Miscellaneous",null,400,null,47,null,"X",1500,"     Security Insurance Co. - Mpls."]
[null,null,"Residential Account AANH",1024,300,704.55,"Apr",null,null,"Ending balance on Bank Statement",null,null,null,777.41,null,"Legal/Accounting Fees",305,null,"Expense",{"$nulls":5},"Checking Account #0975 0991",null,190,null,null,10154.699999999999,{"$nulls":10},"CHECK:  ",229.36000000000058]
[null,null,"T.M. Jacobosn (Guardian Expenses)",1025,307,34.28,"Apr",{"$nulls":8},"Guardian/Clerical Fees",307,null,"Expense",null,"Account",null,null,null,"Checking Account #0975 0991",null,190,null,10426.05,null,null,null,"TOTAL INVENTORY (Assets on Hand)",{"$nulls":5},10117,null,"Profit  ",229.35999999999876]
[null,null,"Dawn Jacobson - Annual Report Preparation",1026,305,40,"Apr",null,null,"Add:  Deposits in Transit",null,null,null,0,null,"Gifts",308,null,"Expense",null,161,null,null,null,"Social Security",null,201,null,null,8784,"X",9887.64,{"$nulls":9},0]
["1900-05-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"May",{"$nulls":8},"Charitable Contributions",309,null,"Expense",{"$nulls":5},"Met Life Insurance",null,202,null,null,1458.0499999999997,"X"]
[null,null,"Residential Account AANH",1027,300,704.55,"May",null,null,"Less:  Checks not yet cancelled at bank",{"$nulls":5},"Medical Expenses",310,null,"Expense",{"$nulls":5},"Passbook    #51443-0",null,161,null,null,0,"X",null,"Income Statement"]
["1900-06-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"June",null,null,null,"#",0,null,null,null,"Insurance",312,null,"Expense",{"$nulls":5},"Other Income",null,204,null,null,184,"X",null,"Period Ending:  December 31, 2000"]
[null,null,"Residential Account AANH",1028,300,704.55,"June",null,null,null,"#",0,null,null,null,"Clothing/Makeup Expenses",313,null,"Expense"]
["1900-07-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"July",{"$nulls":4},0,null,0,null,"Investment Loss",314,null,"Expense",{"$nulls":5},"Passbook    #51443-0",null,161,null,49.97,null,"X",{"$nulls":4},"Full Year"]
[null,null,"Residential Account AANH",1029,300,704.55,"July",{"$nulls":8},"Miscellaneous",400,null,"Expense",{"$nulls":5},"Funeral, Casket, Vault, Trust  #51444-08",null,162,null,200.18,null,"X",null,"INCOME:",null,null,"$","% Income"]
[null,null,"T.M. Jacobosn (Guardian Expenses)",1030,307,90.82,"July",null,null,"Book Balance",null,null,null,777.41,{"$nulls":10},"CD - Mature 8/16/96 #51442 ID 46",null,164,null,null,0,"X",null,"Interest",null,null,250.15,0.02286291391333754]
[null,null,"Brian & Teri Kotilinak (Wedding Gift)",1031,308,25,"August",{"$nulls":17},"Miscellaneous",null,400,null,0,null,"X",null,"Social Security",null,null,8784,0.8028296454717447]
["1900-08-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Aug",{"$nulls":4},"Check",null,0,{"$nulls":10},"Interest","(ECU INTEREST)",200,null,null,250.15,"X",null,"Met Life Insurance",null,null,1723.1499999999996,0.15749042618336026]
[null,null,"Residential Account AANH",1032,300,704.55,"Aug",{"$nulls":25},"Other Income",null,null,184,0.016817014431557493]
["1900-09-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Sept",{"$nulls":17},"Guardian/Clerical Fees",null,307,null,557.24,null,"X",null,"TOTAL INCOME",null,null,10941.3,1]
[null,null,"Residential Account AANH",1033,300,704.55,"Sept",{"$nulls":17},"Met Life Insurance",null,202,null,null,265.1,"X"]
[null,null,"T.M. Jacobosn (Guardian Expenses)","NA",307,0,"Sept",null,null,"Martha Jacobson Guardianship",{"$nulls":14},"Passbook    #51443-0",null,161,null,null,292.14,"X",null,"EXPENSES:"]
["1900-10-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Oct",null,null,"Calendar Year 2000 Summary",{"$nulls":15},"(Guardian Expenses - Oct - Dec.)",{"$nulls":6},"Nursing Home Residence Fee",null,null,8447.6,0.7720837560436147]
