{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Category List","Budget Summary","Expenses List","Detailed Budget","Variance Analysis"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":1,"defined_names":5,"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":"Category List","index":0,"n_rows":23,"n_cols":1,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["CATEGORIES"]
["Clothing/Hair"]
["Eating Out"]
["EJ's Gross"]
["EJ's Net"]
["EJ's tips"]
["Fast Offerings"]
["Fun"]
["Gas"]
["Groceries"]
["Gym"]
["Insurance/Car"]
["Jeff's Gross"]
["Jeff's Net"]
["Medical/Health"]
["Misc"]
["Rent"]
["Renter's  Insurance"]
["Savings"]
["School"]
["Tithing"]
["Travel"]
["Utilities/Laundry/Rentals"]

{"sheet":"Budget Summary","index":1,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,12,0],[13,0,24,0],[25,0,36,0]]}
["Year","Month","Budget","Actual","Variance"]
[2012,"January",null,null,{"$f":"C2-D2","v":0}]
[null,"February",null,null,0]
[null,"March",null,null,0]
[null,"April",null,null,0]
[null,"May",null,null,0]
[null,"June",null,null,0]
[null,"July",null,null,0]
[null,"August",null,null,0]
[null,"September",null,null,0]
[null,"October",{"$f":"'Detailed Budget'!B33","v":2315},{"$f":"'Detailed Budget'!C33","v":2347.37},-32.369999999999891]
[null,"November",{"$f":"'Detailed Budget'!E33","v":1035},{"$f":"'Detailed Budget'!F33","v":924.83999999999992},110.16000000000008]
[null,"December",{"$f":"'Detailed Budget'!H33","v":0},{"$f":"'Detailed Budget'!I33","v":36.4},-36.4]
[2013,"January",null,null,0]
[null,"February",null,null,0]
[null,"March",null,null,0]
[null,"April",null,null,0]
[null,"May",null,null,0]
[null,"June",null,null,0]
[null,"July",null,null,0]
[null,"August",null,null,0]
[null,"September",null,null,0]
[null,"October",null,null,0]
[null,"November",null,null,0]
[null,"December",null,null,0]
[2014,"January",null,null,0]
[null,"February",null,null,0]
[null,"March",null,null,0]
[null,"April",null,null,0]
[null,"May",null,null,0]
[null,"June",null,null,0]
[null,"July",null,null,0]
[null,"August",null,null,0]
[null,"September",null,null,0]
[null,"October",null,null,0]
[null,"November",null,null,0]
[null,"December",null,null,0]

{"sheet":"Expenses List","index":2,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Description","Category","Amount","Month","Year"]
["Rent (accidentally paid it early)","Rent",567.27,"November",2012]
["Haircut","Clothing/Hair",15,"October",2012]
["KK Doughnuts","Eating Out",4.3099999999999996,"October",2012]
["Pirate O's Adventure","Eating Out",7.24,"October",2012]
["Ikea Food","Eating Out",4.3,"October",2012]
["Hot Chocolate (2)","Eating Out",2.5,"October",2012]
["Fast Offering","Fast Offerings",20,"October",2012]
["Ikea stuff for Mom/ frozen meatballs","Fun",36.67,"October",2012]
["Quarry Membership","Fun",69.39,"October",2012]
["Cut the Rope Phone Ap","Fun",0.99,"October",2012]
["Dollar Theatre","Fun",2,"October",2012]
["Floral Stuff","Fun",31.42,"October",2012]
["Gas","Gas",48.92,"October",2012]
["Gas","Gas",53.73,"October",2012]
["Gas","Gas",47.22,"October",2012]
["Groceries- Macey's","Groceries",99.26,"October",2012]
["Groceries","Groceries",64.010000000000005,"October",2012]
["Groceries","Groceries",23.33,"October",2012]
["Buy Low","Groceries",23.33,"October",2012]
["Smiths","Groceries",31.96,"October",2012]
["Car Side Mirror","Insurance/Car",27.85,"October",2012]
["Birth Control","Medical/Health",4,"October",2012]
["Computer Repair","Misc",229.95,"October",2012]
["Flowers - HobLob","Misc",45.26,"October",2012]
["Bike, Helmet, and Lock","Misc",200.88,"October",2012]
["Rent","Rent",611,"October",2012]
["Textbook","School",30.45,"October",2012]
["BAP Membership Renewal","School",5,"October",2012]
["Tithing","Tithing",200,"October",2012]
["Tithing","Tithing",257,"October",2012]
["Christmas Plane Tickets","Travel",602.4,"October",2012]
["Sig Card","Utilities/Laundry/Rentals",15,"October",2012]
["Signature Card","Utilities/Laundry/Rentals",10,"October",2012]
["Big O Tire","Travel",514.02,"November","2012"]
["Smiths Food #4144","Groceries",57.69,"November","2012"]
["Holiday Oil #15 Orem Ut","Gas",52.3,"November","2012"]
["Village Shop #6 Henderson Nv","Gas",29,"November","2012"]
["Subway 00261511 Henderson Nv","Eating Out",5.41,"November","2012"]
["Circle K 07929 Prescott Az","Gas",28.91,"November","2012"]
["Texaco 00304813 St. George Ut","Eating Out",1.84,"November","2012"]
["Cafe Rio Provo Q35 Provo Ut","Eating Out",8.51,"November","2012"]
["Holiday Oil #15 Orem Ut","Gas",22.48,"November","2012"]
["Ta #094 Kingman Az Kingman Az","Gas",28.79,"November","2012"]
["Texaco 00304813 St. George Ut","Gas",41.4,"November","2012"]
["Express Shuttle 801-5961600 Ut","Travel",38,"November","2012"]
["Chevron 00072863 Orem Ut","Gas",43.24,"November","2012"]
["Reimbursement Check","Travel",-514.02,"November","2012"]
["Chevron 00072863 Orem Ut","Misc",36.4,"December","2012"]
["Tithing","Tithing",50,"November","2012"]
["Fast Offerings","Fast Offerings",20,"November","2012"]

