{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Model Controls","Graphs","Balances","Budget","Income","Expenses","December","November","October","September","August","July","June","May","April","March","February","January"],"not_rendered":{"charts":5,"images":1,"macros":1,"external_links":0,"defined_names":16,"comments":1,"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":"Model Controls","index":0,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,9,7,10],[11,9,11,10],[15,9,15,10]]}
[null,"Expense Categories",null,"Income Categories",null,"Payment Types",null,"Savings Percent",null,"Credit Cards"]
[null,"Church",null,"TRH",null,{"$f":"J2","v":"Discover"},null,0.2,null,"Discover"]
[null,"Clothes",null,"BYU",null,{"$f":"J3","v":"Gesa"},null,null,null,"Gesa"]
[null,"Cosmetics",null,"MGF",null,"Cash or Debit",null,"Other Automatic Expense"]
[null,"Eat Out",null,"FAMILY",null,null,null,0.1]
[null,"Entertainment",null,"MISC"]
[null,"Food",null,"FORD",null,null,null,"Other Expense Name"]
[null,"Household",null,null,null,null,null,"Tithing (Unpaid)",null,"Begining Credit Card Balance"]
[null,"Medical",null,null,null,null,null,null,null,{"$f":"J2","v":"Discover"},956.01]
[null,"Misc",null,null,null,null,null,"Other Expense Category",null,{"$f":"J3","v":"Gesa"},0]
[null,"Phone",null,null,null,null,null,"Church"]
[null,"Rent",null,null,null,null,null,null,null,"Beginging Balances"]
[null,"School",null,null,null,null,null,"Other Expense Update Name",null,"Spending",2254.06]
[null,"Transportation",null,null,null,null,null,"Tithing (Paid)",null,"Savings",4120]
[null,"Travel"]
[null,"Utilities",null,null,null,null,null,null,null,"Last Month of Last Year"]
[null,null,null,null,null,null,null,null,null,"Dec. '15"]
[]
[]
[]
[null,"* Do not Rename or delete this sheet! Everything else depends on this sheet."]
[null,"* To see other months right click any tab at the bottom and select unhide. Then choose which tab to view. Tabs can be hiden in similar fashion. "]
[null,"* To start model the first line on the \"Jan\" tab must be manually filled out. "]

{"sheet":"Graphs","index":1,"n_rows":46,"n_cols":2,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,1,45,6],[24,1,24,11]]}
[]
[null,"Account Balances"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End of Month & YTD Surplus/Deficit Combo "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Monthly & Total Saved"]

{"sheet":"Balances","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Ending Account Balances"]
[null,null,{"$f":"'Model Controls'!J17","v":"Dec. '15"},"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Spending",{"$f":"'Model Controls'!K13","v":2254.06},{"$f":"INDEX(January!$L$5:$L$151,COUNTA(January!$L$5:$L$151))","v":1535.1979999999992},{"$f":"INDEX(February!$L$5:$L$150,COUNTA(February!$L$5:$L$150))","v":1697.2179999999992},{"$f":"INDEX(March!$L$5:$L$151,COUNTA(March!$L$5:$L$151))","v":3026.3380000000002},{"$f":"INDEX(April!$L$5:$L$151,COUNTA(April!$L$5:$L$151))","v":3433.2880000000005},{"$f":"INDEX(May!$L$5:$L$151,COUNTA(May!$L$5:$L$151))","v":3433.2880000000005},{"$f":"INDEX(June!$L$5:$L$151,COUNTA(June!$L$5:$L$151))","v":3433.2880000000005},{"$f":"INDEX(July!$L$5:$L$150,COUNTA(July!$L$5:$L$150))","v":3433.2880000000005},{"$f":"INDEX(August!$L$5:$L$149,COUNTA(August!$L$5:$L$149))","v":3433.2880000000005},{"$f":"INDEX(September!$L$5:$L$153,COUNTA(September!$L$5:$L$153))","v":3433.2880000000005},{"$f":"INDEX(October!$L$5:$L$153,COUNTA(October!$L$5:$L$153))","v":3433.2880000000005},{"$f":"INDEX(November!$L$5:$L$149,COUNTA(November!$L$5:$L$149))","v":3433.2880000000005},{"$f":"INDEX(December!$L$5:$L$151,COUNTA(December!$L$5:$L$151))","v":3433.2880000000005}]
[null,"Savings",{"$f":"'Model Controls'!K14","v":4120},{"$f":"INDEX(January!$M$5:$M$151,COUNTA(January!$M$5:$M$151))","v":6332},{"$f":"INDEX(February!$M$5:$M$150,COUNTA(February!$M$5:$M$150))","v":7628},{"$f":"INDEX(March!$M$5:$M$151,COUNTA(March!$M$5:$M$151))","v":8981},{"$f":"INDEX(April!$M$5:$M$151,COUNTA(April!$M$5:$M$151))","v":9434},{"$f":"INDEX(May!$M$5:$M$151,COUNTA(May!$M$5:$M$151))","v":9434},{"$f":"INDEX(June!$M$5:$M$151,COUNTA(June!$M$5:$M$151))","v":9434},{"$f":"INDEX(July!$M$5:$M$150,COUNTA(July!$M$5:$M$150))","v":9434},{"$f":"INDEX(August!$M$5:$M$149,COUNTA(August!$M$5:$M$149))","v":9434},{"$f":"INDEX(September!$M$5:$M$153,COUNTA(September!$M$5:$M$153))","v":9434},{"$f":"INDEX(October!$M$5:$M$153,COUNTA(October!$M$5:$M$153))","v":9434},{"$f":"INDEX(November!$M$5:$M$149,COUNTA(November!$M$5:$M$149))","v":9434},{"$f":"INDEX(December!$M$5:$M$151,COUNTA(December!$M$5:$M$151))","v":9434}]
[null,"Total",{"$f":"SUM(C4:C5)","v":6374.0599999999995},{"$f":"SUM(D4:D5)","v":7867.1979999999994},{"$f":"SUM(E4:E5)","v":9325.2179999999989},12007.338,12867.288,12867.288,12867.288,12867.288,12867.288,12867.288,12867.288,12867.288,12867.288]
[]
[null,"Surplus/Deficit"]
[null,null,{"$f":"'Model Controls'!J17","v":"Dec. '15"},"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"MTD Surplus/Deficit",0,{"$f":"Income!D43-Expenses!C38","v":756.13800000000015},{"$f":"Income!E43-Expenses!D38","v":641.83000000000084},{"$f":"Income!F43-Expenses!E38","v":1354.12},{"$f":"Income!G43-Expenses!F38","v":406.94999999999982},{"$f":"Income!H43-Expenses!G38","v":0},{"$f":"Income!I43-Expenses!H38","v":0},{"$f":"Income!J43-Expenses!I38","v":0},{"$f":"Income!K43-Expenses!J38","v":0},{"$f":"Income!L43-Expenses!K38","v":0},{"$f":"Income!M43-Expenses!L38","v":0},{"$f":"Income!N43-Expenses!M38","v":0},{"$f":"Income!O43-Expenses!N38","v":0}]
[null,"YTD Surplus/Deficit",0,{"$f":"D10","v":756.13800000000015},{"$f":"D11+E10","v":1397.968000000001},{"$f":"E11+F10","v":2752.0880000000006},3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005,3159.0380000000005]

{"sheet":"Budget","index":3,"n_rows":23,"n_cols":28,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,24,2,25],[2,26,2,27],[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,19],[2,20,2,21],[2,22,2,23]]}
[]
[null,"Budget"]
[null,null,"January",null,"February",null,"March",null,"April",null,"May",null,"June",null,"July",null,"August",null,"September",null,"October",null,"November",null,"December",null,"YTD Total"]
[null,null,"Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Remaining","Budget","Left Over"]
[null,{"$f":"IF('Model Controls'!B2=0,\"\",'Model Controls'!B2)","v":"Church"},0,{"$f":"C5-Expenses!C20","v":-348.95199999999994},0,{"$f":"E5-Expenses!D20","v":-434.9500000000001},0,{"$f":"G5-Expenses!E20","v":-498.45000000000005},0,{"$f":"I5-Expenses!F20","v":-226.95999999999998},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B5,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B5,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B5,May!$H$5:'May'!$H$151))","v":0},{"$f":"K5-Expenses!G20","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B5,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B5,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B5,June!$H$5:'June'!$H$151))","v":0},{"$f":"M5-Expenses!H20","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B5,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B5,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B5,July!$H$5:'July'!$H$150))","v":0},{"$f":"O5-Expenses!I20","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B5,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B5,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B5,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q5-Expenses!J20","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B5,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B5,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B5,September!$H$5:'September'!$H$153))","v":0},{"$f":"S5-Expenses!K20","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B5,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B5,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B5,October!$H$5:'October'!$H$153))","v":0},{"$f":"U5-Expenses!L20","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B5,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B5,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B5,November!$H$5:'November'!$H$149))","v":0},{"$f":"W5-Expenses!M20","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B5,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B5,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B5,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y5-Expenses!N20","v":0},{"$f":"SUM(C5,E5,G5,I5,K5,M5,O5,Q5,S5,U5,W5,Y5)","v":0},{"$f":"SUM(D5,F5,H5,J5,L5,N5,P5,R5,T5,V5,X5,Z5)","v":-1509.3120000000001}]
[null,{"$f":"IF('Model Controls'!B3=0,\"\",'Model Controls'!B3)","v":"Clothes"},50,{"$f":"C6-Expenses!C21","v":50},50,{"$f":"E6-Expenses!D21","v":-19.329999999999998},100,{"$f":"G6-Expenses!E21","v":-57.139999999999986},25,{"$f":"I6-Expenses!F21","v":-3},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B6,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B6,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B6,May!$H$5:'May'!$H$151))","v":0},{"$f":"K6-Expenses!G21","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B6,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B6,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B6,June!$H$5:'June'!$H$151))","v":0},{"$f":"M6-Expenses!H21","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B6,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B6,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B6,July!$H$5:'July'!$H$150))","v":0},{"$f":"O6-Expenses!I21","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B6,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B6,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B6,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q6-Expenses!J21","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B6,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B6,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B6,September!$H$5:'September'!$H$153))","v":0},{"$f":"S6-Expenses!K21","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B6,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B6,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B6,October!$H$5:'October'!$H$153))","v":0},{"$f":"U6-Expenses!L21","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B6,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B6,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B6,November!$H$5:'November'!$H$149))","v":0},{"$f":"W6-Expenses!M21","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B6,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B6,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B6,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y6-Expenses!N21","v":0},225,-29.469999999999985]
[null,{"$f":"IF('Model Controls'!B4=0,\"\",'Model Controls'!B4)","v":"Cosmetics"},0,{"$f":"C7-Expenses!C22","v":0},0,{"$f":"E7-Expenses!D22","v":0},15,{"$f":"G7-Expenses!E22","v":15},15,{"$f":"I7-Expenses!F22","v":-22.03},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B7,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B7,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B7,May!$H$5:'May'!$H$151))","v":0},{"$f":"K7-Expenses!G22","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B7,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B7,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B7,June!$H$5:'June'!$H$151))","v":0},{"$f":"M7-Expenses!H22","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B7,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B7,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B7,July!$H$5:'July'!$H$150))","v":0},{"$f":"O7-Expenses!I22","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B7,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B7,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B7,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q7-Expenses!J22","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B7,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B7,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B7,September!$H$5:'September'!$H$153))","v":0},{"$f":"S7-Expenses!K22","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B7,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B7,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B7,October!$H$5:'October'!$H$153))","v":0},{"$f":"U7-Expenses!L22","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B7,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B7,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B7,November!$H$5:'November'!$H$149))","v":0},{"$f":"W7-Expenses!M22","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B7,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B7,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B7,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y7-Expenses!N22","v":0},30,-7.0300000000000011]
[null,{"$f":"IF('Model Controls'!B5=0,\"\",'Model Controls'!B5)","v":"Eat Out"},50,{"$f":"C8-Expenses!C23","v":-8.75},50,{"$f":"E8-Expenses!D23","v":-137.58000000000001},{"$f":"SUMIF(March!$C$5:$C$151,$B8,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B8,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B8,March!$H$5:$H$151)","v":142.73000000000002},{"$f":"G8-Expenses!E23","v":0},50,{"$f":"I8-Expenses!F23","v":8.32},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B8,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B8,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B8,May!$H$5:'May'!$H$151))","v":0},{"$f":"K8-Expenses!G23","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B8,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B8,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B8,June!$H$5:'June'!$H$151))","v":0},{"$f":"M8-Expenses!H23","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B8,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B8,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B8,July!$H$5:'July'!$H$150))","v":0},{"$f":"O8-Expenses!I23","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B8,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B8,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B8,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q8-Expenses!J23","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B8,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B8,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B8,September!$H$5:'September'!$H$153))","v":0},{"$f":"S8-Expenses!K23","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B8,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B8,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B8,October!$H$5:'October'!$H$153))","v":0},{"$f":"U8-Expenses!L23","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B8,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B8,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B8,November!$H$5:'November'!$H$149))","v":0},{"$f":"W8-Expenses!M23","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B8,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B8,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B8,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y8-Expenses!N23","v":0},292.73,-138.01000000000002]
[null,{"$f":"IF('Model Controls'!B6=0,\"\",'Model Controls'!B6)","v":"Entertainment"},25,{"$f":"C9-Expenses!C24","v":-29.1},25,{"$f":"E9-Expenses!D24","v":8.3999999999999986},{"$f":"SUMIF(March!$C$5:$C$151,$B9,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B9,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B9,March!$H$5:$H$151)","v":13.33},{"$f":"G9-Expenses!E24","v":0},25,{"$f":"I9-Expenses!F24","v":-5},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B9,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B9,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B9,May!$H$5:'May'!$H$151))","v":0},{"$f":"K9-Expenses!G24","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B9,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B9,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B9,June!$H$5:'June'!$H$151))","v":0},{"$f":"M9-Expenses!H24","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B9,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B9,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B9,July!$H$5:'July'!$H$150))","v":0},{"$f":"O9-Expenses!I24","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B9,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B9,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B9,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q9-Expenses!J24","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B9,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B9,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B9,September!$H$5:'September'!$H$153))","v":0},{"$f":"S9-Expenses!K24","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B9,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B9,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B9,October!$H$5:'October'!$H$153))","v":0},{"$f":"U9-Expenses!L24","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B9,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B9,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B9,November!$H$5:'November'!$H$149))","v":0},{"$f":"W9-Expenses!M24","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B9,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B9,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B9,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y9-Expenses!N24","v":0},88.33,-25.700000000000003]
[null,{"$f":"IF('Model Controls'!B7=0,\"\",'Model Controls'!B7)","v":"Food"},300,{"$f":"C10-Expenses!C25","v":-131.60000000000002},300,{"$f":"E10-Expenses!D25","v":80.920000000000016},{"$f":"SUMIF(March!$C$5:$C$151,$B10,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B10,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B10,March!$H$5:$H$151)","v":320.06999999999994},{"$f":"G10-Expenses!E25","v":0},300,{"$f":"I10-Expenses!F25","v":153.83999999999997},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B10,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B10,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B10,May!$H$5:'May'!$H$151))","v":0},{"$f":"K10-Expenses!G25","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B10,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B10,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B10,June!$H$5:'June'!$H$151))","v":0},{"$f":"M10-Expenses!H25","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B10,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B10,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B10,July!$H$5:'July'!$H$150))","v":0},{"$f":"O10-Expenses!I25","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B10,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B10,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B10,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q10-Expenses!J25","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B10,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B10,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B10,September!$H$5:'September'!$H$153))","v":0},{"$f":"S10-Expenses!K25","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B10,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B10,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B10,October!$H$5:'October'!$H$153))","v":0},{"$f":"U10-Expenses!L25","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B10,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B10,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B10,November!$H$5:'November'!$H$149))","v":0},{"$f":"W10-Expenses!M25","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B10,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B10,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B10,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y10-Expenses!N25","v":0},1220.07,103.15999999999997]
