{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["FALL '09","Winter '10","Summer '10","Current Balance","Transactions (90 days)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"1904"}

{"sheet":"FALL '09","index":0,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FALL"]
[]
[null,"Income","Bryce","CS",9.25,20,{"$f":"E4*F4","v":185},2.7,{"$f":"G4*H4","v":499.50000000000006}]
[]
[]
[null,null,"Heather","BYU",null,null,55.5,1,{"$f":"G7*H7","v":55.5}]
[null,null,null,"Marlo",null,null,null,0,{"$f":"G8*H8","v":0}]
[null,null,null,"Riverton",null,null,null,0,0]
[null,null,null,"Random",null,null,null,null,0]
[null,null,"Less:","Tithing",null,null,null,null,{"$f":"-0.1*(SUM(I4:I10))","v":-55.5}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I4:I11)","v":499.5}]
[]
[]
[null,"Expenses","Food"]
[null,null,"Utilities",null,null,null,null,null,{"$f":"-25*2","v":-50}]
[null,null,"Car Payments",null,null,null,null,null,{"$f":"-113*1","v":-113}]
[null,null,"Insurance",null,null,null,null,null,0]
[null,null,"Gas",null,null,null,null,null,{"$f":"3*-10","v":-30}]
[null,null,"Dates",null,null,null,null,null,{"$f":"3*-10","v":-30}]
[null,null,null,null,null,null,null,null,-50]
[null,null,null,null,null,null,null,null,{"$f":"-8*1","v":-8}]
[null,null,"Dentist",null,null,null,null,null,-75]
[null,null,"Marriage License",null,null,null,null,null,-50]
[null,null,"Rental Deposit",null,null,null,null,null,0]
[null,null,"Fee/Parking",null,null,null,null,null,{"$f":"-39-65","v":-104}]
[null,null,"First Month's Rent and December Rent",null,null,null,null,null,{"$f":"-629-223","v":-852}]
[null,null,"Furniture",null,"Bed"]
[null,null,null,null,"Table"]
[null,null,null,null,"Dresser"]
[null,null,null,null,"Couch"]
[null,null,null,null,"Night Stand"]
[null,null,null,null,"Game Table"]
[]
[]
[null,null,"Honeymoon",null,"Flight",null,null,null,0]
[null,null,null,null,"Car","5 Days",null,null,-183]
[null,null,null,null,"1st Night Hotel",null,null,null,0]
[null,null,null,null,"Hotels",null,null,null,0]
[null,null,null,null,"Food",null,null,null,-160]
[null,null,null,null,"Stuff",null,null,null,{"$f":"-100-23","v":-123}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(I36:I41)","v":-466}]
[]
[]
[]
[]
[]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I15:I47)","v":-1828}]
[]
[]
[]
[]
[null,null,"Remaining Difference",null,null,null,"Current Balance","Heather",415]
[null,null,null,null,null,null,null,"Bryce",261.33]
[null,null,null,null,null,null,null,"Book $",316]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I53:I55)","v":992.32999999999993}]
[null,null,null,null,null,null,"Income Less Expenses",null,{"$f":"I12+I48","v":-1328.5}]
[null,null,null,null,null,null,"Bank-Difference",null,{"$f":"I56+I57","v":-336.17000000000007}]

{"sheet":"Winter '10","index":1,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WINTER"]
[]
[null,"Income","Bryce","MTC",11.73,18,{"$f":"E4*F4","v":211.14000000000001},4,{"$f":"G4*H4","v":844.56000000000006},{"$f":"I4+111*2","v":1066.56}]
[]
[null,null,"Possible Tax Return",null,null,null,null,null,{"$f":"1580/3","v":526.66666666666663},{"$f":"500","v":500}]
[null,null,"Heather","BYU",null,null,111,2,{"$f":"G7*H7","v":222}]
[null,null,null,"Other",0,14,{"$f":"E8*F8","v":0},4,{"$f":"G8*H8","v":0}]
[]
[]
[null,null,"Less:","Tithing",null,null,null,null,{"$f":"-0.1*(SUM(I4:I9))","v":-159.32266666666669}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I4:I11)","v":1433.904}]
[null,null,null,null,null,null,null,null,{"$f":"I12*3","v":4301.7119999999995},"3 mo"]
[]
[null,"Expenses","Food",null,null,null,null,null,{"$f":"12*-80","v":-960}]
[null,null,"Utilities",null,null,null,null,null,{"$f":"-90*3","v":-270}]
[null,null,"Car Payments",null,null,null,null,null,{"$f":"-113*2","v":-226}]
[null,null,"Insurance",null,null,null,null,null,0]
[null,null,"Gas",null,null,null,null,null,{"$f":"12*-13","v":-156}]
[null,null,"Dates",null,null,null,null,null,{"$f":"12*-10","v":-120}]
[null,null,null,null,null,null,null,null,{"$f":"2*-35","v":-70}]
[null,null,null,null,null,null,null,null,0]
[null,null,"Hygiene",null,null,null,null,null,{"$f":"3*-30","v":-90}]
[]
[]
[null,null,"Health Insurance",null,null,null,null,null,0]
[null,null,"Rent",null,null,null,null,null,{"$f":"-629*2","v":-1258}]
[null,null,"Furniture",null,"Bed"]
[null,null,null,null,"Table"]
[null,null,null,null,"Dresser"]
[null,null,null,null,"Couch"]
[null,null,null,null,"Night Stand"]
[null,null,null,null,"Game Table",null,null,null,null,null,null,null,"SW flight 284"]
[]
[]
[null,null,"Anniversay (months)",null,"Flight",null,null,null,0]
[null,null,null,null,"Car",null,null,null,0]
[]
[null,null,null,null,"Hotels","2 Nights",null,null,0]
[null,null,null,null,"Food",null,null,null,0]
[null,null,null,null,"Stuff",null,null,null,0]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(I36:I41)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I15:I47)","v":-3150}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"355+621","v":976}]
[null,null,null,null,null,null,null,"Wedding",0]
[null,null,"Remaining Difference",null,null,null,null,"Heather",{"$f":"'Current Balance'!B11","v":350}]
[null,null,null,null,null,null,null,"Bryce",{"$f":"'Current Balance'!E6","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I52:I54)","v":350}]
[null,null,null,null,null,null,"Income Less Expenses",null,{"$f":"I13+I48","v":1151.7119999999995}]
[null,null,null,null,null,null,"Bank-Difference",null,{"$f":"I55+I56","v":1501.7119999999995}]

{"sheet":"Summer '10","index":2,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Summer"]
[]
[]
[null,"Income",null,null,null,null,null,"Rent"]
[]
[null,null,"Walmart",2000,5836.8,7836.8,7053.8,700]
[]
[null,null,"MTC 30hr/w",null,4590,null,4131]
[null,null,"H 40hr $7",null,3570,null,3213]
[null,null,"B 10 $7",null,892.5,null,892.5]

{"sheet":"Current Balance","index":3,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Wells Fargo"]
[null,"Checking","Saving","Visa","Total"]
[]
[]
[]
[]
[null,"USBank"]
[null,350,null,null,"Total"]
[null,null,null,null,{"$f":"SUM(E6,B11)","v":350}]

{"sheet":"Transactions (90 days)","index":4,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,null,"Wells Fargo Checking Account"]
[]
[null,"Date","Description","Deposits","Withdrawals"]