{"sheet":"Detailed Budget","index":3,"n_rows":35,"n_cols":46,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Income and Expenses","October 2012 Budget","October 2012 Actual","Variance","November 2012 Budget","November 2012 Actual","Variance","December 2012 Budget","December 2012 Actual","Variance","January 2013 Budget","January 2013 Actual","Variance","February 2013 Budget","February 2013 Actual","Variance","March 2013 Budget","March 2013 Actual","Variance","April 2013Budget","April 2013 Actual","Variance","May 2013 Budget","May 2013 Actual","Variance","June 2013 Budget","June 2013 Actual","Variance","July 2013 Budget","July 2013 Actual","Variance","August 2013 Budget","August 2013 Actual","Variance","September 2013 Budget","September 2013 Actual","Variance","October 2013 Budget","October 2013 Actual","Variance","November 2013 Budget","November 2013 Actual","Variance","December 2013 Budget","December 2013 Actual","Variance"]
[]
["INCOME"]
["Jeff's Gross",100,null,{"$f":"C4-B4","v":-100},650,600,{"$f":"F4-E4","v":-50},null,null,{"$f":"I4-H4","v":0},null,null,{"$f":"L4-K4","v":0},null,null,{"$f":"O4-N4","v":0},null,null,{"$f":"R4-Q4","v":0},null,null,{"$f":"U4-T4","v":0},null,null,{"$f":"X4-W4","v":0},null,null,{"$f":"AA4-Z4","v":0},null,null,{"$f":"AD4-AC4","v":0},null,null,{"$f":"AG4-AF4","v":0},null,null,{"$f":"AJ4-AI4","v":0},null,null,{"$f":"AM4-AL4","v":0},null,null,{"$f":"AP4-AO4","v":0},null,null,{"$f":"AS4-AR4","v":0}]
["Jeff's Net",600,472.93,-127.07,700,705,5,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["EJ's Gross",700,{"$f":"372.79+719.29","v":1092.08},392.07999999999993,320,300,-20,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["EJ's Net",600,{"$f":"662.21+351.73","v":1013.94},413.94000000000005,275,300,25,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["EJ's tips",100,30,-70,100,115,15,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Total Net Income",{"$f":"SUM(B7,B8,B5)","v":1300},{"$f":"SUM(C7,C8,C5)","v":1516.8700000000001},216.87000000000012,{"$f":"SUM(E7,E8,E5)","v":1075},{"$f":"SUM(F7,F8,F5)","v":1120},45,{"$f":"SUM(H7,H8,H5)","v":0},{"$f":"SUM(I7,I8,I5)","v":0},0,{"$f":"SUM(K7,K8,K5)","v":0},{"$f":"SUM(L7,L8,L5)","v":0},0,{"$f":"SUM(N7,N8,N5)","v":0},{"$f":"SUM(O7,O8,O5)","v":0},0,{"$f":"SUM(Q7,Q8,Q5)","v":0},{"$f":"SUM(R7,R8,R5)","v":0},0,{"$f":"SUM(T7,T8,T5)","v":0},{"$f":"SUM(U7,U8,U5)","v":0},0,{"$f":"SUM(W7,W8,W5)","v":0},{"$f":"SUM(X7,X8,X5)","v":0},0,{"$f":"SUM(Z7,Z8,Z5)","v":0},{"$f":"SUM(AA7,AA8,AA5)","v":0},0,{"$f":"SUM(AC7,AC8,AC5)","v":0},{"$f":"SUM(AD7,AD8,AD5)","v":0},0,{"$f":"SUM(AF7,AF8,AF5)","v":0},{"$f":"SUM(AG7,AG8,AG5)","v":0},0,{"$f":"SUM(AI7,AI8,AI5)","v":0},{"$f":"SUM(AJ7,AJ8,AJ5)","v":0},0,{"$f":"SUM(AL7,AL8,AL5)","v":0},{"$f":"SUM(AM7,AM8,AM5)","v":0},0,{"$f":"SUM(AO7,AO8,AO5)","v":0},{"$f":"SUM(AP7,AP8,AP5)","v":0},0,{"$f":"SUM(AR7,AR8,AR5)","v":0},{"$f":"SUM(AS7,AS8,AS5)","v":0},0]
[]
["Fast Offerings",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":20},{"$f":"C11-B11","v":0},30,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":20},{"$f":"F11-E11","v":-10},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"I11-H11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"L11-K11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"O11-N11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"R11-Q11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"U11-T11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"X11-W11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AA11-Z11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AD11-AC11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AG11-AF11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AJ11-AI11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AM11-AL11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AP11-AO11","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fast Offerings\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AS11-AR11","v":0}]
["Savings",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"C12-B12","v":-20},30,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"F12-E12","v":-30},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"I12-H12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"L12-K12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"O12-N12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"R12-Q12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"U12-T12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"X12-W12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AA12-Z12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AD12-AC12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AG12-AF12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AJ12-AI12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AM12-AL12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AP12-AO12","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Savings\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AS12-AR12","v":0}]
