{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Checking","Savings","Balance","IncomeChart","ExpensesChart","MonthlyBudget"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"IncomeChart","index":3,"reason":"not_a_worksheet"},{"sheet":"ExpensesChart","index":4,"reason":"not_a_worksheet"}],"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":"Checking","index":0,"n_rows":178,"n_cols":8,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
[]
["Log Out "]
[]
["Accounts"]
[]
["Summary"]
["Auto Transfers"]
["Transfers"]
["Withdrawals"]
["YTD Summary"]
["View Outstanding NSFs"]
["View Pending ACHs"]
["View Holds and Pledges"]
["Services"]
[]
["View Documents"]
["Bill Payer"]
["Secure Mailbox"]
["Manage E-Alerts"]
["Device Activation"]
["User Profile"]
[]
["Change Password"]
["Change Acct Descriptions"]
["Change User Name"]
["Update Security"]
["Manage E-mails"]
["Log Out"]
[]
[]
["Account History","Account History For *******-9 (DRAFT)"]
["Show History for Suffix","Previous"]
[null,"01-01-2012 To 12-12-2012"]
["Filter Options "]
["Print Preview ",null,"Effective Date","Check Number","Description","Debit","Credit","Balance"]
["Export Options ",null,"2012-12-11",217,"Check# 217",-100,null,963.88]
["Quick Export ",null,"2012-12-07",null,"PAYROLL",null,214.64,1063.8800000000001]
["Suffix Information",null,null,null,"ESG81 PAYROLL , 12-07-2012 @ : 0 Trace #:041001031322645"]
["Date Opened",null,"2012-12-05",null,"PIN Purchase",-11.45,null,849.24]
["  August 10, 2009",null,null,null,"MACEYS PROVO 1400 N STATE PROVO , 12-05-2012 @ 20:47 Trace #:120520470099 1206"]
["Amount Required",null,"2012-12-04",null,"Deposit",null,56.61,860.69]
[0,null,"2012-12-01",null,"PIN Purchase",-39.520000000000003,null,804.08]
["Last Transaction Date",null,null,null,"WAL-MART #1768 1355 S SANDHILL RD OREM , 12-01-2012 @ 23:06 Trace #:120123060019 1202"]
["  December 11, 2012",null,"2012-11-30",null,"DIR DEP",null,669.52,843.6]
["Transferable",null,null,null,"BRIGHAM YOUNG UN DIR DEP , 11-30-2012 @ : 0 Trace #:091000016903170"]
["  Yes",null,"2012-11-27",null,"ACH PMT",-225.19,null,174.08]
["Withdrawable",null,null,null,"AMEX EPayment ACH PMT , 11-27-2012 @ : 0 Trace #:091000018251841"]
["  Yes",null,"2012-11-27",null,"WEB PYMT",-35.44,null,399.27]
["Click to Verify - This site has chosen an SSL Certificate to improve Web site security",null,null,null,"CARDMEMBER SERV WEB PYMT , 11-25-2012 @ : 0 Trace #:042000017454646"]
["NCUA logo",null,"2012-11-23",null,"Tuition",-33.450000000000003,null,434.71]
[null,null,null,null,"BYU Tuition Pmt Tuition , 11-23-2012 @ : 0 Trace #:104910796528883"]
[null,null,"2012-11-21",null,"ACH PMT",-295.79000000000002,null,468.16]
[null,null,null,null,"AMEX EPayment ACH PMT , 11-21-2012 @ : 0 Trace #:091000016831947"]
[null,null,"2012-11-20",216,"Check# 216",-136,null,763.95]
[null,null,"2012-11-20",null,"PREM COLL",-89.33,null,899.95]
[null,null,null,null,"GEICO PREM COLL , 11-20-2012 @ : 0 Trace #:021000022135972"]
[null,null,"2012-11-19",null,"Card Purchase",-22.91,null,989.28]
[null,null,null,null,"MACEYS PROVO PROVO UT US , 11-15-2012 @ 11:40 Trace #:111511403823982083 1119"]
[null,null,"2012-11-16",null,"Deposit",null,144.63,1012.19]
[null,null,"2012-11-16",null,"DIR DEP",null,738.64,867.56]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 11-16-2012 @ : 0 Trace #:091000015158821"]