[null,{"$f":"IF('Model Controls'!B8=0,\"\",'Model Controls'!B8)","v":"Household"},15,{"$f":"C11-Expenses!C26","v":5},15,{"$f":"E11-Expenses!D26","v":-12.59},{"$f":"SUMIF(March!$C$5:$C$151,$B11,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B11,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B11,March!$H$5:$H$151)","v":15},{"$f":"G11-Expenses!E26","v":0},20,{"$f":"I11-Expenses!F26","v":12.96},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B11,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B11,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B11,May!$H$5:'May'!$H$151))","v":0},{"$f":"K11-Expenses!G26","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B11,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B11,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B11,June!$H$5:'June'!$H$151))","v":0},{"$f":"M11-Expenses!H26","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B11,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B11,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B11,July!$H$5:'July'!$H$150))","v":0},{"$f":"O11-Expenses!I26","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B11,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B11,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B11,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q11-Expenses!J26","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B11,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B11,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B11,September!$H$5:'September'!$H$153))","v":0},{"$f":"S11-Expenses!K26","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B11,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B11,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B11,October!$H$5:'October'!$H$153))","v":0},{"$f":"U11-Expenses!L26","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B11,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B11,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B11,November!$H$5:'November'!$H$149))","v":0},{"$f":"W11-Expenses!M26","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B11,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B11,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B11,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y11-Expenses!N26","v":0},65,5.370000000000001]
[null,{"$f":"IF('Model Controls'!B9=0,\"\",'Model Controls'!B9)","v":"Medical"},25,{"$f":"C12-Expenses!C27","v":-24.790000000000006},25,{"$f":"E12-Expenses!D27","v":-85.24},{"$f":"SUMIF(March!$C$5:$C$151,$B12,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B12,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B12,March!$H$5:$H$151)","v":14.04},{"$f":"G12-Expenses!E27","v":0},0,{"$f":"I12-Expenses!F27","v":-9.31},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B12,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B12,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B12,May!$H$5:'May'!$H$151))","v":0},{"$f":"K12-Expenses!G27","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B12,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B12,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B12,June!$H$5:'June'!$H$151))","v":0},{"$f":"M12-Expenses!H27","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B12,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B12,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B12,July!$H$5:'July'!$H$150))","v":0},{"$f":"O12-Expenses!I27","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B12,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B12,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B12,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q12-Expenses!J27","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B12,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B12,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B12,September!$H$5:'September'!$H$153))","v":0},{"$f":"S12-Expenses!K27","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B12,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B12,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B12,October!$H$5:'October'!$H$153))","v":0},{"$f":"U12-Expenses!L27","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B12,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B12,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B12,November!$H$5:'November'!$H$149))","v":0},{"$f":"W12-Expenses!M27","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B12,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B12,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B12,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y12-Expenses!N27","v":0},64.039999999999992,-119.34]
[null,{"$f":"IF('Model Controls'!B10=0,\"\",'Model Controls'!B10)","v":"Misc"},100,{"$f":"C13-Expenses!C28","v":-11.629999999999995},100,{"$f":"E13-Expenses!D28","v":-235.96999999999997},{"$f":"SUMIF(March!$C$5:$C$151,$B13,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B13,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B13,March!$H$5:$H$151)","v":44.54},{"$f":"G13-Expenses!E28","v":0},100,{"$f":"I13-Expenses!F28","v":-7.3400000000000034},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B13,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B13,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B13,May!$H$5:'May'!$H$151))","v":0},{"$f":"K13-Expenses!G28","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B13,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B13,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B13,June!$H$5:'June'!$H$151))","v":0},{"$f":"M13-Expenses!H28","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B13,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B13,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B13,July!$H$5:'July'!$H$150))","v":0},{"$f":"O13-Expenses!I28","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B13,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B13,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B13,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q13-Expenses!J28","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B13,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B13,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B13,September!$H$5:'September'!$H$153))","v":0},{"$f":"S13-Expenses!K28","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B13,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B13,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B13,October!$H$5:'October'!$H$153))","v":0},{"$f":"U13-Expenses!L28","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B13,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B13,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B13,November!$H$5:'November'!$H$149))","v":0},{"$f":"W13-Expenses!M28","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B13,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B13,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B13,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y13-Expenses!N28","v":0},344.53999999999996,-254.93999999999997]
[null,{"$f":"IF('Model Controls'!B11=0,\"\",'Model Controls'!B11)","v":"Phone"},142,{"$f":"C14-Expenses!C29","v":1.4300000000000068},142,{"$f":"E14-Expenses!D29","v":1.4300000000000068},{"$f":"SUMIF(March!$C$5:$C$151,$B14,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B14,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B14,March!$H$5:$H$151)","v":140.57},{"$f":"G14-Expenses!E29","v":0},142,{"$f":"I14-Expenses!F29","v":142},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B14,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B14,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B14,May!$H$5:'May'!$H$151))","v":0},{"$f":"K14-Expenses!G29","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B14,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B14,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B14,June!$H$5:'June'!$H$151))","v":0},{"$f":"M14-Expenses!H29","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B14,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B14,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B14,July!$H$5:'July'!$H$150))","v":0},{"$f":"O14-Expenses!I29","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B14,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B14,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B14,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q14-Expenses!J29","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B14,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B14,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B14,September!$H$5:'September'!$H$153))","v":0},{"$f":"S14-Expenses!K29","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B14,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B14,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B14,October!$H$5:'October'!$H$153))","v":0},{"$f":"U14-Expenses!L29","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B14,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B14,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B14,November!$H$5:'November'!$H$149))","v":0},{"$f":"W14-Expenses!M29","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B14,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B14,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B14,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y14-Expenses!N29","v":0},566.56999999999994,144.86000000000001]
[null,{"$f":"IF('Model Controls'!B12=0,\"\",'Model Controls'!B12)","v":"Rent"},745,{"$f":"C15-Expenses!C30","v":168},745,{"$f":"E15-Expenses!D30","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B15,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B15,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B15,March!$H$5:$H$151)","v":745},{"$f":"G15-Expenses!E30","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B15,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B15,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B15,April!$H$5:'April'!$H$151))","v":745},{"$f":"I15-Expenses!F30","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B15,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B15,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B15,May!$H$5:'May'!$H$151))","v":0},{"$f":"K15-Expenses!G30","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B15,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B15,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B15,June!$H$5:'June'!$H$151))","v":0},{"$f":"M15-Expenses!H30","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B15,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B15,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B15,July!$H$5:'July'!$H$150))","v":0},{"$f":"O15-Expenses!I30","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B15,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B15,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B15,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q15-Expenses!J30","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B15,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B15,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B15,September!$H$5:'September'!$H$153))","v":0},{"$f":"S15-Expenses!K30","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B15,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B15,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B15,October!$H$5:'October'!$H$153))","v":0},{"$f":"U15-Expenses!L30","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B15,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B15,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B15,November!$H$5:'November'!$H$149))","v":0},{"$f":"W15-Expenses!M30","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B15,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B15,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B15,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y15-Expenses!N30","v":0},2980,168]
[null,{"$f":"IF('Model Controls'!B13=0,\"\",'Model Controls'!B13)","v":"School"},200,{"$f":"C16-Expenses!C31","v":126.59},200,{"$f":"E16-Expenses!D31","v":196.03},{"$f":"SUMIF(March!$C$5:$C$151,$B16,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B16,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B16,March!$H$5:$H$151)","v":133.80000000000001},{"$f":"G16-Expenses!E31","v":0},0,{"$f":"I16-Expenses!F31","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B16,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B16,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B16,May!$H$5:'May'!$H$151))","v":0},{"$f":"K16-Expenses!G31","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B16,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B16,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B16,June!$H$5:'June'!$H$151))","v":0},{"$f":"M16-Expenses!H31","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B16,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B16,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B16,July!$H$5:'July'!$H$150))","v":0},{"$f":"O16-Expenses!I31","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B16,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B16,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B16,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q16-Expenses!J31","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B16,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B16,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B16,September!$H$5:'September'!$H$153))","v":0},{"$f":"S16-Expenses!K31","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B16,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B16,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B16,October!$H$5:'October'!$H$153))","v":0},{"$f":"U16-Expenses!L31","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B16,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B16,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B16,November!$H$5:'November'!$H$149))","v":0},{"$f":"W16-Expenses!M31","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B16,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B16,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B16,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y16-Expenses!N31","v":0},533.79999999999995,322.62]
[null,{"$f":"IF('Model Controls'!B14=0,\"\",'Model Controls'!B14)","v":"Transportation"},100,{"$f":"C17-Expenses!C32","v":-14.170000000000002},100,{"$f":"E17-Expenses!D32","v":-15.280000000000001},{"$f":"SUMIF(March!$C$5:$C$151,$B17,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B17,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B17,March!$H$5:$H$151)","v":51},{"$f":"G17-Expenses!E32","v":0},75,{"$f":"I17-Expenses!F32","v":43.85},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B17,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B17,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B17,May!$H$5:'May'!$H$151))","v":0},{"$f":"K17-Expenses!G32","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B17,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B17,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B17,June!$H$5:'June'!$H$151))","v":0},{"$f":"M17-Expenses!H32","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B17,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B17,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B17,July!$H$5:'July'!$H$150))","v":0},{"$f":"O17-Expenses!I32","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B17,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B17,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B17,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q17-Expenses!J32","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B17,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B17,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B17,September!$H$5:'September'!$H$153))","v":0},{"$f":"S17-Expenses!K32","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B17,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B17,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B17,October!$H$5:'October'!$H$153))","v":0},{"$f":"U17-Expenses!L32","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B17,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B17,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B17,November!$H$5:'November'!$H$149))","v":0},{"$f":"W17-Expenses!M32","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B17,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B17,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B17,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y17-Expenses!N32","v":0},326,14.399999999999999]
[null,{"$f":"IF('Model Controls'!B15=0,\"\",'Model Controls'!B15)","v":"Travel"},0,{"$f":"C18-Expenses!C33","v":0},0,{"$f":"E18-Expenses!D33","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B18,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B18,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B18,March!$H$5:$H$151)","v":0},{"$f":"G18-Expenses!E33","v":0},600,{"$f":"I18-Expenses!F33","v":600},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B18,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B18,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B18,May!$H$5:'May'!$H$151))","v":0},{"$f":"K18-Expenses!G33","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B18,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B18,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B18,June!$H$5:'June'!$H$151))","v":0},{"$f":"M18-Expenses!H33","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B18,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B18,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B18,July!$H$5:'July'!$H$150))","v":0},{"$f":"O18-Expenses!I33","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B18,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B18,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B18,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q18-Expenses!J33","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B18,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B18,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B18,September!$H$5:'September'!$H$153))","v":0},{"$f":"S18-Expenses!K33","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B18,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B18,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B18,October!$H$5:'October'!$H$153))","v":0},{"$f":"U18-Expenses!L33","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B18,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B18,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B18,November!$H$5:'November'!$H$149))","v":0},{"$f":"W18-Expenses!M33","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B18,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B18,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B18,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y18-Expenses!N33","v":0},600,600]
