1, 2, 3,INCOME 1, 3, 3,RENT 1, 4, 3,UTILITY 1, 5, 3,PHONE 1, 6, 3,EXPENSES 2, 2, 3,======== 2, 3, 3,======== 2, 4, 3,======== 2, 5, 3,======== 2, 6, 3,======== 3, 1, 3,JAN 3, 2, 1,2400 3, 3, 1,650 3, 4, 1,253.55 3, 5, 1,34.33 3, 6, 4,SUM[R03C03-05] 4, 1, 3,FEB 4, 2, 1,1975 4, 3, 1,650 4, 4, 1,275.22 4, 5, 1,58.26 4, 6, 4,SUM[R04C03-05] 5, 1, 3,MAR 5, 2, 1,1200 5, 3, 1,650 5, 4, 1,202.44 5, 5, 1,109.22 5, 6, 4,SUM[R05C03-05] 6, 1, 3,APR 6, 2, 1,2356 6, 3, 1,650 6, 4, 1,205.33 6, 5, 1,18.22 6, 6, 4,SUM[R06C03-05] 7, 1, 3,MAY 7, 2, 1,4500 7, 3, 1,650 7, 4, 1,175.33 7, 5, 1,23.44 7, 6, 4,SUM[R07C03-05] 8, 1, 3,JUN 8, 2, 1,1000 8, 3, 1,725 8, 4, 1,109.89 8, 5, 1,44.33 8, 6, 4,SUM[R08C03-05] 9, 1, 3,JUL 9, 2, 1,0 9, 3, 1,725 9, 4, 1,110.33 9, 5, 1,75.56 9, 6, 4,SUM[R09C03-05] 10, 1, 3,AUG 10, 2, 1,0 10, 3, 1,725 10, 4, 1,114.76 10, 5, 1,98.14 10, 6, 4,SUM[R10C03-05] 11, 1, 3,SEP 11, 2, 1,1200 11, 3, 1,725 11, 4, 1,124.87 11, 5, 1,44.23 11, 6, 4,SUM[R11C03-05] 12, 1, 3,OCT 12, 2, 1,1233 12, 3, 1,725 12, 4, 1,159.98 12, 5, 1,56.56 12, 6, 4,SUM[R12C03-05] 13, 1, 3,NOV 13, 2, 1,1309 13, 3, 1,725 13, 4, 1,174.88 13, 5, 1,14.23 13, 6, 4,SUM[R13C03-05] 14, 1, 3,DEC 14, 2, 1,1200 14, 3, 1,725 14, 4, 1,246.23 14, 5, 1,99.23 14, 6, 4,SUM[R14C03-05] 15, 2, 3,======== 15, 3, 3,======== 15, 4, 3,======== 15, 5, 3,======== 15, 6, 3,======== 16, 1, 3,TOTALS 16, 2, 4,SUM[R03-14C02] 16, 3, 4,SUM[R03-14C03] 16, 4, 4,SUM[R03-14C04] 16, 5, 4,SUM[R03-14C05] 16, 6, 4,SUM[R16C03-05] 17, 1, 3,AVERAGE 17, 2, 2,INT(([R16C02])/12) 17, 3, 2,INT(([R16C03])/12) 17, 4, 2,INT(([R16C04])/12) 17, 5, 2,INT(([R16C05])/12) 17, 6, 2,INT(([R16C06])/12) 18, 6, 2,([R16C02]-[R16C06]) ,