[null,null,"2012-11-14",null,"Tuition",-2975,null,128.91999999999999]
[null,null,null,null,"BYU Tuition Pmt Tuition , 11-14-2012 @ : 0 Trace #:104910796250316"]
[null,null,"2012-11-13",null,"WEB PYMT",-682.51,null,3103.92]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 11-09-2012 @ : 0 Trace #:042000018975009"]
[null,null,"2012-11-13",null,"Card Purchase",-6.45,null,3786.43]
[null,null,null,null,"LITTLE CAESARS 1632 40PROVO UT US , 11-12-2012 @ 10:47 Trace #:111210473744233454 1113"]
[null,null,"2012-11-13",null,"Card Purchase",-28.91,null,3792.88]
[null,null,null,null,"WALGREENS.COM #5995 877-250-5823 IL US , 11-12-2012 @ 10:47 Trace #:111210473651733428 1113"]
[null,null,"2012-11-07",null,"POS Return",null,7.47,3821.79]
[null,null,null,null,"TOYS R US #5689 OREM UT US , 11-05-2012 @ 11:07 Trace #:110511074899867673 1107"]
[null,null,"2012-11-06",null,"Card Purchase",-12.81,null,3814.32]
[null,null,null,null,"BABIES R US #6516 QPSOREM UT US , 11-05-2012 @ 10:47 Trace #:110510475661302307 1106"]
[null,null,"2012-11-06",null,"Card Purchase",-10.67,null,3827.13]
[null,null,null,null,"TOYS R US #5689 OREM UT US , 11-05-2012 @ 10:47 Trace #:110510475590972792 1106"]
[null,null,"2012-11-06",null,"Card Purchase",-18.14,null,3837.8]
[null,null,null,null,"TOYS R US #5689 OREM UT US , 11-05-2012 @ 10:47 Trace #:110510475490710051 1106"]
[null,null,"2012-11-05",null,"PIN Purchase",-41.66,null,3855.94]
[null,null,null,null,"COSTCO WHSE #0484 648 EAST 800 SOUTH OREM , 11-05-2012 @ 18:05 Trace #:110518050077 1106"]
[null,null,"2012-11-05",null,"ACH PMT",-822.51,null,3897.6]
[null,null,null,null,"AMEX EPayment ACH PMT , 11-05-2012 @ : 0 Trace #:091000017809241"]
[null,null,"2012-11-03",null,"PIN Purchase",-39.520000000000003,null,4720.1099999999997]
[null,null,null,null,"SMITHS 350 N. FREEDOM PROVO UT , 11-03-2012 @ 18:22 Trace #:110318224434 1104"]
[null,null,"2012-11-02",null,"DIR DEP",null,532.79,4759.63]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 11-02-2012 @ : 0 Trace #:091000015696834"]
[null,null,"2012-11-01",null,"FTF X*******-001",null,4000,4226.84]
[null,null,null,null,"FT Transfer Dep , 11-01-2012 @ 17:37"]
[null,null,"2012-10-25",null,"ACH PMT",-76.77,null,226.84]
[null,null,null,null,"AMEX EPayment ACH PMT , 10-25-2012 @ : 0 Trace #:091000014968981"]
[null,null,"2012-10-25",null,"Other",-5,null,303.61]
[null,null,null,null,"BYU Other Pmt Other , 10-23-2012 @ : 0 Trace #:104910791861427"]
[null,null,"2012-10-24",null,"Insurance",-464,null,308.61]
[null,null,null,null,"BYU Health Plan Insurance , 10-22-2012 @ : 0 Trace #:104910791852258"]
[null,null,"2012-10-23",215,"Check# 215",-88,null,772.61]
[null,null,"2012-10-23",null,"ACH PMT",-2270.66,null,860.61]
[null,null,null,null,"AMEX EPayment ACH PMT , 10-23-2012 @ : 0 Trace #:091000014332657"]
[null,null,"2012-10-23",null,"ACH PMT",-29.94,null,3131.27]
[null,null,null,null,"AMEX EPayment ACH PMT , 10-23-2012 @ : 0 Trace #:091000014332653"]
[null,null,"2012-10-23",null,"WEB PYMT",-670,null,3161.21]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 10-22-2012 @ : 0 Trace #:042000018423367"]
[null,null,"2012-10-23",null,"WEB PYMT",-730.51,null,3831.21]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 10-22-2012 @ : 0 Trace #:042000018423366"]