[null,{"$f":"IF('Model Controls'!B16=0,\"\",'Model Controls'!B16)","v":"Utilities"},30,{"$f":"C19-Expenses!C34","v":3.5500000000000007},30,{"$f":"E19-Expenses!D34","v":-0.44999999999999929},30,{"$f":"G19-Expenses!E34","v":3.370000000000001},30,{"$f":"I19-Expenses!F34","v":30},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B19,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B19,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B19,May!$H$5:'May'!$H$151))","v":0},{"$f":"K19-Expenses!G34","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B19,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B19,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B19,June!$H$5:'June'!$H$151))","v":0},{"$f":"M19-Expenses!H34","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B19,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B19,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B19,July!$H$5:'July'!$H$150))","v":0},{"$f":"O19-Expenses!I34","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B19,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B19,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B19,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q19-Expenses!J34","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B19,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B19,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B19,September!$H$5:'September'!$H$153))","v":0},{"$f":"S19-Expenses!K34","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B19,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B19,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B19,October!$H$5:'October'!$H$153))","v":0},{"$f":"U19-Expenses!L34","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B19,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B19,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B19,November!$H$5:'November'!$H$149))","v":0},{"$f":"W19-Expenses!M34","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B19,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B19,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B19,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y19-Expenses!N34","v":0},120,36.47]
[null,{"$f":"IF('Model Controls'!B17=0,\"\",'Model Controls'!B17)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B20,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B20,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B20,January!$H$5:'January'!$H$151))","v":0},{"$f":"C20-Expenses!C35","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B20,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B20,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B20,February!$H$5:'February'!$H$150))","v":0},{"$f":"E20-Expenses!D35","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B20,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B20,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B20,March!$H$5:$H$151)","v":0},{"$f":"G20-Expenses!E35","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B20,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B20,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B20,April!$H$5:'April'!$H$151))","v":0},{"$f":"I20-Expenses!F35","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B20,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B20,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B20,May!$H$5:'May'!$H$151))","v":0},{"$f":"K20-Expenses!G35","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B20,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B20,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B20,June!$H$5:'June'!$H$151))","v":0},{"$f":"M20-Expenses!H35","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B20,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B20,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B20,July!$H$5:'July'!$H$150))","v":0},{"$f":"O20-Expenses!I35","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B20,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B20,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B20,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q20-Expenses!J35","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B20,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B20,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B20,September!$H$5:'September'!$H$153))","v":0},{"$f":"S20-Expenses!K35","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B20,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B20,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B20,October!$H$5:'October'!$H$153))","v":0},{"$f":"U20-Expenses!L35","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B20,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B20,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B20,November!$H$5:'November'!$H$149))","v":0},{"$f":"W20-Expenses!M35","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B20,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B20,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B20,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y20-Expenses!N35","v":0},0,0]
[null,{"$f":"IF('Model Controls'!B18=0,\"\",'Model Controls'!B18)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B21,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B21,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B21,January!$H$5:'January'!$H$151))","v":0},{"$f":"C21-Expenses!C36","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B21,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B21,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B21,February!$H$5:'February'!$H$150))","v":0},{"$f":"E21-Expenses!D36","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B21,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B21,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B21,March!$H$5:$H$151)","v":0},{"$f":"G21-Expenses!E36","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B21,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B21,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B21,April!$H$5:'April'!$H$151))","v":0},{"$f":"I21-Expenses!F36","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B21,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B21,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B21,May!$H$5:'May'!$H$151))","v":0},{"$f":"K21-Expenses!G36","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B21,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B21,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B21,June!$H$5:'June'!$H$151))","v":0},{"$f":"M21-Expenses!H36","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B21,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B21,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B21,July!$H$5:'July'!$H$150))","v":0},{"$f":"O21-Expenses!I36","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B21,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B21,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B21,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q21-Expenses!J36","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B21,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B21,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B21,September!$H$5:'September'!$H$153))","v":0},{"$f":"S21-Expenses!K36","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B21,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B21,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B21,October!$H$5:'October'!$H$153))","v":0},{"$f":"U21-Expenses!L36","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B21,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B21,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B21,November!$H$5:'November'!$H$149))","v":0},{"$f":"W21-Expenses!M36","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B21,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B21,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B21,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y21-Expenses!N36","v":0},0,0]
[null,{"$f":"IF('Model Controls'!B19=0,\"\",'Model Controls'!B19)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B22,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B22,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B22,January!$H$5:'January'!$H$151))","v":0},{"$f":"C22-Expenses!C37","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B22,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B22,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B22,February!$H$5:'February'!$H$150))","v":0},{"$f":"E22-Expenses!D37","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B22,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B22,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B22,March!$H$5:$H$151)","v":0},{"$f":"G22-Expenses!E37","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B22,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B22,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B22,April!$H$5:'April'!$H$151))","v":0},{"$f":"I22-Expenses!F37","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B22,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B22,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B22,May!$H$5:'May'!$H$151))","v":0},{"$f":"K22-Expenses!G37","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B22,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B22,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B22,June!$H$5:'June'!$H$151))","v":0},{"$f":"M22-Expenses!H37","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B22,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B22,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B22,July!$H$5:'July'!$H$150))","v":0},{"$f":"O22-Expenses!I37","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B22,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B22,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B22,August!$H$5:'August'!$H$149))","v":0},{"$f":"Q22-Expenses!J37","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B22,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B22,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B22,September!$H$5:'September'!$H$153))","v":0},{"$f":"S22-Expenses!K37","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B22,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B22,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B22,October!$H$5:'October'!$H$153))","v":0},{"$f":"U22-Expenses!L37","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B22,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B22,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B22,November!$H$5:'November'!$H$149))","v":0},{"$f":"W22-Expenses!M37","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B22,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B22,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B22,December!$H$5:'December'!$H$151))","v":0},{"$f":"Y22-Expenses!N37","v":0},0,0]
[null,"Total",{"$f":"SUM(C5:C22)","v":1782},{"$f":"SUM(D5:D22)","v":-214.42199999999997},{"$f":"SUM(E5:E22)","v":1782},-654.61000000000013,1765.0799999999997,-537.22,2127,717.32999999999993,0,0,0,0,0,0,{"$f":"SUM(Q5:Q22)","v":0},{"$f":"SUM(R5:R22)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AA5:AA22)","v":7456.08},{"$f":"SUM(AB5:AB22)","v":-688.92200000000025}]

{"sheet":"Income","index":4,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Income Trends"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Income (Total)",null,"January","February","March","April","May","June","July","August","September","October","November","December","YTD TOTAL","Trends"]
[null,{"$f":"IF('Model Controls'!D2=0,\"\",'Model Controls'!D2)","v":"TRH"},null,{"$f":"SUM(D34,D46)","v":2571},2055,2226,963,0,0,0,0,0,0,0,0,{"$f":"SUM(D22:O22)","v":7815}]
[null,{"$f":"IF('Model Controls'!D3=0,\"\",'Model Controls'!D3)","v":"BYU"},null,{"$f":"SUM(D35,D47)","v":584.76},1078.26,1553.6599999999999,745.99,0,0,0,0,0,0,0,0,{"$f":"SUM(D23:O23)","v":3962.67}]
[null,{"$f":"IF('Model Controls'!D4=0,\"\",'Model Controls'!D4)","v":"MGF"},null,{"$f":"SUM(D36,D48)","v":243.8},716.18000000000006,731.76,560.63,0,0,0,0,0,0,0,0,2252.37]
[null,{"$f":"IF('Model Controls'!D5=0,\"\",'Model Controls'!D5)","v":"FAMILY"},null,{"$f":"SUM(D37,D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Model Controls'!D6=0,\"\",'Model Controls'!D6)","v":"MISC"},null,{"$f":"SUM(D38,D50)","v":40},0,473,0,0,0,0,0,0,0,0,0,513]
[null,{"$f":"IF('Model Controls'!D7=0,\"\",'Model Controls'!D7)","v":"FORD"},null,{"$f":"SUM(D39,D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Model Controls'!D8=0,\"\",'Model Controls'!D8)","v":""},null,{"$f":"SUM(D40,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D28:O28)","v":0}]
[null,{"$f":"IF('Model Controls'!D9=0,\"\",'Model Controls'!D9)","v":""},null,{"$f":"SUM(D41,D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Model Controls'!D10=0,\"\",'Model Controls'!D10)","v":""},null,{"$f":"SUM(D42,D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",0,{"$f":"SUM(D22:D30)","v":3439.5600000000004},3849.4400000000005,4984.42,2269.62,0,0,0,0,0,0,0,0,14543.04]
[]
[null,"Income (Useable)",null,"January","February","March","April","May","June","July","August","September","October","November","December","YTD TOTAL"]
[null,{"$f":"IF('Model Controls'!D2=0,\"\",'Model Controls'!D2)","v":"TRH"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B34,January!$E$5:'January'!$E$151)","v":2055},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B34,February!$E$5:'February'!$E$150)","v":1642},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B34,March!$E$5:'March'!$E$151)","v":1779},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B34,April!$E$5:'April'!$E$151)","v":771},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B34,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B34,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B34,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B34,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B34,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B34,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B34,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B34,December!$E$5:'December'!$E$151)","v":0},{"$f":"SUM(D34:O34)","v":6247}]
[null,{"$f":"IF('Model Controls'!D3=0,\"\",'Model Controls'!D3)","v":"BYU"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B35,January!$E$5:'January'!$E$151)","v":467.76},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B35,February!$E$5:'February'!$E$150)","v":863.26},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B35,March!$E$5:'March'!$E$151)","v":1243.6599999999999},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B35,April!$E$5:'April'!$E$151)","v":596.99},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B35,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B35,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B35,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B35,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B35,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B35,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B35,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B35,December!$E$5:'December'!$E$151)","v":0},3171.67]
[null,{"$f":"IF('Model Controls'!D4=0,\"\",'Model Controls'!D4)","v":"MGF"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B36,January!$E$5:'January'!$E$151)","v":194.8},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B36,February!$E$5:'February'!$E$150)","v":573.18000000000006},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B36,March!$E$5:'March'!$E$151)","v":585.76},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B36,April!$E$5:'April'!$E$151)","v":448.63},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B36,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B36,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B36,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B36,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B36,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B36,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B36,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B36,December!$E$5:'December'!$E$151)","v":0},1802.37]
[null,{"$f":"IF('Model Controls'!D5=0,\"\",'Model Controls'!D5)","v":"FAMILY"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B37,January!$E$5:'January'!$E$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B37,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B37,March!$E$5:'March'!$E$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B37,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B37,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B37,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B37,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B37,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B37,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B37,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B37,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B37,December!$E$5:'December'!$E$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D6=0,\"\",'Model Controls'!D6)","v":"MISC"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B38,January!$E$5:'January'!$E$151)","v":35},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B38,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B38,March!$E$5:'March'!$E$151)","v":48},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B38,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B38,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B38,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B38,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B38,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B38,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B38,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B38,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B38,December!$E$5:'December'!$E$151)","v":0},83]