["Tithing",450,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":457},{"$f":"C13-B13","v":7},40,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":50},{"$f":"F13-E13","v":10},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"I13-H13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"L13-K13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"O13-N13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"R13-Q13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"U13-T13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"X13-W13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AA13-Z13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AD13-AC13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AG13-AF13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AJ13-AI13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AM13-AL13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AP13-AO13","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Tithing\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AS13-AR13","v":0}]
["Total Saving/Giving",{"$f":"SUM(B11:B13)","v":490},{"$f":"SUM(C11:C13)","v":477},{"$f":"C14-B14","v":-13},{"$f":"SUM(E11:E13)","v":100},{"$f":"SUM(F11:F13)","v":70},{"$f":"F14-E14","v":-30},{"$f":"SUM(H11:H13)","v":0},{"$f":"SUM(I11:I13)","v":0},{"$f":"I14-H14","v":0},{"$f":"SUM(K11:K13)","v":0},{"$f":"SUM(L11:L13)","v":0},{"$f":"L14-K14","v":0},{"$f":"SUM(N11:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},{"$f":"O14-N14","v":0},{"$f":"SUM(Q11:Q13)","v":0},{"$f":"SUM(R11:R13)","v":0},{"$f":"R14-Q14","v":0},{"$f":"SUM(T11:T13)","v":0},{"$f":"SUM(U11:U13)","v":0},{"$f":"U14-T14","v":0},{"$f":"SUM(W11:W13)","v":0},{"$f":"SUM(X11:X13)","v":0},{"$f":"X14-W14","v":0},{"$f":"SUM(Z11:Z13)","v":0},{"$f":"SUM(AA11:AA13)","v":0},{"$f":"AA14-Z14","v":0},{"$f":"SUM(AC11:AC13)","v":0},{"$f":"SUM(AD11:AD13)","v":0},{"$f":"AD14-AC14","v":0},{"$f":"SUM(AF11:AF13)","v":0},{"$f":"SUM(AG11:AG13)","v":0},{"$f":"AG14-AF14","v":0},{"$f":"SUM(AI11:AI13)","v":0},{"$f":"SUM(AJ11:AJ13)","v":0},{"$f":"AJ14-AI14","v":0},{"$f":"SUM(AL11:AL13)","v":0},{"$f":"SUM(AM11:AM13)","v":0},{"$f":"AM14-AL14","v":0},{"$f":"SUM(AO11:AO13)","v":0},{"$f":"SUM(AP11:AP13)","v":0},{"$f":"AP14-AO14","v":0},{"$f":"SUM(AR11:AR13)","v":0},{"$f":"SUM(AS11:AS13)","v":0},{"$f":"AS14-AR14","v":0}]
[]
["Net after Giving",{"$f":"B9-B14","v":810},{"$f":"C9-C14","v":1039.8700000000001},{"$f":"C16-B16","v":229.87000000000012},{"$f":"E9-E14","v":975},{"$f":"F9-F14","v":1050},{"$f":"F16-E16","v":75},{"$f":"H9-H14","v":0},{"$f":"I9-I14","v":0},{"$f":"I16-H16","v":0},{"$f":"K9-K14","v":0},{"$f":"L9-L14","v":0},{"$f":"L16-K16","v":0},{"$f":"N9-N14","v":0},{"$f":"O9-O14","v":0},{"$f":"O16-N16","v":0},{"$f":"Q9-Q14","v":0},{"$f":"R9-R14","v":0},{"$f":"R16-Q16","v":0},{"$f":"T9-T14","v":0},{"$f":"U9-U14","v":0},{"$f":"U16-T16","v":0},{"$f":"W9-W14","v":0},{"$f":"X9-X14","v":0},{"$f":"X16-W16","v":0},{"$f":"Z9-Z14","v":0},{"$f":"AA9-AA14","v":0},{"$f":"AA16-Z16","v":0},{"$f":"AC9-AC14","v":0},{"$f":"AD9-AD14","v":0},{"$f":"AD16-AC16","v":0},{"$f":"AF9-AF14","v":0},{"$f":"AG9-AG14","v":0},{"$f":"AG16-AF16","v":0},{"$f":"AI9-AI14","v":0},{"$f":"AJ9-AJ14","v":0},{"$f":"AJ16-AI16","v":0},{"$f":"AL9-AL14","v":0},{"$f":"AM9-AM14","v":0},{"$f":"AM16-AL16","v":0},{"$f":"AO9-AO14","v":0},{"$f":"AP9-AP14","v":0},{"$f":"AP16-AO16","v":0},{"$f":"AR9-AR14","v":0},{"$f":"AS9-AS14","v":0},{"$f":"AS16-AR16","v":0}]
[]
["EXPENSES"]
["Clothing/Hair",15,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":15},{"$f":"B19-C19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E19-F19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H19-I19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K19-L19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N19-O19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q19-R19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T19-U19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W19-X19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z19-AA19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC19-AD19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF19-AG19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI19-AJ19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL19-AM19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO19-AP19","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Clothing/Hair\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR19-AS19","v":0}]
["Eating Out",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":18.350000000000001},{"$f":"B20-C20","v":1.6499999999999986},20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":15.76},{"$f":"E20-F20","v":4.24},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H20-I20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K20-L20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N20-O20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q20-R20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T20-U20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W20-X20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z20-AA20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC20-AD20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF20-AG20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI20-AJ20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL20-AM20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO20-AP20","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Eating Out\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR20-AS20","v":0}]