[null,null,"2012-10-23",null,"WEB PYMT",-670,null,4561.72]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 10-22-2012 @ : 0 Trace #:042000018423356"]
[null,null,"2012-10-23",null,"WEB PYMT",-670,null,5231.72]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 10-22-2012 @ : 0 Trace #:042000018423355"]
[null,null,"2012-10-22",null,"ACH PMT",-550,null,5901.72]
[null,null,null,null,"AMEX EPayment ACH PMT , 10-22-2012 @ : 0 Trace #:091000014095939"]
[null,null,"2012-10-22",null,"CCPYMT",-20.57,null,6451.72]
[null,null,null,null,"WELLS FARGO CARD CCPYMT , 10-22-2012 @ : 0 Trace #:091000013066182"]
[null,null,"2012-10-21",null,"FTF X*******-001",null,1000,6472.29]
[null,null,null,null,"FT Transfer Dep , 10-21-2012 @ 23:06"]
[null,null,"2012-10-21",null,"FTF X*******-001",null,1000,5472.29]
[null,null,null,null,"FT Transfer Dep , 10-21-2012 @ 22:25"]
[null,null,"2012-10-20",null,"FTF X*******-001",null,3000.45,4472.29]
[null,null,null,null,"FT Transfer Dep , 10-20-2012 @ 16:33"]
[null,null,"2012-10-19",null,"DIR DEP",null,827.72,1471.84]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 10-19-2012 @ : 0 Trace #:091000018255740"]
[null,null,"2012-10-17",null,"ATM Withdrawal",-80,null,644.12]
[null,null,null,null,"UTAH COMMUNITY CU 1209 NORTH 900 EAST PROV , 10-17-2012 @ 9:46 Trace #:101709465300009126 1017"]
[null,null,"2012-10-16",214,"Check# 214",-60,null,724.12]
[null,null,"2012-10-12",null,"Deposit",null,146.24,784.12]
[null,null,"2012-10-06",null,"ATM Withdrawal",-30,null,637.88]
[null,null,null,null,"UTAH COMMUNITY CU 1209 NORTH 900 EAST PROV , 10-06-2012 @ 12:10 Trace #:100612104700008975 1006"]
[null,null,"2012-10-05",null,"CCPYMT",-6.38,null,667.88]
[null,null,null,null,"WELLS FARGO CARD CCPYMT , 10-05-2012 @ : 0 Trace #:091000011983475"]
[null,null,"2012-10-05",null,"DIR DEP",null,529.04,674.26]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 10-05-2012 @ : 0 Trace #:091000014910936"]
[null,null,"2012-10-02",213,"Check# 213",-110,null,145.22]
[null,null,"2012-10-01",null,"DIVIDEND",null,0.05,255.22]
[null,null,"2012-09-25",212,"Check# 212",-22.26,null,255.17]
[null,null,"2012-09-25",null,"WEB PYMT",-690.97,null,277.43]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 09-24-2012 @ : 0 Trace #:042000015630154"]
[null,null,"2012-09-21",null,"PREM COLL",-59.85,null,968.4]
[null,null,null,null,"GEICO PREM COLL , 09-21-2012 @ : 0 Trace #:021000020136729"]
[null,null,"2012-09-21",null,"DIR DEP",null,620.5,1028.25]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 09-21-2012 @ : 0 Trace #:091000012521429"]
[null,null,"2012-09-21",null,"PAYROLL",null,237.77,407.75]
[null,null,null,null,"ESG81 PAYROLL , 09-21-2012 @ : 0 Trace #:041001037122209"]
[null,null,"2012-09-18",null,"ACH PMT",-87.26,null,169.98]
[null,null,null,null,"AMEX EPayment ACH PMT , 09-18-2012 @ : 0 Trace #:091000017366288"]
[null,null,"2012-09-18",null,"CCPYMT",-41.03,null,257.24]
[null,null,null,null,"WELLS FARGO CARD CCPYMT , 09-18-2012 @ : 0 Trace #:091000014530682"]
[null,null,"2012-09-18",null,"WEB PYMT",-257.97000000000003,null,298.27]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 09-16-2012 @ : 0 Trace #:042000015027879"]
[null,null,"2012-09-11",211,"Check# 211",-77,null,556.24]
[null,null,"2012-09-10",null,"CCPYMT",-5.03,null,633.24]
[null,null,null,null,"WELLS FARGO CARD CCPYMT PROV UT , 09-10-2012 @ : 0 Trace #:091000014891341"]