[null,{"$f":"IF('Model Controls'!D7=0,\"\",'Model Controls'!D7)","v":"FORD"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B39,January!$E$5:'January'!$E$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B39,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B39,March!$E$5:'March'!$E$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B39,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B39,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B39,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B39,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B39,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B39,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B39,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B39,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B39,December!$E$5:'December'!$E$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D8=0,\"\",'Model Controls'!D8)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B40,January!$E$5:'January'!$E$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B40,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B40,March!$E$5:'March'!$E$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B40,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B40,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B40,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B40,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B40,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B40,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B40,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B40,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B40,December!$E$5:'December'!$E$151)","v":0},{"$f":"SUM(D40:O40)","v":0}]
[null,{"$f":"IF('Model Controls'!D9=0,\"\",'Model Controls'!D9)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B41,January!$E$5:'January'!$E$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B41,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B41,March!$E$5:'March'!$E$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B41,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B41,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B41,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B41,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B41,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B41,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B41,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B41,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B41,December!$E$5:'December'!$E$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D10=0,\"\",'Model Controls'!D10)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B42,January!$E$5:'January'!$E$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B42,February!$E$5:'February'!$E$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B42,March!$E$5:'March'!$E$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B42,April!$E$5:'April'!$E$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B42,May!$E$5:'May'!$E$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B42,June!$E$5:'June'!$E$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B42,July!$E$5:'July'!$E$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B42,August!$E$5:'August'!$E$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B42,September!$E$5:'September'!$E$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B42,October!$E$5:'October'!$E$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B42,November!$E$5:'November'!$E$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B42,December!$E$5:'December'!$E$151)","v":0},0]
[null,"Total",0,{"$f":"SUM(D34:D42)","v":2752.5600000000004},3078.4400000000005,3656.42,1816.62,0,0,0,0,0,0,0,0,11304.04]
[]
[null,"Income (Saved)",null,"January","February","March","April","May","June","July","August","September","October","November","December","YTD TOTAL"]
[null,{"$f":"IF('Model Controls'!D2=0,\"\",'Model Controls'!D2)","v":"TRH"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B46,January!$I$5:'January'!$I$151)","v":516},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B46,February!$I$5:'February'!$I$150)","v":413},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B46,March!$I$5:'March'!$I$151)","v":447},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B46,April!$I$5:'April'!$I$151)","v":192},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B46,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B46,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B46,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B46,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B46,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B46,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B46,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B46,December!$I$5:'December'!$I$151)","v":0},{"$f":"SUM(D46:O46)","v":1568}]
[null,{"$f":"IF('Model Controls'!D3=0,\"\",'Model Controls'!D3)","v":"BYU"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B47,January!$I$5:'January'!$I$151)","v":117},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B47,February!$I$5:'February'!$I$150)","v":215},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B47,March!$I$5:'March'!$I$151)","v":310},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B47,April!$I$5:'April'!$I$151)","v":149},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B47,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B47,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B47,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B47,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B47,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B47,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B47,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B47,December!$I$5:'December'!$I$151)","v":0},791]
[null,{"$f":"IF('Model Controls'!D4=0,\"\",'Model Controls'!D4)","v":"MGF"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B48,January!$I$5:'January'!$I$151)","v":49},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B48,February!$I$5:'February'!$I$150)","v":143},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B48,March!$I$5:'March'!$I$151)","v":146},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B48,April!$I$5:'April'!$I$151)","v":112},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B48,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B48,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B48,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B48,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B48,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B48,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B48,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B48,December!$I$5:'December'!$I$151)","v":0},450]
[null,{"$f":"IF('Model Controls'!D5=0,\"\",'Model Controls'!D5)","v":"FAMILY"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B49,January!$I$5:'January'!$I$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B49,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B49,March!$I$5:'March'!$I$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B49,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B49,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B49,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B49,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B49,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B49,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B49,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B49,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B49,December!$I$5:'December'!$I$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D6=0,\"\",'Model Controls'!D6)","v":"MISC"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B50,January!$I$5:'January'!$I$151)","v":5},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B50,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B50,March!$I$5:'March'!$I$151)","v":425},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B50,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B50,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B50,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B50,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B50,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B50,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B50,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B50,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B50,December!$I$5:'December'!$I$151)","v":0},430]
[null,{"$f":"IF('Model Controls'!D7=0,\"\",'Model Controls'!D7)","v":"FORD"},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B51,January!$I$5:'January'!$I$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B51,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B51,March!$I$5:'March'!$I$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B51,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B51,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B51,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B51,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B51,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B51,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B51,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B51,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B51,December!$I$5:'December'!$I$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D8=0,\"\",'Model Controls'!D8)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B52,January!$I$5:'January'!$I$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B52,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B52,March!$I$5:'March'!$I$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B52,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B52,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B52,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B52,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B52,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B52,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B52,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B52,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B52,December!$I$5:'December'!$I$151)","v":0},{"$f":"SUM(D52:O52)","v":0}]
[null,{"$f":"IF('Model Controls'!D9=0,\"\",'Model Controls'!D9)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B53,January!$I$5:'January'!$I$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B53,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B53,March!$I$5:'March'!$I$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B53,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B53,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B53,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B53,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B53,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B53,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B53,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B53,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B53,December!$I$5:'December'!$I$151)","v":0},0]
[null,{"$f":"IF('Model Controls'!D10=0,\"\",'Model Controls'!D10)","v":""},null,{"$f":"SUMIF(January!$C$5:'January'!$C$151,B54,January!$I$5:'January'!$I$151)","v":0},{"$f":"SUMIF(February!$C$5:'February'!$C$150,B54,February!$I$5:'February'!$I$150)","v":0},{"$f":"SUMIF(March!$C$5:'March'!$C$151,B54,March!$I$5:'March'!$I$151)","v":0},{"$f":"SUMIF(April!$C$5:'April'!$C$151,B54,April!$I$5:'April'!$I$151)","v":0},{"$f":"SUMIF(May!$C$5:'May'!$C$151,B54,May!$I$5:'May'!$I$151)","v":0},{"$f":"SUMIF(June!$C$5:'June'!$C$151,B54,June!$I$5:'June'!$I$151)","v":0},{"$f":"SUMIF(July!$C$5:'July'!$C$150,B54,July!$I$5:'July'!$I$150)","v":0},{"$f":"SUMIF(August!$C$5:'August'!$C$149,B54,August!$I$5:'August'!$I$149)","v":0},{"$f":"SUMIF(September!$C$5:'September'!$C$153,B54,September!$I$5:'September'!$I$153)","v":0},{"$f":"SUMIF(October!$C$5:'October'!$C$153,B54,October!$I$5:'October'!$I$153)","v":0},{"$f":"SUMIF(November!$C$5:'November'!$C$149,B54,November!$I$5:'November'!$I$149)","v":0},{"$f":"SUMIF(December!$C$5:'December'!$C$151,B54,December!$I$5:'December'!$I$151)","v":0},0]
[null,"Total",0,{"$f":"SUM(D46:D54)","v":687},771,1328,453,0,0,0,0,0,0,0,0,3239]
[null,null,0,{"$f":"D55","v":687},{"$f":"D56+E55","v":1458},{"$f":"E56+F55","v":2786},3239,3239,3239,3239,3239,3239,3239,3239,3239]

{"sheet":"Expenses","index":5,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Expense Trends"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Expenses","January","February","March","April","May","June","July","August","September","October","November","December","YTD Total","Trend"]
[null,{"$f":"IF('Model Controls'!B2=0,\"\",'Model Controls'!B2)","v":"Church"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B20,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B20,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B20,January!$H$5:'January'!$H$151))","v":348.95199999999994},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B20,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B20,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B20,February!$H$5:'February'!$H$150))","v":434.9500000000001},{"$f":"SUMIF(March!$C$5:$C$151,$B20,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B20,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B20,March!$H$5:$H$151)","v":498.45000000000005},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B20,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B20,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B20,April!$H$5:'April'!$H$151))","v":226.95999999999998},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B20,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B20,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B20,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B20,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B20,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B20,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B20,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B20,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B20,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B20,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B20,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B20,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B20,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B20,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B20,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B20,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B20,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B20,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B20,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B20,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B20,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B20,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B20,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B20,December!$H$5:'December'!$H$151))","v":0},{"$f":"SUM(C20:N20)","v":1509.3120000000001}]
[null,{"$f":"IF('Model Controls'!B3=0,\"\",'Model Controls'!B3)","v":"Clothes"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B21,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B21,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B21,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B21,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B21,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B21,February!$H$5:'February'!$H$150))","v":69.33},{"$f":"SUMIF(March!$C$5:$C$151,$B21,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B21,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B21,March!$H$5:$H$151)","v":157.13999999999999},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B21,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B21,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B21,April!$H$5:'April'!$H$151))","v":28},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B21,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B21,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B21,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B21,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B21,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B21,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B21,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B21,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B21,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B21,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B21,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B21,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B21,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B21,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B21,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B21,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B21,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B21,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B21,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B21,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B21,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B21,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B21,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B21,December!$H$5:'December'!$H$151))","v":0},{"$f":"SUM(C21:N21)","v":254.46999999999997}]
[null,{"$f":"IF('Model Controls'!B4=0,\"\",'Model Controls'!B4)","v":"Cosmetics"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B22,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B22,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B22,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B22,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B22,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B22,February!$H$5:'February'!$H$150))","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B22,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B22,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B22,March!$H$5:$H$151)","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B22,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B22,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B22,April!$H$5:'April'!$H$151))","v":37.03},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B22,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B22,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B22,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B22,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B22,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B22,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B22,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B22,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B22,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B22,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B22,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B22,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B22,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B22,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B22,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B22,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B22,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B22,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B22,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B22,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B22,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B22,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B22,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B22,December!$H$5:'December'!$H$151))","v":0},37.03]