["Fun",120,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":140.47},{"$f":"B21-C21","v":-20.47},50,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E21-F21","v":50},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H21-I21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K21-L21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N21-O21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q21-R21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T21-U21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W21-X21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z21-AA21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC21-AD21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF21-AG21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI21-AJ21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL21-AM21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO21-AP21","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Fun\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR21-AS21","v":0}]
["Gas",140,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":149.87},{"$f":"B22-C22","v":-9.8700000000000045},240,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":246.12},{"$f":"E22-F22","v":-6.1200000000000045},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H22-I22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K22-L22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N22-O22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q22-R22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T22-U22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W22-X22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z22-AA22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC22-AD22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF22-AG22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI22-AJ22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL22-AM22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO22-AP22","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gas\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR22-AS22","v":0}]
["Groceries",240,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":241.89000000000001},{"$f":"B23-C23","v":-1.8900000000000148},100,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":57.69},{"$f":"E23-F23","v":42.31},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H23-I23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K23-L23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N23-O23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q23-R23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T23-U23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W23-X23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z23-AA23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC23-AD23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF23-AG23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI23-AJ23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL23-AM23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO23-AP23","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Groceries\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR23-AS23","v":0}]
["Gym",75,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"B24-C24","v":75},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E24-F24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H24-I24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K24-L24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N24-O24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q24-R24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T24-U24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W24-X24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z24-AA24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC24-AD24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF24-AG24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI24-AJ24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL24-AM24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO24-AP24","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Gym\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR24-AS24","v":0}]
["Insurance/Car",30,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":27.85},{"$f":"B25-C25","v":2.1499999999999986},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E25-F25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H25-I25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K25-L25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N25-O25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q25-R25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T25-U25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W25-X25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z25-AA25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC25-AD25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF25-AG25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI25-AJ25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL25-AM25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO25-AP25","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Insurance/Car\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR25-AS25","v":0}]