[null,null,"2012-09-10",null,"ACH PMT",-352.12,null,638.27]
[null,null,null,null,"AMEX EPayment ACH PMT , 09-10-2012 @ : 0 Trace #:091000014971710"]
[null,null,"2012-09-07",null,"DIR DEP",null,716.22,990.39]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 09-07-2012 @ : 0 Trace #:091000015650826"]
[null,null,"2012-09-04",null,"WEB PYMT",-7.75,null,274.17]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 08-31-2012 @ : 0 Trace #:042000011351520"]
[null,null,"2012-08-31",null,"Int’l Visa Fee",-0.24,null,281.92]
[null,null,"2012-08-31",null,"ATM Withdrawal",-24.38,null,282.16000000000003]
[null,null,null,null,"000999904523 BANCO DO BRASIL S.A. BRAZIL , 08-31-2012 @ 21:45 Trace #:083121452018452011 0831"]
[null,null,"2012-08-31",null,"Deposit",null,55,306.54000000000002]
[null,null,"2012-08-30",null,"Return Dep Check",-37.74,null,251.54]
[null,null,"2012-08-30",null,"Insurance",-223,null,289.27999999999997]
[null,null,null,null,"BYU Health Plan Insurance , 08-28-2012 @ : 0 Trace #:104910791290971"]
[null,null,"2012-08-28",210,"Check# 210",-35,null,512.28]
[null,null,"2012-08-25",null,"Deposit",null,132.09,547.28]
[null,null,"2012-08-24",null,"DIR DEP",null,266.76,415.19]
[null,null,null,null,"BRIGHAM YOUNG UN DIR DEP , 08-24-2012 @ : 0 Trace #:091000014438166"]
[null,null,"2012-08-23",null,"WEB PYMT",-60.94,null,148.43]
[null,null,null,null,"CARDMEMBER SERV WEB PYMT , 08-22-2012 @ : 0 Trace #:042000016773940"]
[null,null,"2012-08-22",null,"PAYROLL",null,55.08,209.37]
[null,null,null,null,"ESG81 PAYROLL , 08-22-2012 @ : 0 Trace #:041001033579727"]
[null,null,"2012-08-21",null,"Int’l Visa Fee",-0.25,null,154.29]
[null,null,"2012-08-21",null,"ATM Withdrawal",-24.75,null,154.54]
[null,null,null,null,"000999904523 BANCO DO BRASIL S.A. BRAZIL , 08-21-2012 @ 21:40 Trace #:082121401818401718 0821"]
[null,null,"2012-08-20",null,"PREM COLL",-59.89,null,179.29]
[null,null,null,null,"GEICO PREM COLL , 08-20-2012 @ : 0 Trace #:021000029635233"]
[null,"Previous"]
[null,"01-01-2012 To 12-12-2012"]
[]
["© Copyright 2011 Alpine Credit Union. All Rights Reserved."]

{"sheet":"Savings","index":1,"n_rows":73,"n_cols":7,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
["Log Out "]
[]
["Accounts"]
[]
["Summary"]
["Auto Transfers"]
["Transfers"]
["Withdrawals"]
["YTD Summary"]
["View Outstanding NSFs"]
["View Pending ACHs"]
["View Holds and Pledges"]
["Services"]
[]
["View Documents"]
["Bill Payer"]
["Secure Mailbox"]
["Manage E-Alerts"]
["Device Activation"]
["User Profile"]
[]
["Change Password"]
["Change Acct Descriptions"]
["Change User Name"]
["Update Security"]
["Manage E-mails"]
["Log Out"]
[]
[]
["Account History","Account History For *******-1 (Regular Savings)"]
["Show History for Suffix","01-09-2012 To 12-12-2012"]
[]
["Filter Options ",null,"Effective Date","Description","Debit","Credit","Balance"]
["Print Preview ",null,"2012-11-01","FTT X*******-009",-4000,null,25]
["Export Options ",null,null,"FT Transfer W/D , 11-01-2012 @ 17:37"]
["Quick Export ",null,"2012-10-21","FTT X*******-009",-1000,null,4025]
["Suffix Information",null,null,"FT Transfer W/D , 10-21-2012 @ 23:06"]
["Date Opened",null,"2012-10-21","FTT X*******-009",-1000,null,5025]
["  August 10, 2009",null,null,"FT Transfer W/D , 10-21-2012 @ 22:25"]
["Amount Required",null,"2012-10-20","FTT X*******-009",-3000.45,null,6025]