[null,{"$f":"IF('Model Controls'!B5=0,\"\",'Model Controls'!B5)","v":"Eat Out"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B23,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B23,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B23,January!$H$5:'January'!$H$151))","v":58.75},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B23,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B23,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B23,February!$H$5:'February'!$H$150))","v":187.58},{"$f":"SUMIF(March!$C$5:$C$151,$B23,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B23,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B23,March!$H$5:$H$151)","v":142.73000000000002},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B23,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B23,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B23,April!$H$5:'April'!$H$151))","v":41.68},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B23,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B23,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B23,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B23,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B23,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B23,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B23,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B23,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B23,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B23,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B23,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B23,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B23,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B23,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B23,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B23,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B23,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B23,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B23,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B23,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B23,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B23,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B23,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B23,December!$H$5:'December'!$H$151))","v":0},430.74000000000007]
[null,{"$f":"IF('Model Controls'!B6=0,\"\",'Model Controls'!B6)","v":"Entertainment"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B24,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B24,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B24,January!$H$5:'January'!$H$151))","v":54.1},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B24,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B24,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B24,February!$H$5:'February'!$H$150))","v":16.600000000000001},{"$f":"SUMIF(March!$C$5:$C$151,$B24,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B24,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B24,March!$H$5:$H$151)","v":13.33},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B24,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B24,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B24,April!$H$5:'April'!$H$151))","v":30},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B24,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B24,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B24,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B24,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B24,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B24,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B24,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B24,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B24,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B24,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B24,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B24,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B24,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B24,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B24,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B24,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B24,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B24,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B24,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B24,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B24,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B24,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B24,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B24,December!$H$5:'December'!$H$151))","v":0},114.03]
[null,{"$f":"IF('Model Controls'!B7=0,\"\",'Model Controls'!B7)","v":"Food"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B25,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B25,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B25,January!$H$5:'January'!$H$151))","v":431.6},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B25,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B25,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B25,February!$H$5:'February'!$H$150))","v":219.07999999999998},{"$f":"SUMIF(March!$C$5:$C$151,$B25,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B25,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B25,March!$H$5:$H$151)","v":320.06999999999994},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B25,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B25,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B25,April!$H$5:'April'!$H$151))","v":146.16000000000003},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B25,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B25,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B25,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B25,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B25,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B25,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B25,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B25,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B25,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B25,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B25,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B25,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B25,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B25,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B25,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B25,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B25,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B25,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B25,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B25,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B25,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B25,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B25,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B25,December!$H$5:'December'!$H$151))","v":0},1116.9100000000001]
[null,{"$f":"IF('Model Controls'!B8=0,\"\",'Model Controls'!B8)","v":"Household"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B26,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B26,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B26,January!$H$5:'January'!$H$151))","v":10},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B26,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B26,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B26,February!$H$5:'February'!$H$150))","v":27.59},{"$f":"SUMIF(March!$C$5:$C$151,$B26,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B26,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B26,March!$H$5:$H$151)","v":15},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B26,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B26,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B26,April!$H$5:'April'!$H$151))","v":7.04},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B26,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B26,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B26,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B26,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B26,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B26,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B26,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B26,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B26,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B26,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B26,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B26,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B26,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B26,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B26,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B26,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B26,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B26,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B26,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B26,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B26,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B26,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B26,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B26,December!$H$5:'December'!$H$151))","v":0},59.63]
[null,{"$f":"IF('Model Controls'!B9=0,\"\",'Model Controls'!B9)","v":"Medical"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B27,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B27,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B27,January!$H$5:'January'!$H$151))","v":49.790000000000006},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B27,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B27,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B27,February!$H$5:'February'!$H$150))","v":110.24},{"$f":"SUMIF(March!$C$5:$C$151,$B27,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B27,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B27,March!$H$5:$H$151)","v":14.04},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B27,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B27,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B27,April!$H$5:'April'!$H$151))","v":9.31},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B27,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B27,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B27,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B27,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B27,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B27,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B27,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B27,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B27,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B27,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B27,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B27,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B27,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B27,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B27,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B27,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B27,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B27,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B27,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B27,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B27,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B27,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B27,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B27,December!$H$5:'December'!$H$151))","v":0},183.38]
[null,{"$f":"IF('Model Controls'!B10=0,\"\",'Model Controls'!B10)","v":"Misc"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B28,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B28,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B28,January!$H$5:'January'!$H$151))","v":111.63},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B28,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B28,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B28,February!$H$5:'February'!$H$150))","v":335.96999999999997},{"$f":"SUMIF(March!$C$5:$C$151,$B28,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B28,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B28,March!$H$5:$H$151)","v":44.54},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B28,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B28,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B28,April!$H$5:'April'!$H$151))","v":107.34},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B28,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B28,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B28,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B28,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B28,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B28,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B28,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B28,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B28,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B28,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B28,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B28,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B28,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B28,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B28,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B28,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B28,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B28,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B28,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B28,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B28,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B28,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B28,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B28,December!$H$5:'December'!$H$151))","v":0},599.48]
[null,{"$f":"IF('Model Controls'!B11=0,\"\",'Model Controls'!B11)","v":"Phone"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B29,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B29,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B29,January!$H$5:'January'!$H$151))","v":140.57},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B29,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B29,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B29,February!$H$5:'February'!$H$150))","v":140.57},{"$f":"SUMIF(March!$C$5:$C$151,$B29,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B29,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B29,March!$H$5:$H$151)","v":140.57},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B29,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B29,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B29,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B29,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B29,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B29,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B29,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B29,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B29,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B29,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B29,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B29,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B29,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B29,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B29,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B29,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B29,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B29,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B29,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B29,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B29,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B29,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B29,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B29,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B29,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B29,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B29,December!$H$5:'December'!$H$151))","v":0},421.71]
[null,{"$f":"IF('Model Controls'!B12=0,\"\",'Model Controls'!B12)","v":"Rent"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B30,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B30,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B30,January!$H$5:'January'!$H$151))","v":577},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B30,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B30,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B30,February!$H$5:'February'!$H$150))","v":745},{"$f":"SUMIF(March!$C$5:$C$151,$B30,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B30,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B30,March!$H$5:$H$151)","v":745},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B30,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B30,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B30,April!$H$5:'April'!$H$151))","v":745},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B30,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B30,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B30,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B30,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B30,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B30,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B30,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B30,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B30,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B30,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B30,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B30,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B30,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B30,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B30,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B30,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B30,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B30,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B30,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B30,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B30,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B30,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B30,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B30,December!$H$5:'December'!$H$151))","v":0},2812]