[null,null,"Residential Account AANH",1034,300,702.55,"Oct",{"$nulls":25},"Medication",null,null,0,0]
["1900-11-28",null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Nov",{"$nulls":21},21388.140000000003,21388.139999999996,null,null,"Legal/Accounting Fees",null,null,40,0.003655872702512499]
[null,null,"Residential Account AANH",1035,300,702.05,"Nov",{"$nulls":25},"Guardian/Clerical Fees",null,null,682.34,0.06236370449580946]
[null,null,"Supplemental Health Insurance - AARP","NA",312,122.5,"Nov",{"$nulls":20},"Check",0,null,null,null,"Insurance (Supplementary Health)",null,null,1470,0.13435332181733434]
["1900-12-28",null,"Residential Account AANH",1036,300,702.05,"Dec",{"$nulls":25},"Gifts",null,null,25,0.0022849204390703115]
[null,null,"T.M. Jacobosn (Guardian Expenses)","NA",307,0,"Dec",null,null,"Beginning 2000 inventory balance:",null,null,null,9887.64,{"$nulls":18},"Miscellaneous",null,null,47,0.004295650425452186]
[{"$nulls":32},"TOTAL EXPENSES:",null,null,10711.94,0.9790372259237935]
[{"$nulls":4},"TOTAL CASH DISBURSEMENTS   ",10154.699999999999,null,null,null,"Income:",null,null,null,10941.3]
[{"$nulls":32},"INCREASE/(DECREASE)",null,null,229.35999999999876,0.020962774076206555]
[{"$nulls":9},"Expenses:",null,null,null,10711.94]
[]
["Martha Jacobson Guardianship",{"$nulls":4}," ",null,null,null,"Ending 2000 inventory balance:",null,null,null,10116.999999999998]
["Receipts",{"$nulls":4}," "]
["Calendar Year 2000",{"$nulls":4}," "]
[]
[]
[]
[]
["Month",null,"Description                ","Account","Total"]
["1900-01-28",null,"Met Life Insurance",202,132.55,"Jan"]
[null,null,"Social Security",201,732,"Jan"]
[null,null,"Tax Rebate",204,184,"Jan"]
["1900-02-28",null,"Met Life Insurance",202,0,"Feb",{"$nulls":17}," "]
[null,null,"Social Security",201,732,"Feb"]
["1900-03-28",null,"Social Security",201,732,"Mar"]
[null,null,"Met Life Insurance",202,132.55,"Mar"]
["1900-04-28",null,"Social Security",201,732,"Apr"]
[null,null,"Met Life Insurance",202,132.55,"Apr"]
["1900-05-28",null,"Social Security",201,732,"May"]
[null,null,"Met Life Insurance",202,132.55,"May"]
["1900-06-28",null,"Social Security",201,732,"June"]
[null,null,"Met Life Insurance",202,132.55,"June"]
["1900-07-28",null,"Social Security",201,732,"July"]
[null,null,"Met Life Insurance",202,132.55,"July",{"$nulls":5},"Check:",null,10117]
["1900-08-28",null,"Social Security",201,732,"Aug",{"$nulls":7},0]
[null,null,"Met Life Insurance",202,132.55,"Aug"]
["1900-09-28",null,"Social Security",201,732,"Sept"]
[null,null,"Met Life Insurance",202,0,"Sept"]
["1900-10-28",null,"Social Security",201,732,"Oct"]
[null,null,"Met Life Insurance",202,132.55,"Nov"]
["1900-11-28",null,"Social Security",201,732,"Nov"]
[null,null,"Met Life Insurance",202,132.55,"Nov"]
[null,null,"Traveler's Insurance (Abondoned Property)",202,132.55,"Nov"]
["1900-12-28",null,"Social Security",201,732,"Dec"]
[null,null,"Met Life Insurance",202,132.55,"Dec"]
[]
[null,null,null,"TOTAL CASH RECEIPTS  ",10426.05]
[]
[]
["  \\P:  Reports",null,null,"  \\E:  EXPENSE JOURNAL ENTRY"]
[":pcopqrsDISB1~g",null,null,"{goto}FORMULA~{down 2}{left 2}"]
[":prsRECEIPTS~g",null,null,"{if @cellpointer(\"contents\")=190}{INCOME}"]
[":prsJOURNAL~g",null,null,"/rv~CRIT#~"]
[":prsBAL_PL~g",null,null,"{right 2}/cFORMULA~~/rf,2~~/rv~~"]
[":pcopqrsACCOUNTS~g",null,null,"{down}{left 2}{REDO}"]
[":prsCASH~g"]
[":prsSUMM~g"]
[]
["INCOME:"]
["{down 2}"]
["{if @cellpointer(\"contents\")=\"             ***\"}{QUIT}"]
["/rv~CRIT#~"]
["{right 3}/cFORMULA2~~/rf,2~~/rv~~"]
["{down}{left 3}{REDO2}"]

{"sheet":"Expenses","index":1,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4]],"flags":["formulas_cached_only"]}
["Martha Jacobson Guardianship"]
["Expenses for Calendar Year 2000"]
[]