["Medical/Health",10,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":4},{"$f":"B26-C26","v":6},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E26-F26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H26-I26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K26-L26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N26-O26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q26-R26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T26-U26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W26-X26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z26-AA26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC26-AD26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF26-AG26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI26-AJ26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL26-AM26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO26-AP26","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Medical/Health\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR26-AS26","v":0}]
["Misc",400,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":476.09},{"$f":"B27-C27","v":-76.089999999999975},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E27-F27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":36.4},{"$f":"H27-I27","v":-36.4},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K27-L27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N27-O27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q27-R27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T27-U27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W27-X27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z27-AA27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC27-AD27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF27-AG27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI27-AJ27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL27-AM27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO27-AP27","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Misc\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR27-AS27","v":0}]
["Rent",605,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":611},{"$f":"B28-C28","v":-6},605,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":567.27},{"$f":"E28-F28","v":37.730000000000018},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H28-I28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K28-L28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N28-O28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q28-R28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T28-U28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W28-X28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z28-AA28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC28-AD28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF28-AG28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI28-AJ28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL28-AM28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO28-AP28","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Rent\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR28-AS28","v":0}]
["Renter's  Insurance",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"B29-C29","v":20},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E29-F29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H29-I29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K29-L29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N29-O29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q29-R29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T29-U29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W29-X29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z29-AA29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC29-AD29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF29-AG29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI29-AJ29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL29-AM29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO29-AP29","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Renter's  Insurance\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR29-AS29","v":0}]
["School",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":35.450000000000003},{"$f":"B30-C30","v":-15.450000000000003},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E30-F30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H30-I30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K30-L30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N30-O30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q30-R30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T30-U30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W30-X30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z30-AA30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC30-AD30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF30-AG30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI30-AJ30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL30-AM30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO30-AP30","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"School\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR30-AS30","v":0}]