[null,{"$f":"IF('Model Controls'!B13=0,\"\",'Model Controls'!B13)","v":"School"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B31,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B31,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B31,January!$H$5:'January'!$H$151))","v":73.41},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B31,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B31,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B31,February!$H$5:'February'!$H$150))","v":3.97},{"$f":"SUMIF(March!$C$5:$C$151,$B31,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B31,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B31,March!$H$5:$H$151)","v":133.80000000000001},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B31,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B31,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B31,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B31,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B31,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B31,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B31,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B31,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B31,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B31,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B31,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B31,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B31,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B31,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B31,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B31,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B31,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B31,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B31,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B31,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B31,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B31,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B31,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B31,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B31,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B31,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B31,December!$H$5:'December'!$H$151))","v":0},211.18]
[null,{"$f":"IF('Model Controls'!B14=0,\"\",'Model Controls'!B14)","v":"Transportation"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B32,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B32,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B32,January!$H$5:'January'!$H$151))","v":114.17},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B32,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B32,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B32,February!$H$5:'February'!$H$150))","v":115.28},{"$f":"SUMIF(March!$C$5:$C$151,$B32,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B32,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B32,March!$H$5:$H$151)","v":51},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B32,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B32,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B32,April!$H$5:'April'!$H$151))","v":31.15},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B32,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B32,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B32,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B32,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B32,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B32,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B32,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B32,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B32,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B32,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B32,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B32,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B32,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B32,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B32,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B32,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B32,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B32,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B32,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B32,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B32,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B32,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B32,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B32,December!$H$5:'December'!$H$151))","v":0},311.59999999999997]
[null,{"$f":"IF('Model Controls'!B15=0,\"\",'Model Controls'!B15)","v":"Travel"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B33,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B33,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B33,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B33,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B33,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B33,February!$H$5:'February'!$H$150))","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B33,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B33,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B33,March!$H$5:$H$151)","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B33,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B33,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B33,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B33,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B33,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B33,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B33,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B33,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B33,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B33,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B33,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B33,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B33,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B33,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B33,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B33,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B33,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B33,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B33,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B33,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B33,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B33,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B33,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B33,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B33,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B33,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B33,December!$H$5:'December'!$H$151))","v":0},0]
[null,{"$f":"IF('Model Controls'!B16=0,\"\",'Model Controls'!B16)","v":"Utilities"},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B34,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B34,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B34,January!$H$5:'January'!$H$151))","v":26.45},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B34,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B34,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B34,February!$H$5:'February'!$H$150))","v":30.45},{"$f":"SUMIF(March!$C$5:$C$151,$B34,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B34,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B34,March!$H$5:$H$151)","v":26.63},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B34,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B34,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B34,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B34,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B34,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B34,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B34,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B34,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B34,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B34,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B34,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B34,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B34,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B34,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B34,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B34,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B34,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B34,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B34,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B34,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B34,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B34,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B34,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B34,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B34,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B34,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B34,December!$H$5:'December'!$H$151))","v":0},83.53]
[null,{"$f":"IF('Model Controls'!B17=0,\"\",'Model Controls'!B17)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B35,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B35,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B35,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B35,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B35,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B35,February!$H$5:'February'!$H$150))","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B35,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B35,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B35,March!$H$5:$H$151)","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B35,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B35,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B35,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B35,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B35,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B35,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B35,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B35,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B35,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B35,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B35,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B35,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B35,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B35,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B35,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B35,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B35,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B35,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B35,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B35,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B35,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B35,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B35,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B35,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B35,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B35,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B35,December!$H$5:'December'!$H$151))","v":0},{"$f":"SUM(C35:N35)","v":0}]
[null,{"$f":"IF('Model Controls'!B18=0,\"\",'Model Controls'!B18)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B36,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B36,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B36,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B36,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B36,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B36,February!$H$5:'February'!$H$150))","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B36,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B36,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B36,March!$H$5:$H$151)","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B36,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B36,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B36,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B36,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B36,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B36,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B36,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B36,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B36,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B36,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B36,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B36,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B36,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B36,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B36,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B36,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B36,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B36,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B36,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B36,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B36,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B36,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B36,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B36,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B36,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B36,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B36,December!$H$5:'December'!$H$151))","v":0},0]
[null,{"$f":"IF('Model Controls'!B19=0,\"\",'Model Controls'!B19)","v":""},{"$f":"(SUMIF(January!$C$5:'January'!$C$151,$B37,January!$D$5:'January'!$D$151)+SUMIF(January!$C$5:'January'!$C$151,$B37,January!$G$5:'January'!$G$151)+SUMIF(January!$C$5:'January'!$C$151,$B37,January!$H$5:'January'!$H$151))","v":0},{"$f":"(SUMIF(February!$C$5:'February'!$C$150,$B37,February!$D$5:'February'!$D$150)+SUMIF(February!$C$5:'February'!$C$150,$B37,February!$G$5:'February'!$G$150)+SUMIF(February!$C$5:'February'!$C$150,$B37,February!$H$5:'February'!$H$150))","v":0},{"$f":"SUMIF(March!$C$5:$C$151,$B37,March!$D$5:$D$151)+SUMIF(March!$C$5:$C$151,$B37,March!$G$5:$G$151)+SUMIF(March!$C$5:$C$151,$B37,March!$H$5:$H$151)","v":0},{"$f":"(SUMIF(April!$C$5:'April'!$C$151,$B37,April!$D$5:'April'!$D$151)+SUMIF(April!$C$5:'April'!$C$151,$B37,April!$G$5:'April'!$G$151)+SUMIF(April!$C$5:'April'!$C$151,$B37,April!$H$5:'April'!$H$151))","v":0},{"$f":"(SUMIF(May!$C$5:'May'!$C$151,$B37,May!$D$5:'May'!$D$151)+SUMIF(May!$C$5:'May'!$C$151,$B37,May!$G$5:'May'!$G$151)+SUMIF(May!$C$5:'May'!$C$151,$B37,May!$H$5:'May'!$H$151))","v":0},{"$f":"(SUMIF(June!$C$5:'June'!$C$151,$B37,June!$D$5:'June'!$D$151)+SUMIF(June!$C$5:'June'!$C$151,$B37,June!$G$5:'June'!$G$151)+SUMIF(June!$C$5:'June'!$C$151,$B37,June!$H$5:'June'!$H$151))","v":0},{"$f":"(SUMIF(July!$C$5:'July'!$C$150,$B37,July!$D$5:'July'!$D$150)+SUMIF(July!$C$5:'July'!$C$150,$B37,July!$G$5:'July'!$G$150)+SUMIF(July!$C$5:'July'!$C$150,$B37,July!$H$5:'July'!$H$150))","v":0},{"$f":"(SUMIF(August!$C$5:'August'!$C$149,$B37,August!$D$5:'August'!$D$149)+SUMIF(August!$C$5:'August'!$C$149,$B37,August!$G$5:'August'!$G$149)+SUMIF(August!$C$5:'August'!$C$149,$B37,August!$H$5:'August'!$H$149))","v":0},{"$f":"(SUMIF(September!$C$5:'September'!$C$153,$B37,September!$D$5:'September'!$D$153)+SUMIF(September!$C$5:'September'!$C$153,$B37,September!$G$5:'September'!$G$153)+SUMIF(September!$C$5:'September'!$C$153,$B37,September!$H$5:'September'!$H$153))","v":0},{"$f":"(SUMIF(October!$C$5:'October'!$C$153,$B37,October!$D$5:'October'!$D$153)+SUMIF(October!$C$5:'October'!$C$153,$B37,October!$G$5:'October'!$G$153)+SUMIF(October!$C$5:'October'!$C$153,$B37,October!$H$5:'October'!$H$153))","v":0},{"$f":"(SUMIF(November!$C$5:'November'!$C$149,$B37,November!$D$5:'November'!$D$149)+SUMIF(November!$C$5:'November'!$C$149,$B37,November!$G$5:'November'!$G$149)+SUMIF(November!$C$5:'November'!$C$149,$B37,November!$H$5:'November'!$H$149))","v":0},{"$f":"(SUMIF(December!$C$5:'December'!$C$151,$B37,December!$D$5:'December'!$D$151)+SUMIF(December!$C$5:'December'!$C$151,$B37,December!$G$5:'December'!$G$151)+SUMIF(December!$C$5:'December'!$C$151,$B37,December!$H$5:'December'!$H$151))","v":0},0]
[null,"Total",{"$f":"SUM(C20:C34)","v":1996.4220000000003},{"$f":"SUM(D20:D34)","v":2436.6099999999997},2302.3000000000002,1409.67,0,0,0,0,0,0,0,0,8145.0020000000004]
[null,"Total w/o Tithing",{"$f":"C38-C20","v":1647.4700000000003},{"$f":"D38-D20","v":2001.6599999999996},1803.8500000000001,1182.71,0,0,0,0,0,0,0,0,6635.6900000000005]

{"sheet":"December","index":6,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+November!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+September!P3","v":0}]
["December"]
[null,null,null,null,null,{"$f":"INDEX(November!$F$5:$F$151,COUNTA(November!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(November!$L$5:$L$151,COUNTA(November!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(November!$M$5:$M$151,COUNTA(November!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"November","index":7,"n_rows":149,"n_cols":16,"rows_kept":149,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G251)+October!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H251)+September!P3","v":0}]
["November"]
[null,null,null,null,null,{"$f":"INDEX(October!$F$5:$F$151,COUNTA(October!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(October!$L$5:$L$151,COUNTA(October!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(October!$M$5:$M$151,COUNTA(October!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"October","index":8,"n_rows":153,"n_cols":16,"rows_kept":153,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G255)+September!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H255)+September!P3","v":0}]
["October"]
[null,null,null,null,null,{"$f":"INDEX(September!$F$5:$F$151,COUNTA(September!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(September!$L$5:$L$151,COUNTA(September!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(September!$M$5:$M$151,COUNTA(September!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"September","index":9,"n_rows":153,"n_cols":16,"rows_kept":153,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G255)+August!$P$2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H255)+August!P3","v":0}]
["September"]
[null,null,null,null,null,{"$f":"INDEX(August!$F$5:$F$151,COUNTA(August!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(August!$L$5:$L$151,COUNTA(August!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(August!$M$5:$M$151,COUNTA(August!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"August","index":10,"n_rows":149,"n_cols":16,"rows_kept":149,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G251)+July!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H251)","v":0}]
["August"]
[null,null,null,null,null,{"$f":"INDEX(July!$F$5:$F$151,COUNTA(July!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(July!$L$5:$L$151,COUNTA(July!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(July!$M$5:$M$151,COUNTA(July!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"July","index":11,"n_rows":150,"n_cols":16,"rows_kept":150,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G252)+June!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H252)+June!P3","v":0}]
["July"]
[null,null,null,null,null,{"$f":"INDEX(June!$F$5:$F$151,COUNTA(June!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(June!$L$5:$L$151,COUNTA(June!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(June!$M$5:$M$151,COUNTA(June!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"June","index":12,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+May!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+May!P3","v":0}]
["June"]