[]
[]
[null,"Description                ","Check #","Total"]
["NURSING HOME RESIDENCE FEE (300):"]
[null,"Residential Account AANH - January",1021,704.55]
[null,"Residential Account AANH - February",1022,686.55]
[null,"Residential Account AANH - February",1023,18]
[null,"Residential Account AANH - March",1023,704.55]
[null,"Residential Account AANH - April",1024,704.55]
[null,"Residential Account AANH - May",1027,704.55]
[null,"Residential Account AANH - June",1028,704.55]
[null,"Residential Account AANH - July",1029,704.55]
[null,"Residential Account AANH - August",1032,704.55]
[null,"Residential Account AANH - September",1033,704.55]
[null,"Residential Account AANH - October",1034,702.55]
[null,"Residential Account AANH - November",1035,702.05]
[null,"Residential Account AANH - December",1036,702.05,8447.6]
["LEGAL/ACCOUNTING FEES (305):"]
[null,"Dawn Jacobson - Annual Report Preparation - May",1026,40,40]
["GUARDIAN/CLERICAL FEES (307):"]
[null,"M & I Bank - Guardian Expenses (Jan-Mar)",1025,34.28]
[null,"M & I Bank - Guardian Expenses (Apr-June)",1030,90.82]
[null,"M & I Bank - Guardian Expenses (July-Sept)","NA",412.91]
[null,"M & I Bank - Guardian Expenses (Oct-Dec)","NA",144.33,682.34]
["Gifts (308):"]
[null,"Brian & Teri Kotilinak (Wedding Gift) - July",1031,25,25]
["INSURANCE (312):"]
[null,"Supplemental Health Insurance - AARP - January","NA",122.5]
[null,"Supplemental Health Insurance - AARP - February","NA",122.5]
[null,"Supplemental Health Insurance - AARP - March","NA",122.5]
[null,"Supplemental Health Insurance - AARP - April","NA",122.5]
[null,"Supplemental Health Insurance - AARP - May","NA",122.5]
[null,"Supplemental Health Insurance - AARP - June","NA",122.5]
[null,"Supplemental Health Insurance - AARP - July","NA",122.5]
[null,"Supplemental Health Insurance - AARP - August","NA",122.5]
[null,"Supplemental Health Insurance - AARP - September","NA",122.5]
[null,"Supplemental Health Insurance - AARP - October","NA",122.5]
[null,"Supplemental Health Insurance - AARP - November","NA",122.5]
[null,"Supplemental Health Insurance - AARP - December","NA",122.5,1470]
["MISCELLANEOUS (400):"]
[null,"Personal Account",1023,47,47]
[]
[{"$nulls":4},10711.94]

{"sheet":"Income","index":2,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3]],"flags":["formulas_cached_only"]}
["Martha Jacobson Guardianship"]
["Income for Calendar Year 2000"]
[]
[]
[]
[null,"Description                ","Total"]
["INTEREST (200):"]
[null,"ECU Passbook",49.97]
[null,"Funeral, Casket, Vault, Trust  #51444-08",200.18,250.15]
["SOCIAL SECURITY (201):"]
[null,"Social Security - January",732]
[null,"Social Security - February",732]
[null,"Social Security - March",732]
[null,"Social Security - April",732]
[null,"Social Security - May",732]
[null,"Social Security - June",732]
[null,"Social Security - July",732]
[null,"Social Security - August",732]
[null,"Social Security - September",732]
[null,"Social Security - October",732]
[null,"Social Security - November",732]
[null,"Social Security - December",732,8784]
["MET LIFE INSURANCE (202):"]
[null,"Met Life Insurance - January",132.55]
[null,"Met Life Insurance - February",132.55]
[null,"Met Life Insurance - March",132.55]
[null,"Met Life Insurance - April",132.55]
[null,"Met Life Insurance - May",132.55]
[null,"Met Life Insurance - June",132.55]
[null,"Met Life Insurance - July",132.55]
[null,"Met Life Insurance - August",132.55]
[null,"Met Life Insurance - September",132.55]
[null,"Met Life Insurance - October",132.55]
[null,"Met Life Insurance - November",132.55]
[null,"Traveler's Insurance (Abondoned Property)",132.55]
[null,"Met Life Insurance - December",132.55,1723.1499999999996]
["OTHER INCOME (204):"]
[null,"Tax Rebate",184,184]
[]
[null,null,null,10941.3]