["Travel",600,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":602.4},{"$f":"B31-C31","v":-2.3999999999999773},20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":38},{"$f":"E31-F31","v":-18},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H31-I31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K31-L31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N31-O31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q31-R31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T31-U31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W31-X31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z31-AA31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC31-AD31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF31-AG31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI31-AJ31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL31-AM31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO31-AP31","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Travel\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR31-AS31","v":0}]
["Utilities/Laundry/Rentals",20,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2012\")","v":25},{"$f":"B32-C32","v":-5},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"E32-F32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2012\")","v":0},{"$f":"H32-I32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"January\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"K32-L32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"February\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"N32-O32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"March\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Q32-R32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"April\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"T32-U32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"May\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"W32-X32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"June\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"Z32-AA32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"July\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AC32-AD32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"August\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AF32-AG32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"September\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AI32-AJ32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"October\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AL32-AM32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"November\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AO32-AP32","v":0},null,{"$f":"SUMIFS('Expenses List'!C:C,'Expenses List'!B:B,\"Utilities/Laundry/Rentals\",'Expenses List'!D:D,\"December\",'Expenses List'!E:E,\"2013\")","v":0},{"$f":"AR32-AS32","v":0}]
["Total Expenses",{"$f":"SUM(B19:B32)","v":2315},{"$f":"SUM(C19:C32)","v":2347.37},{"$f":"B33-C33","v":-32.369999999999891},{"$f":"SUM(E19:E32)","v":1035},{"$f":"SUM(F19:F32)","v":924.83999999999992},{"$f":"E33-F33","v":110.16000000000008},{"$f":"SUM(H19:H32)","v":0},{"$f":"SUM(I19:I32)","v":36.4},{"$f":"H33-I33","v":-36.4},{"$f":"SUM(K19:K32)","v":0},{"$f":"SUM(L19:L32)","v":0},{"$f":"K33-L33","v":0},{"$f":"SUM(N19:N32)","v":0},{"$f":"SUM(O19:O32)","v":0},{"$f":"N33-O33","v":0},{"$f":"SUM(Q19:Q32)","v":0},{"$f":"SUM(R19:R32)","v":0},{"$f":"Q33-R33","v":0},{"$f":"SUM(T19:T32)","v":0},{"$f":"SUM(U19:U32)","v":0},{"$f":"T33-U33","v":0},{"$f":"SUM(W19:W32)","v":0},{"$f":"SUM(X19:X32)","v":0},{"$f":"W33-X33","v":0},{"$f":"SUM(Z19:Z32)","v":0},{"$f":"SUM(AA19:AA32)","v":0},{"$f":"Z33-AA33","v":0},{"$f":"SUM(AC19:AC32)","v":0},{"$f":"SUM(AD19:AD32)","v":0},{"$f":"AC33-AD33","v":0},{"$f":"SUM(AF19:AF32)","v":0},{"$f":"SUM(AG19:AG32)","v":0},{"$f":"AF33-AG33","v":0},{"$f":"SUM(AI19:AI32)","v":0},{"$f":"SUM(AJ19:AJ32)","v":0},{"$f":"AI33-AJ33","v":0},{"$f":"SUM(AL19:AL32)","v":0},{"$f":"SUM(AM19:AM32)","v":0},{"$f":"AL33-AM33","v":0},{"$f":"SUM(AO19:AO32)","v":0},{"$f":"SUM(AP19:AP32)","v":0},{"$f":"AO33-AP33","v":0},{"$f":"SUM(AR19:AR32)","v":0},{"$f":"SUM(AS19:AS32)","v":0},{"$f":"AR33-AS33","v":0}]
[]
["Net Remaining ",{"$f":"B16-B33","v":-1505},{"$f":"C16-C33","v":-1307.4999999999998},{"$f":"C35-B35","v":197.50000000000023},{"$f":"E16-E33","v":-60},{"$f":"F16-F33","v":125.16000000000008},{"$f":"F35-E35","v":185.16000000000008},{"$f":"H16-H33","v":0},{"$f":"I16-I33","v":-36.4},{"$f":"I35-H35","v":-36.4},{"$f":"K16-K33","v":0},{"$f":"L16-L33","v":0},{"$f":"L35-K35","v":0},{"$f":"N16-N33","v":0},{"$f":"O16-O33","v":0},{"$f":"O35-N35","v":0},{"$f":"Q16-Q33","v":0},{"$f":"R16-R33","v":0},{"$f":"R35-Q35","v":0},{"$f":"T16-T33","v":0},{"$f":"U16-U33","v":0},{"$f":"U35-T35","v":0},{"$f":"W16-W33","v":0},{"$f":"X16-X33","v":0},{"$f":"X35-W35","v":0},{"$f":"Z16-Z33","v":0},{"$f":"AA16-AA33","v":0},{"$f":"AA35-Z35","v":0},{"$f":"AC16-AC33","v":0},{"$f":"AD16-AD33","v":0},{"$f":"AD35-AC35","v":0},{"$f":"AF16-AF33","v":0},{"$f":"AG16-AG33","v":0},{"$f":"AG35-AF35","v":0},{"$f":"AI16-AI33","v":0},{"$f":"AJ16-AJ33","v":0},{"$f":"AJ35-AI35","v":0},{"$f":"AL16-AL33","v":0},{"$f":"AM16-AM33","v":0},{"$f":"AM35-AL35","v":0},{"$f":"AO16-AO33","v":0},{"$f":"AP16-AP33","v":0},{"$f":"AP35-AO35","v":0},{"$f":"AR16-AR33","v":0},{"$f":"AS16-AS33","v":0},{"$f":"AS35-AR35","v":0}]

{"sheet":"Variance Analysis","index":4,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,6,2,13]]}
[]
[]
[null,null,null,null,null,null,"November Variance Analysis"]