[null,null,null,null,null,{"$f":"INDEX(May!$F$5:$F$151,COUNTA(May!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(May!$L$5:$L$151,COUNTA(May!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(May!$M$5:$M$151,COUNTA(May!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":3433.2880000000005},{"$f":"M6-J7+I7","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"May","index":13,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+April!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+April!P3","v":0}]
["May"]
[null,null,null,null,null,{"$f":"INDEX(April!$F$5:$F$151,COUNTA(April!$F$5:$F$151))-D5+E5","v":3724.8579999999988},null,null,null,null,null,{"$f":"INDEX(April!$L$5:$L$151,COUNTA(April!$L$5:$L$151))-G5-H5-D5+E5","v":3433.2880000000005},{"$f":"INDEX(April!$M$5:$M$151,COUNTA(April!$M$5:$M$151))-J5+I5","v":9434}]
[null,null,null,null,null,{"$f":"F5-D6+E6","v":3724.8579999999988},null,null,null,null,null,{"$f":"L5-G6-H6-D6+E6","v":3433.2880000000005},{"$f":"M5-J6+I6","v":9434}]
[null,null,null,null,null,{"$f":"F6-D7+E7","v":3724.8579999999988},null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,{"$f":"L37-G38-H38-D38+E38","v":3433.2880000000005},{"$f":"M37-J38+I38","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,{"$f":"L69-G70-H70-D70+E70","v":3433.2880000000005},{"$f":"M69-J70+I70","v":9434}]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,{"$f":"L101-G102-H102-D102+E102","v":3433.2880000000005},{"$f":"M101-J102+I102","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,{"$f":"L133-G134-H134-D134+E134","v":3433.2880000000005},{"$f":"M133-J134+I134","v":9434}]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"April","index":14,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":false,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+March!P2","v":291.56999999999994}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+March!P3","v":0}]
["April"]
["2016-04-01","April Wyview","Rent",null,null,{"$f":"INDEX(March!$F$5:$F$151,COUNTA(March!$F$5:$F$151))-D5+E5","v":3144.0679999999984},745,null,null,null,null,{"$f":"INDEX(March!$L$5:$L$151,COUNTA(March!$L$5:$L$151))-G5-H5-D5+E5","v":2281.3380000000002},{"$f":"INDEX(March!$M$5:$M$151,COUNTA(March!$M$5:$M$151))-J5+I5","v":8981}]
["2016-04-01","Income","MGF",null,448.63,{"$f":"F5-D6+E6","v":3592.6979999999985},null,null,112,null,null,{"$f":"L5-G6-H6-D6+E6","v":2729.9680000000003},{"$f":"M5-J6+I6","v":9093}]
["2016-04-01","Tithing CHK # Online","Church",56.06,null,{"$f":"F6-D7+E7","v":3536.6379999999986},null,null,null,null,null,{"$f":"L6-G7-H7-D7+E7","v":2673.9080000000004},{"$f":"M6-J7+I7","v":9093}]
["2016-04-01","Income","BYU",null,596.99,4133.6279999999988,null,null,149,null,null,3270.8980000000001,9242]
["2016-04-01","Tithing CHK # Online","Church",74.599999999999994,null,4059.0279999999989,null,null,null,null,null,3196.2980000000002,9242]
["2016-04-03","LabCorp Blood Test","Medical",null,null,4059.0279999999989,9.31,null,null,null,null,3186.9880000000003,9242]
["2016-04-03","Chili's","Eat Out",null,null,4059.0279999999989,14.48,null,null,null,null,3172.5080000000003,9242]
["2016-04-03","Income","TRH",null,199,4258.0279999999984,null,null,50,null,null,3371.5080000000003,9292]
["2016-04-03","Tithing CHK # Online","Church",24.9,null,4233.1279999999988,null,null,null,null,null,3346.6080000000002,9292]
["2016-04-04","Moo-Ya's","Eat Out",null,null,4233.1279999999988,12.36,null,null,null,null,3334.248,9292]
["2016-04-04","Discover Payment","Credit Card",877.21,null,3355.9179999999988,-877.21,null,null,null,null,3334.2480000000005,9292]
["2016-04-05","Costco Gas","Transportation",19.649999999999999,null,3336.2679999999987,null,null,null,null,null,3314.5980000000004,9292]
["2016-04-05","Income","TRH",null,93,3429.2679999999987,null,null,23,null,"N",3407.5980000000004,9315]
["2016-04-05","Tithing CHK # Online","Church",11.6,null,3417.6679999999988,null,null,null,null,null,3395.9980000000005,9315]
["2016-04-06","Costco Run!","Food",70.510000000000005,null,3347.1579999999985,null,null,null,null,null,3325.4880000000003,9315]
["2016-04-06","Walmart","Food",null,null,3347.1579999999985,58.57,null,null,null,null,3266.9180000000001,9315]
["2016-04-06","Gun Cleaning Kit","Misc",null,null,3347.1579999999985,45,null,null,null,null,3221.9180000000001,9315]
["2016-04-07","Haley Bake Set","Misc",null,null,3347.1579999999985,28.2,null,null,null,null,3193.7180000000003,9315]
["2016-04-07","Haley Bridal Shower Dessert","Misc",null,null,3347.1579999999985,23.47,null,null,null,null,3170.2480000000005,9315]
["2016-04-07","Michael's Dipping Tools","Household",null,null,3347.1579999999985,7.04,null,null,null,null,3163.2080000000005,9315]
["2016-04-07","Chocolate Sprinkles","Food",null,null,3347.1579999999985,1.84,null,null,null,null,3161.3680000000004,9315]
["2016-04-07","Income","TRH",null,102,3449.1579999999985,null,null,25,null,"N",3263.3680000000004,9340]
["2016-04-07","Tithing (Unpaid)","Church",12.7,null,3436.4579999999987,null,null,null,null,null,3250.6680000000006,9340]
["2016-04-09","Target Wrapping Paper","Misc",null,null,3436.4579999999987,10.67,null,null,null,null,3239.9980000000005,9340]
["2016-04-09","Income","TRH",null,114,3550.4579999999987,null,null,29,null,"N",3353.9980000000005,9369]
["2016-04-09","Tithing (Unpaid)","Church",14.3,null,3536.1579999999985,null,null,null,null,null,3339.6980000000003,9369]
["2016-04-09","McDonald's EQ","Eat Out",null,null,3536.1579999999985,4.08,null,null,null,null,3335.6180000000004,9369]
["2016-04-09","Walmart Food","Food",null,null,3536.1579999999985,15.24,null,null,null,null,3320.3780000000006,9369]
["2016-04-09","Walmart Face Wipes","Cosmetics",null,null,3536.1579999999985,4,null,null,null,null,3316.3780000000006,9369]
["2016-04-09","Income","TRH",null,186,3722.1579999999985,null,null,46,null,"N",3502.3780000000006,9415]
["2016-04-09","Tithing (Unpaid)","Church",23.2,null,3698.9579999999987,null,null,null,null,null,3479.1780000000008,9415]
["2016-04-10","Kylie's Concert","Entertainment",30,null,3668.9579999999987,null,null,null,null,null,3449.1780000000008,9415]
["2016-04-10","Income","TRH",null,77,3745.9579999999987,null,null,19,null,"N",3526.1780000000008,9434]
["2016-04-10","Tithing (Unpaid)","Church",9.6,null,3736.3579999999988,null,null,null,null,null,3516.5780000000009,9434]
["2016-04-11","Walmart Razors","Cosmetics",null,null,3736.3579999999988,33.03,null,null,null,null,3483.5480000000007,9434]
["2016-04-12","Papa John's","Eat Out",null,null,3736.3579999999988,10.76,null,null,null,null,3472.7880000000005,9434]
["2016-04-12","Stitch Fix","Clothes",null,null,3736.3579999999988,28,null,null,null,null,3444.7880000000005,9434]
["2016-04-12","Costco Gas for Rental","Transportation",11.5,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F70-D71+E71","v":3724.8579999999988},null,null,null,null,null,{"$f":"L70-G71-H71-D71+E71","v":3433.2880000000005},{"$f":"M70-J71+I71","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3724.8579999999988},null,null,null,null,null,{"$f":"L134-G135-H135-D135+E135","v":3433.2880000000005},{"$f":"M134-J135+I135","v":9434}]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]
[null,null,null,null,null,3724.8579999999988,null,null,null,null,null,3433.2880000000005,9434]

{"sheet":"March","index":15,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":false,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+February!P2","v":117.73000000000005}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+February!P3","v":0}]
["March"]
["2016-03-01","Discover","Credit Card",183.2,null,{"$f":"INDEX(February!$F$5:$F$151,COUNTA(February!$F$5:$F$151))-D5+E5","v":1864.4579999999987},-183.2,null,null,null,null,{"$f":"INDEX(February!$L$5:$L$151,COUNTA(February!$L$5:$L$151))-G5-H5-D5+E5","v":1697.2179999999992},{"$f":"INDEX(February!$M$5:$M$151,COUNTA(February!$M$5:$M$151))-J5+I5","v":7628}]
["2016-03-01","Rent","Rent",null,null,{"$f":"F5-D6+E6","v":1864.4579999999987},745,null,null,null,null,{"$f":"L5-D6-G6-H6+E6","v":952.21799999999917},{"$f":"M5+I6-J6","v":7628}]
["2016-03-01","Income","TRH",null,47,{"$f":"F6-D7+E7","v":1911.4579999999987},null,null,12,null,null,{"$f":"L6-D7-G7-H7+E7","v":999.21799999999917},{"$f":"M6+I7-J7","v":7640}]
["2016-03-01","Tithing CHK # Online ","Church",5.9,null,1905.5579999999986,null,null,null,null,null,993.31799999999919,7640]
["2016-03-03","Discover","Credit Card",167.24,null,1738.3179999999986,-167.24,null,null,null,null,993.31799999999919,7640]
["2016-03-03","Income","MGF",null,243.75,1982.0679999999986,null,null,61,null,null,1237.0679999999993,7701]
["2016-03-03","Tithing CHK # Online ","Church",30.48,null,1951.5879999999986,null,null,null,null,null,1206.5879999999993,7701]
["2016-03-03","Creamery","Food",null,null,1951.5879999999986,2.06,null,null,null,null,1204.5279999999993,7701]
["2016-03-03","In N Out","Eat Out",null,null,1951.5879999999986,7.23,null,null,null,null,1197.2979999999993,7701]
["2016-03-03","Income","TRH",null,75,2026.5879999999986,null,null,19,null,null,1272.2979999999993,7720]
["2016-03-03","Tithing CHK # Online ","Church",9.4,null,2017.1879999999985,null,null,null,null,null,1262.8979999999992,7720]
["2016-03-04","Income","BYU",null,501.87,2519.0579999999986,null,null,125,null,null,1764.7679999999991,7845]
["2016-03-04","Tithing CHK # Online ","Church",62.69,null,2456.3679999999986,null,null,null,null,null,1702.0779999999991,7845]
["2016-03-04","Income","Misc",null,48,2504.3679999999986,null,null,425,null,null,1750.0779999999991,8270]
["2016-03-04","Tithing CHK # Online ","Church",47.3,null,2457.0679999999984,null,null,null,null,null,1702.7779999999991,8270]
["2016-03-04","Cougar Cash","School",5,null,2452.0679999999984,null,null,null,null,null,1697.7779999999991,8270]
["2016-03-04","Income","TRH",null,92,2544.0679999999984,null,null,23,null,null,1789.7779999999991,8293]
["2016-03-04","Tithing CHK # Online Online","Church",11.5,null,2532.5679999999984,null,null,null,null,null,1778.2779999999991,8293]
["2016-03-04","Discover","Credit Card",745,null,1787.5679999999984,-745,null,null,null,null,1778.2779999999991,8293]
["2016-03-05","Income","TRH",null,38,1825.5679999999984,null,null,9,null,null,1816.2779999999991,8302]
["2016-03-05","Tithing CHK # Online Online","Church",4.7,null,1820.8679999999983,null,null,null,null,null,1811.5779999999991,8302]
["2016-03-05","Red Robin ","Eat Out",null,null,1820.8679999999983,28.61,null,null,null,null,1782.9679999999992,8302]
["2016-03-06","Income","TRH",null,74,1894.8679999999983,null,null,19,null,null,1856.9679999999992,8321]
["2016-03-06","Tithing CHK # Online Online","Church",9.3000000000000007,null,1885.5679999999984,null,null,null,null,null,1847.6679999999992,8321]
["2016-03-07","Costco","Eat Out",10.16,null,1875.4079999999983,null,null,null,null,null,1837.5079999999991,8321]
["2016-03-07","Costco","Food",87.74,null,1787.6679999999983,null,null,null,null,null,1749.7679999999991,8321]
["2016-03-07","Walmart","Food",null,null,1787.6679999999983,58.48,null,null,null,null,1691.2879999999991,8321]
["2016-03-08","Testing Center Fee","School",null,null,1787.6679999999983,5,null,null,null,null,1686.2879999999991,8321]
["2016-03-08","Income","TRH",null,60,1847.6679999999983,null,null,15,null,null,1746.2879999999991,8336]
["2016-03-08","Tithing CHK # Online ","Church",7.5,null,1840.1679999999983,null,null,null,null,null,1738.7879999999991,8336]
["2016-03-09","Chiles","Eat Out",null,null,1840.1679999999983,34,null,null,null,null,1704.7879999999991,8336]
["2016-03-10","Costco Gas","Transportation",22,null,1818.1679999999983,null,null,null,null,null,1682.7879999999991,8336]
["2016-03-10","Income","TRH",null,97,1915.1679999999983,null,null,24,null,null,1779.7879999999991,8360]
["2016-03-10","Tithing CHK # Online ","Church",12.1,null,1903.0679999999984,null,null,null,null,null,1767.6879999999992,8360]
["2016-03-11","Laundry","Household",5,null,1898.0679999999984,null,null,null,null,null,1762.6879999999992,8360]
["2016-03-12","Income","TRH",null,71,1969.0679999999984,null,null,18,null,null,1833.6879999999992,8378]
["2016-03-12","Tithing CHK # Online ","Church",8.9,null,1960.1679999999983,null,null,null,null,null,1824.7879999999991,8378]
["2016-03-12","Culvers","Eat Out",null,null,1960.1679999999983,3.62,null,null,null,null,1821.1679999999992,8378]
["2016-03-13","Income","TRH",null,197,2157.1679999999983,null,null,49,null,null,2018.1679999999992,8427]
["2016-03-13","Tithing CHK # Online","Church",24.6,null,2132.5679999999984,null,null,null,null,null,1993.5679999999993,8427]
["2016-03-13","North Face Jacket","Clothes",null,null,2132.5679999999984,95.49,null,null,null,null,1898.0779999999993,8427]
["2016-03-14","Creamery","Food",null,null,2132.5679999999984,2.78,null,null,null,null,1895.2979999999993,8427]
["2016-03-14","Walmart","Food",null,null,2132.5679999999984,48.03,null,null,null,null,1847.2679999999993,8427]
["2016-03-14","RedBox","Entertainment",null,null,2132.5679999999984,2.13,null,null,null,null,1845.1379999999992,8427]
["2016-03-14","Sonic","Eat Out",null,null,2132.5679999999984,6.87,null,null,null,null,1838.2679999999993,8427]
["2016-03-15","Kohls","Clothes",null,null,2132.5679999999984,23.51,null,null,null,null,1814.7579999999994,8427]
["2016-03-15","Income","TRH",null,98,2230.5679999999984,null,null,24,null,null,1912.7579999999994,8451]
["2016-03-15","Tithing CHK # Online","Church",12.2,null,2218.3679999999986,null,null,null,null,null,1900.5579999999993,8451]
["2016-03-16","Micheals","Misc",null,null,2218.3679999999986,24.54,null,null,null,null,1876.0179999999993,8451]
["2016-03-16","Burlington","Clothes",null,null,2218.3679999999986,18.14,null,null,null,null,1857.8779999999992,8451]
["2016-03-17","Income","TRH",null,62,2280.3679999999986,null,null,16,null,null,1919.8779999999992,8467]
["2016-03-17","Tithing CHK # Online","Church",7.8,null,2272.5679999999984,null,null,null,null,null,1912.0779999999993,8467]
["2016-03-17","Electricity","Utilities",null,null,2272.5679999999984,26.63,null,null,null,null,1885.4479999999992,8467]
["2016-03-18","ONLINE CLOTHES THING","Clothes",null,null,2272.5679999999984,20,null,null,null,null,1865.4479999999992,8467]
["2016-03-18","Income","MGF",null,342.01,2614.5779999999986,null,null,85,null,null,2207.4579999999992,8552]
["2016-03-18","Tithing CHK # Online","Church",42.7,null,2571.8779999999988,null,null,null,null,null,2164.7579999999994,8552]
["2016-03-18","Income","BYU",null,741.79,3313.6679999999988,null,null,185,null,null,2906.5479999999993,8737]
["2016-03-18","Tithing CHK # Online","Church",92.68,null,3220.9879999999989,null,null,null,null,null,2813.8679999999995,8737]
["2016-03-19","Income","TRH",null,134,3354.9879999999989,null,null,34,null,null,2947.8679999999995,8771]
["2016-03-19","Tithing CHK # Online","Church",16.8,null,3338.1879999999987,null,null,null,null,null,2931.0679999999993,8771]
["2016-03-19","Walmart","Food",null,null,3338.1879999999987,43.26,null,null,null,null,2887.8079999999991,8771]
["2016-03-20","Discover","Credit Card",360.49,null,2977.6979999999985,-360.49,null,null,null,null,2887.8079999999991,8771]
["2016-03-19","Income","TRH",null,147,3124.6979999999985,null,null,37,null,null,3034.8079999999991,8808]
["2016-03-19","Tithing CHK # Online","Church",18.399999999999999,null,3106.2979999999984,null,null,null,null,null,3016.407999999999,8808]
["2016-03-20","Income","TRH",null,90,3196.2979999999984,null,null,23,null,null,3106.407999999999,8831]
["2016-03-20","Tithing CHK # Online","Church",11.3,null,3184.9979999999982,null,null,null,null,null,3095.1079999999988,8831]
["2016-03-22","Culvers","Eat Out",null,null,{"$f":"F70-D71+E71","v":3184.9979999999982},8.1999999999999993,null,null,null,null,{"$f":"L70-D71-G71-H71+E71","v":3086.907999999999},{"$f":"M70+I71-J71","v":8831}]
["2016-03-22","Income","TRH",null,74,3258.9979999999982,null,null,19,null,null,3160.907999999999,8850]
["2016-03-22","Tithing CHK # Online","Church",9.3000000000000007,null,3249.697999999998,null,null,null,null,null,3151.6079999999988,8850]
["2016-03-23","Walmart","Food",null,null,3249.697999999998,3.42,null,null,null,null,3148.1879999999987,8850]
["2016-03-23","Redbox","Entertainment",null,null,3249.697999999998,1.6,null,null,null,null,3146.5879999999988,8850]
["2016-03-23","Signiture Card","Household",10,null,3239.697999999998,null,null,null,null,null,3136.5879999999988,8850]
["2016-03-23","Gas","Transportation",22,null,3217.697999999998,null,null,null,null,null,3114.5879999999988,8850]
["2016-03-23","Savings Move","Savings",25,null,3192.697999999998,null,null,25,null,null,3089.5879999999988,8875]
["2016-03-24","Car Wash","Transportation",null,null,3192.697999999998,7,null,null,null,null,3082.5879999999988,8875]
["2016-03-24","Income","TRH",null,50,3242.697999999998,null,null,13,null,null,3132.5879999999988,8888]
["2016-03-24","Tithing CHK # Online","Church",6.3,null,3236.3979999999979,null,null,null,null,null,3126.2879999999986,8888]
["2016-03-25","Black Bear Diner","Eat Out",null,null,3236.3979999999979,25,null,null,null,null,3101.2879999999986,8888]
["2016-03-25","Costco","Food",21.06,null,3215.3379999999979,null,null,null,null,null,3080.2279999999987,8888]
["2016-03-26","WalMart","Food",27.66,null,3187.6779999999981,null,null,null,null,null,3052.5679999999988,8888]
["2016-03-26","Cafe Rio Sauce","Food",null,null,3187.6779999999981,6.45,null,null,null,null,3046.117999999999,8888]
["2016-03-26","Income","TRH",null,156,3343.6779999999981,null,null,39,null,null,3202.117999999999,8927]
["2016-03-26","Tithing CHK # Online","Church",19.5,null,3324.1779999999981,null,null,null,null,null,3182.617999999999,8927]
["2016-03-27","Chick Fil A","Eat Out",null,null,3324.1779999999981,8.82,null,null,null,null,3173.7979999999989,8927]
["2016-03-27","Macey's","Food",null,null,3324.1779999999981,7.49,null,null,null,null,3166.3079999999991,8927]
["2016-03-27","WalMart","Food",null,null,3324.1779999999981,11.64,null,null,null,null,3154.6679999999992,8927]
["2016-03-27","Income","TRH",null,136,3460.1779999999981,null,null,34,null,null,3290.6679999999992,8961]
["2016-03-27","Tithing CHK # Online","Church",17,null,3443.1779999999981,null,null,null,null,null,3273.6679999999992,8961]
["2016-03-28","Verizon","Phone",null,null,3443.1779999999981,140.57,null,null,null,null,3133.097999999999,8961]
["2016-03-28","Cap & Gown Order","School",null,null,3443.1779999999981,45.89,null,null,null,null,3087.2079999999992,8961]
["2016-03-28","Walmart","Medical",null,null,3443.1779999999981,14.04,null,null,null,null,3073.1679999999992,8961]
["2016-03-29","Income","TRH",null,81,3524.1779999999981,null,null,20,null,null,3154.1679999999992,8981]
["2016-03-29","Tithing CHK # Online","Church",10.1,null,3514.0779999999982,null,null,null,null,null,3144.0679999999993,8981]
["2016-03-30","Graduation Announcements","School",null,null,3514.0779999999982,77.91,null,null,null,null,3066.1579999999994,8981]
["2016-03-31","NetFlix","Entertainment",null,null,3514.0779999999982,9.6,null,null,null,null,3056.5579999999995,8981]
["2016-03-31","Discover Payment","Credit Card",350.01,null,3164.0679999999984,-350.01,null,null,null,null,3056.558,8981]
["2016-03-31","Cafe Zupas","Eat Out",null,null,3164.0679999999984,10.220000000000001,null,null,null,null,3046.3380000000002,8981]