[25,null,null,"FT Transfer W/D , 10-20-2012 @ 16:33"]
["Last Transaction Date",null,"2012-10-12","Deposit",null,6000,9025.4500000000007]
["  November 1, 2012",null,"2012-10-01","DIVIDEND",null,0.45,3025.45]
["Transferable",null,"2012-08-09","FTT X*******-009",-1000,null,3025]
["  Yes",null,null,"FT Transfer W/D , 08-09-2012 @ :35"]
["Withdrawable",null,"2012-07-13","FTT X*******-009",-200,null,4025]
["  Yes",null,null,"FT Transfer W/D , 07-13-2012 @ 17:12"]
["Click to Verify - This site has chosen an SSL Certificate to improve Web site security",null,"2012-07-05","FTT X*******-009",-2800.94,null,4225]
["NCUA logo",null,null,"FT Transfer W/D , 07-05-2012 @ 20:13"]
[null,null,"2012-07-01","DIVIDEND",null,0.94,7025.94]
[null,null,"2012-05-19","FTT X*******-009",-1000,null,7025]
[null,null,null,"FT Transfer W/D , 05-19-2012 @ 21:30"]
[null,null,"2012-05-04","FTF X*******-009",null,100,8025]
[null,null,null,"FT Transfer Dep , 05-04-2012 @ 21:52"]
[null,null,"2012-04-22","FTT X*******-009",-100,null,7925]
[null,null,null,"FT Transfer W/D , 04-22-2012 @ 17:42"]
[null,null,"2012-04-10","FTT X*******-009",-1.35,null,8025]
[null,null,null,"FT Transfer W/D , 04-10-2012 @ 18:02"]
[null,null,"2012-04-01","DIVIDEND",null,1.35,8026.35]
[null,null,"2012-03-23","FTF X*******-009",null,100,8025]
[null,null,null,"FT Transfer Dep , 03-23-2012 @ 11:14"]
[null,null,"2012-03-19","FTT X*******-009",-100,null,7925]
[null,null,null,"FT Transfer W/D , 03-19-2012 @ 21:27"]
[null,null,"2012-03-13","FTF X*******-009",null,3050,8025]
[null,null,null,"FT Transfer Dep , 03-13-2012 @ 12:37"]
[null,null,"2012-03-02","FTT X*******-009",-50,null,4975]
[null,null,null,"FT Transfer W/D , 03-02-2012 @ 22:21"]
[null,null,"2012-01-09","FTF X*******-009",null,2524.8200000000002,5025]
[null,null,null,"FT Transfer Dep , 01-09-2012 @ 11:39"]
[null,"01-09-2012 To 12-12-2012"]
[]
["© Copyright 2011 Alpine Credit Union. All Rights Reserved."]

{"sheet":"Balance","index":2,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[4,1,4,3]]}
["Hello RYAN. Today is December 12, 2012."]
["Your Accounts","Balance","Required","Avaliable "]
["Savings",25,25,{"$f":"B3-C3","v":0}]
["Checking",963.88,100,{"$f":"B4-C4","v":863.88}]
[null,"Balance History"]
[null,"Date","Savings Balance","Checking Balance"]
[null,"2012-12-12",25,963.88]
[null,"2012-12-11",25,963.88]

{"sheet":"MonthlyBudget","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"Monthly Balances",700,{"$f":"D8-D24","v":-914},{"$f":"E8+E24","v":-594.23}]
["Income"]
[null,"Source","Expected","Actual","Difference"]
[null,"BYU",500,550,{"$f":"D4-C4","v":50}]
[null,"Thanksgiving Point",500.23,60,-440.23]
[null,"Best in Music",60,45,-15]
[null,"Miscellaneous",50,0,-50]
[null,"TOTAL",{"$f":"SUM(C4:C7)","v":1110.23},{"$f":"SUM(D4:D7)","v":655},-455.23]
[]
["Expenses"]
[null,"Source","Expected","Actual","Difference"]
[null,"Rent",670,670,{"$f":"C12-D12","v":0}]
[null,"Electricity",0,35,{"$f":"C13-D13","v":-35}]
[null,"Cell Phone",200,115,85]
[null,"Car Insurance",90,89,1]
[null,"Health Insurance",115,110,5]
[null,"Food",250,275,{"$f":"C17-D17","v":-25}]
[null,"Laundry",0,10,-10]
[null,"Gas",50,65,-15]
[null,"Kids",25,10,15]
[null,"Fun",20,30,-10]
[null,"Other",0,155,-155]
[null,"Miscellaneous",10,5,5]
[null,"TOTAL",{"$f":"SUM(C12:C23)","v":1430},{"$f":"SUM(D12:D23)","v":1569},{"$f":"SUM(E12:E23)","v":-139}]