["2016-03-31","Chelsey Wedding Gift Payback","Misc",20,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":3144.0679999999984},null,null,null,null,null,{"$f":"L134-D135-G135-H135+E135","v":3026.3380000000002},{"$f":"M134+I135-J135","v":8981}]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]
[null,null,null,null,null,3144.0679999999984,null,null,null,null,null,3026.3380000000002,8981]

{"sheet":"February","index":16,"n_rows":150,"n_cols":16,"rows_kept":150,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[{"$f":"January!A1","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G252)+January!P2","v":350.44000000000017}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H252)+January!P3","v":0}]
["February "]
["2016-02-01","Discover Payment","Credit Card",303.31,null,{"$f":"INDEX(January!$F$5:$F$151,COUNTA(January!$F$5:$F$151))-D5+E5","v":1799.4579999999987},-303.31,null,null,null,null,{"$f":"INDEX(January!$L$5:$L$151,COUNTA(January!$L$5:$L$151))-G5-H5-D5+E5","v":1535.1979999999992},{"$f":"INDEX(January!$M$5:$M$151,COUNTA(January!$M$5:$M$151))-J5+I5","v":6332}]
["2016-02-01","Walmart","School",null,null,{"$f":"F5-D6+E6","v":1799.4579999999987},3.97,null,null,null,null,{"$f":"L5+E6-D6-G6-H6","v":1531.2279999999992},{"$f":"M5+I6-J6","v":6332}]
["2016-02-01","Michaels","Misc",null,null,{"$f":"F6-D7+E7","v":1799.4579999999987},3.83,null,null,null,null,{"$f":"L6+E7-D7-G7-H7","v":1527.3979999999992},{"$f":"M6+I7-J7","v":6332}]
["2016-02-01","CPK","Eat Out",null,null,1799.4579999999987,37.79,null,null,null,null,1489.6079999999993,6332]
["2016-02-01","Kylie Sonagram","Medical",null,null,1799.4579999999987,7.13,null,null,null,null,1482.4779999999992,6332]
["2016-02-01","Some Jazz Back","None",null,15,1814.4579999999987,null,null,null,null,null,1497.4779999999992,6332]
["2016-02-02","Februrary Rent","Rent",null,null,1814.4579999999987,745,null,null,null,null,752.47799999999916,6332]
["2016-02-02","Signiture Card","Household",10,null,1804.4579999999987,null,null,null,null,null,742.47799999999916,6332]
["2016-02-02","Income","TRH",null,34,1838.4579999999987,null,null,8,null,null,776.47799999999916,6340]
["2016-02-02","Tithing CHK # Online Online","Church",4.2,null,1834.2579999999987,null,null,null,null,null,772.27799999999911,6340]
["2016-02-03","Income","MGF",null,288.63,2122.8879999999986,null,null,72,null,null,1060.907999999999,6412]
["2016-02-03","Tithing CHK # Online Online","Church",36.06,null,2086.8279999999986,null,null,null,null,null,1024.847999999999,6412]
["2016-02-03","Creamery","Food",null,null,2086.8279999999986,3.39,null,null,null,null,1021.4579999999991,6412]
["2016-02-04","Walmart","Misc",null,null,2086.8279999999986,23.54,null,null,null,null,997.9179999999991,6412]
["2016-02-04","Sams Club","Gas",null,null,2086.8279999999986,17.5,null,null,null,null,980.4179999999991,6412]
["2016-02-04","Sams Club","Misc",null,null,2086.8279999999986,31.74,null,null,null,null,948.67799999999909,6412]
["2016-02-04","Income","TRH",null,94,2180.8279999999986,null,null,24,null,null,1042.677999999999,6436]
["2016-02-04","Tithing CHK # Online Online","Church",11.8,null,2169.0279999999984,null,null,null,null,null,1030.877999999999,6436]
["2016-02-05","Income","BYU",null,473.51,2642.5379999999986,null,null,118,null,null,1504.387999999999,6554]
["2016-02-05","Tithing CHK # Online Online","Church",59.15,null,2583.3879999999986,null,null,null,null,null,1445.2379999999989,6554]
["2016-02-05","Discover Payment","Credit Card",999.8,null,1583.5879999999986,-999.8,null,null,null,null,1445.2379999999989,6554]
["2016-02-05","Bed, Bath, Body","Misc",null,null,1583.5879999999986,25.64,null,null,null,null,1419.5979999999988,6554]
["2016-02-05","Jiffy Lube ","Transportation",null,null,1583.5879999999986,30.95,null,null,null,null,1388.6479999999988,6554]
["2016-02-05","Cheesecake Factory","Eat Out",6,null,1577.5879999999986,null,null,null,null,null,1382.6479999999988,6554]
["2016-02-06","Wynsong","Entertainment",null,null,1577.5879999999986,7,null,null,null,null,1375.6479999999988,6554]
["2016-02-06","Walmart","Food",null,null,1577.5879999999986,2.65,null,null,null,null,1372.9979999999987,6554]
["2016-02-06","Income","TRH",null,167,1744.5879999999986,null,null,42,null,null,1539.9979999999987,6596]
["2016-02-06","Tithing CHK # Online Online","Church",20.9,null,1723.6879999999985,null,null,null,null,null,1519.0979999999986,6596]
["2016-02-07","Fast Offering","Church",50,null,1673.6879999999985,null,null,null,null,null,1469.0979999999986,6596]
["2016-02-07","Rebalance Cash","None",14.49,null,1659.1979999999985,null,null,null,null,null,1454.6079999999986,6596]
["2016-02-07","Rebalance Discover","None",null,null,1659.1979999999985,-62.18,null,null,null,null,1516.7879999999986,6596]
["2016-02-09","Los Hermanos","Eat Out",null,null,1659.1979999999985,33.79,null,null,null,null,1482.9979999999987,6596]
["2016-02-09","Income","TRH",null,54,1713.1979999999985,null,null,14,null,null,1536.9979999999987,6610]
["2016-02-09","Tithing CHK # Online Online","Church",6.8,null,1706.3979999999985,null,null,null,null,null,1530.1979999999987,6610]
["2016-02-10","Kylie Stuff","Misc",null,null,1706.3979999999985,42.44,null,null,null,null,1487.7579999999987,6610]
["2016-02-09","BYU Creamery","Food",null,null,1706.3979999999985,1.84,null,null,null,null,1485.9179999999988,6610]
["2016-02-11","Autozone","Transportation",null,null,1706.3979999999985,37.33,null,null,null,null,1448.5879999999988,6610]
["2016-02-11","Carwash","Transportation",6,null,1700.3979999999985,null,null,null,null,null,1442.5879999999988,6610]
["2016-02-11","Income","TRH",null,65,1765.3979999999985,null,null,16,null,null,1507.5879999999988,6626]
["2016-02-11","Tithing CHK # Online Online","Church",8.1,null,1757.2979999999986,null,null,null,null,null,1499.4879999999989,6626]
["2016-02-12","Dollar Tree","Misc",null,null,1757.2979999999986,2.14,null,null,null,null,1497.3479999999988,6626]
["2016-02-12","Kohls","Misc",null,null,1757.2979999999986,16.02,null,null,null,null,1481.3279999999988,6626]
["2016-02-12","Target","Misc",null,null,1757.2979999999986,21.36,null,null,null,null,1459.9679999999989,6626]
["2016-02-13","Income","TRH",null,164,1921.2979999999986,null,null,41,null,null,1623.9679999999989,6667]
["2016-02-13","Tithing CHK # Online Online","Church",20.5,null,1900.7979999999986,null,null,null,null,null,1603.4679999999989,6667]
["2016-02-13","Costco","Misc",54,null,1846.7979999999986,null,null,null,null,null,1549.4679999999989,6667]
["2016-02-13","Costco","Transportation",20,null,1826.7979999999986,null,null,null,null,null,1529.4679999999989,6667]
["2016-02-13","Walmart","Food",null,null,1826.7979999999986,58.63,null,null,null,null,1470.8379999999988,6667]
["2016-02-13","Income","TRH",null,200,2026.7979999999986,null,null,50,null,null,1670.8379999999988,6717]
["2016-02-13","Tithing CHK # Online Online","Church",25,null,2001.7979999999986,null,null,null,null,null,1645.8379999999988,6717]
["2016-02-14","Income","TRH",null,94,2095.7979999999989,null,null,24,null,null,1739.8379999999988,6741]
["2016-02-14","Tithing CHK # Online Online","Church",11.8,null,2083.9979999999987,null,null,null,null,null,1728.0379999999989,6741]
["2016-02-15","Discover Payment","Credit Card",304.52999999999997,null,{"$f":"F56-D57+E57","v":1779.4679999999987},-304.52999999999997,null,null,null,null,{"$f":"L56+E57-D57-G57-H57","v":1728.0379999999989},6741]
["2016-02-15","Savings Moveover","None",500,null,1279.4679999999987,null,null,500,null,null,1228.0379999999989,7241]
["2016-02-16","Cold Stone","Eat Out",null,null,{"$f":"F58-D59+E59","v":1279.4679999999987},5.16,null,null,null,null,{"$f":"L58+E59-D59-G59-H59","v":1222.8779999999988},7241]
["2016-02-16","180 Tacos","Eat Out",null,null,1279.4679999999987,8.08,null,null,null,null,1214.7979999999989,7241]
["2016-02-16","Tepanyaki","Eat Out",null,null,1279.4679999999987,65.92,null,null,null,null,1148.8779999999988,7241]
["2016-02-16","Journey's","Clothes",null,null,1279.4679999999987,42.69,null,null,null,null,1106.1879999999987,7241]
["2016-02-16","J. Crew","Clothes",null,null,1279.4679999999987,26.64,null,null,null,null,1079.5479999999986,7241]
["2016-02-16","Intermountain ","Medical",null,null,1279.4679999999987,91.25,null,null,null,null,988.29799999999864,7241]
["2016-02-16","Income","TRH",null,70,1349.4679999999987,null,null,17,null,null,1058.2979999999986,7258]
["2016-02-16","Tithing CHK # Online","Church",8.6999999999999993,null,1340.7679999999987,null,null,null,null,null,1049.5979999999986,7258]
["2016-02-17","Walmart","Food",null,null,1340.7679999999987,27.65,null,null,null,null,1021.9479999999986,7258]
["2016-02-17","Electricity","Utilities",null,null,1340.7679999999987,30.45,null,null,null,null,991.49799999999857,7258]
["2016-02-18","Income","MGF",null,284.55,1625.3179999999986,null,null,71,null,null,1276.0479999999986,7329]
["2016-02-18","Tithing CHK # Online","Church",35.56,null,1589.7579999999987,null,null,null,null,null,1240.4879999999987,7329]
["2016-02-18","Income","TRH",null,54,{"$f":"F70-D71+E71","v":1643.7579999999987},null,null,13,null,null,{"$f":"L70+E71-D71-G71-H71","v":1294.4879999999987},{"$f":"M70+I71-J71","v":7342}]
["2016-02-18","Tithing CHK # Online","Church",6.7,null,1637.0579999999986,null,null,null,null,null,1287.7879999999986,7342]
["2016-02-20","Income","BYU",null,389.75,2026.8079999999986,null,null,97,null,null,1677.5379999999986,7439]
["2016-02-20","Tithing CHK # Online","Church",48.68,null,1978.1279999999986,null,null,null,null,null,1628.8579999999986,7439]
["2016-02-20","Income","TRH",null,90,2068.1279999999988,null,null,23,null,null,1718.8579999999986,7462]
["2016-02-20","Tithing CHK # Online","Church",11.3,null,2056.8279999999986,null,null,null,null,null,1707.5579999999986,7462]
["2016-02-20","Walmart","Food",{"$f":"52.42+6.14","v":58.56},null,1998.2679999999987,null,null,null,null,null,1648.9979999999987,7462]
["2016-02-21","Income","TRH",null,210,2208.2679999999987,null,null,53,null,null,1858.9979999999987,7515]
["2016-02-21","Tithing CHK # Online","Church",26.3,null,2181.9679999999985,null,null,null,null,null,1832.6979999999987,7515]
["2016-02-10","BYU Creamery","Food",null,null,2181.9679999999985,7.2,null,null,null,null,1825.4979999999987,7515]
["2016-02-22","Discover Payment","Credit Card",356.47,null,1825.4979999999985,-356.47,null,null,null,null,1825.4979999999987,7515]
["2016-02-22","Wingers","Eat Out",16.850000000000001,null,1808.6479999999985,null,null,null,null,null,1808.6479999999988,7515]
["2016-02-23","Income","TRH",null,62,1870.6479999999985,null,null,16,null,null,1870.6479999999988,7531]
["2016-02-23","Tithing CHK # Online","Church",7.8,null,1862.8479999999986,null,null,null,null,null,1862.8479999999988,7531]
["2016-02-24","Hobby Lobby","Household",17.59,null,1845.2579999999987,null,null,null,null,null,1845.2579999999989,7531]
["2016-02-24","Gas","Transportation",21,null,1824.2579999999987,null,null,null,null,null,1824.2579999999989,7531]
["2016-02-24","Pita Pit","Eat Out",null,null,1824.2579999999987,13.99,null,null,null,null,1810.2679999999989,7531]
["2016-02-24","Turbo Tax","Misc",null,null,1824.2579999999987,98.19,null,null,null,null,1712.0779999999988,7531]
["2016-02-25","Monthly Savings Transfer","Savings",25,null,1799.2579999999987,null,null,25,null,null,1687.0779999999988,7556]
["2016-02-25","Income","TRH",null,58,1857.2579999999987,null,null,15,null,null,1745.0779999999988,7571]
["2016-02-25","Tithing CHK # Online","Church",7.3,null,1849.9579999999987,null,null,null,null,null,1737.7779999999989,7571]
["2016-02-26","Income","TRH",null,84,1933.9579999999987,null,null,21,null,null,{"$f":"L91+E92-D92-G92-H92","v":1821.7779999999989},{"$f":"M91+I92-J92","v":7592}]
["2016-02-26","Tithing CHK # Online","Church",10.5,null,1923.4579999999987,null,null,null,null,null,1811.2779999999989,7592]
["2016-02-27","Walmart","Medical",null,null,1923.4579999999987,11.86,null,null,null,null,1799.417999999999,7592]
["2016-02-27","Walmart","Food",null,null,1923.4579999999987,59.16,null,null,null,null,1740.2579999999989,7592]
["2016-02-27","Verizon","Phone",null,null,1923.4579999999987,140.57,null,null,null,null,1599.687999999999,7592]
["2016-02-27","Income","TRH",null,142,2065.4579999999987,null,null,36,null,null,1741.687999999999,7628]
["2016-02-27","Tithing CHK # Online","Church",17.8,null,2047.6579999999988,null,null,null,null,null,1723.887999999999,7628]
["2016-02-29","White Cloth","Misc",null,null,2047.6579999999988,17.07,null,null,null,null,1706.8179999999991,7628]
["2016-02-29","Netflix","Entertainment",null,null,2047.6579999999988,9.6,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,{"$f":"F134-D135+E135","v":2047.6579999999988},null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]
[null,null,null,null,null,2047.6579999999988,null,null,null,null,null,1697.2179999999992,7628]

{"sheet":"January","index":17,"n_rows":151,"n_cols":16,"rows_kept":151,"cut":false,"hidden":true,"merged":[[3,0,3,12],[0,0,0,12],[0,14,0,15],[1,0,1,2],[1,3,1,5],[1,6,1,7],[1,8,1,10],[1,11,1,12]]}
[2016,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Balance"]
["INFORMATION",null,null,"CASH",null,null,"DEBT",null,"SAVINGS",null,null,"TOTAL",null,null,{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"SUM(G5:G253)+'Model Controls'!K9","v":567.57000000000016}]
["Date","Description","Category","Expense","Income","Available ",{"$f":"'Model Controls'!J2","v":"Discover"},{"$f":"'Model Controls'!J3","v":"Gesa"},"Deposit","Withdral","IN BANK?","Spending","Savings",null,{"$f":"'Model Controls'!J3","v":"Gesa"},{"$f":"SUM(H5:H253)+'Model Controls'!K10","v":0}]
["January"]
["1.1.2016","Discover","Credit Card",775.41,null,2434.66,-775.41,null,null,null,null,2254.06,4120]
["1.1.2016","Income","TRH",null,138,{"$f":"F5-D6+E6","v":2572.66},null,null,35,null,null,{"$f":"L5+E6-D6-G6-H6","v":2392.06},{"$f":"M5+I6-J6","v":4155}]
["1.1.2016","Tithing CHK # 1061","Church",{"$f":"(E6+I6)*0.1","v":17.3},null,{"$f":"F6-D7+E7","v":2555.3599999999997},null,null,null,null,null,{"$f":"L6+E7-D7-G7-H7","v":2374.7599999999998},{"$f":"M6+I7-J7","v":4155}]
["1.2.2016","Los Hermanos","Eat Out",null,null,{"$f":"F7-D8+E8","v":2555.3599999999997},4,null,null,null,null,{"$f":"L7+E8-D8-G8-H8","v":2370.7599999999998},{"$f":"M7+I8-J8","v":4155}]
["1.2.2016","Walmart","Medical",null,null,2555.3599999999997,12.99,null,null,null,null,2357.77,4155]
["1.2.2016","Walmart","Food",null,null,2555.3599999999997,83.35,null,null,null,null,2274.42,4155]
["1.2.2016","Costco","Transportation",23,null,2532.3599999999997,null,null,null,null,null,2251.42,4155]
["1.2.2016","Car Wash","Transportation",null,null,2532.3599999999997,9,null,null,null,null,{"$f":"L11+E12-D12-G12-H12","v":2242.42},{"$f":"M11+I12-J12","v":4155}]
["1.2.2016","Wedding Check","Misc",null,20,2552.3599999999997,null,null,5,null,null,{"$f":"L12+E13-D13-G13-H13","v":2262.42},{"$f":"M12+I13-J13","v":4160}]
["1.2.2016","Tithing CHK # 1061","Church",2.5,null,2549.8599999999997,null,null,null,null,null,2259.92,4160]
["1.2.2016","Income","TRH",null,212,2761.8599999999997,null,null,53,null,null,{"$f":"L14+E15-D15-G15-H15","v":2471.92},{"$f":"M14+I15-J15","v":4213}]
["1.2.2016","Tithing CHK # 1061","Church",{"$f":"(E15+I15)*0.1","v":26.5},null,2735.3599999999997,null,null,null,null,null,{"$f":"L15+E16-D16-G16-H16","v":2445.42},{"$f":"M15+I16-J16","v":4213}]
["1.3.2015","Move Money Back","None",1000,null,1735.3599999999997,null,null,1000,null,null,{"$f":"L16+E17-D17-G17-H17","v":1445.42},{"$f":"M16+I17-J17","v":5213}]
["1.3.2015","January Rent","Rent",null,null,1735.3599999999997,577,null,null,null,null,{"$f":"L17+E18-D18-G18-H18","v":868.42000000000007},{"$f":"M17+I18-J18","v":5213}]
["1.4.2016","Gas Money","Misc",null,15,1750.3599999999997,null,null,null,null,null,{"$f":"L18+E19-D19-G19-H19","v":883.42000000000007},{"$f":"M18+I19-J19","v":5213}]
["1.4.2016","Tithing CHK # 1062","Church",{"$f":"(E19+I19)*0.1","v":1.5},null,1748.8599999999997,null,null,null,null,null,{"$f":"L19+E20-D20-G20-H20","v":881.92000000000007},{"$f":"M19+I20-J20","v":5213}]
["1.4.2015","Walmart","Food",null,null,1748.8599999999997,3.03,null,null,null,null,{"$f":"L20+E21-D21-G21-H21","v":878.8900000000001},{"$f":"M20+I21-J21","v":5213}]
["1.5.2015","Income","TRH",null,74,1822.8599999999997,null,null,19,null,null,{"$f":"L21+E22-D22-G22-H22","v":952.8900000000001},{"$f":"M21+I22-J22","v":5232}]
["1.5.2015","Tithing CHK # 1062","Church",{"$f":"(E22+I22)*0.1","v":9.3000000000000007},null,1813.5599999999997,null,null,null,null,null,{"$f":"L22+E23-D23-G23-H23","v":943.59000000000015},{"$f":"M22+I23-J23","v":5232}]
["1.6.2015","Textbook Sale","None",null,50,1863.5599999999997,null,null,null,null,null,{"$f":"L23+E24-D24-G24-H24","v":993.59000000000015},{"$f":"M23+I24-J24","v":5232}]
["1.6.2015","Tithing CHK # 1062","Church",{"$f":"(E24+I24)*0.1","v":5},null,1858.5599999999997,null,null,null,null,null,{"$f":"L24+E25-D25-G25-H25","v":988.59000000000015},{"$f":"M24+I25-J25","v":5232}]
["1.6.2015","Walmart","Food",13.59,null,1844.9699999999998,null,null,null,null,null,{"$f":"L25+E26-D26-G26-H26","v":975.00000000000011},{"$f":"M25+I26-J26","v":5232}]
["1.7.2015","Income","TRH",null,37,1881.9699999999998,null,null,9,null,null,{"$f":"L26+E27-D27-G27-H27","v":1012.0000000000001},{"$f":"M26+I27-J27","v":5241}]
["1.7.2015","Tithing CHK # 1062","Church",{"$f":"(E27+I27)*0.1","v":4.6000000000000005},null,1877.37,null,null,null,null,null,{"$f":"L27+E28-D28-G28-H28","v":1007.4000000000001},{"$f":"M27+I28-J28","v":5241}]
["1.7.2015","BYU E Check","Household",10,null,1867.37,null,null,null,null,null,{"$f":"L28+E29-D29-G29-H29","v":997.40000000000009},{"$f":"M28+I29-J29","v":5241}]
["1.8.2015","Income","BYU",null,57.62,1924.9899999999998,null,null,14,null,null,{"$f":"L29+E30-D30-G30-H30","v":1055.02},{"$f":"M29+I30-J30","v":5255}]
["1.8.2015","Tithing CHK # 1062","Church",{"$f":"(E30+I30)*0.1","v":7.1620000000000008},null,1917.8279999999997,null,null,null,null,null,{"$f":"L30+E31-D31-G31-H31","v":1047.8579999999999},{"$f":"M30+I31-J31","v":5255}]
["1.8.2015","Kneeders","Eat Out",6.24,null,1911.5879999999997,null,null,null,null,null,{"$f":"L31+E32-D32-G32-H32","v":1041.6179999999999},{"$f":"M31+I32-J32","v":5255}]
["1.7.2015","Income","TRH",null,132,2043.5879999999997,null,null,33,null,null,{"$f":"L32+E33-D33-G33-H33","v":1173.6179999999999},{"$f":"M32+I33-J33","v":5288}]
["1.7.2015","Tithing CHK # 1062","Church",{"$f":"(E33+I33)*0.1","v":16.5},null,2027.0879999999997,null,null,null,null,null,{"$f":"L33+E34-D34-G34-H34","v":1157.1179999999999},{"$f":"M33+I34-J34","v":5288}]
["1.9.2015","Walmart","Food",45.46,null,1981.6279999999997,null,null,null,null,null,{"$f":"L34+E35-D35-G35-H35","v":1111.6579999999999},{"$f":"M34+I35-J35","v":5288}]
["1.9.2015","Income","TRH",null,154,2135.6279999999997,null,null,39,null,null,{"$f":"L35+E36-D36-G36-H36","v":1265.6579999999999},{"$f":"M35+I36-J36","v":5327}]
["1.9.2015","Tithing CHK # 1062","Church",{"$f":"(E36+I36)*0.1","v":19.3},null,2116.3279999999995,null,null,null,null,null,{"$f":"L36+E37-D37-G37-H37","v":1246.3579999999999},{"$f":"M36+I37-J37","v":5327}]
["1.10.2015","Discover Payment","Credit Card",829.88,null,1286.4479999999994,-829.88,null,null,null,null,{"$f":"L37+E38-D38-G38-H38","v":1246.3579999999999},{"$f":"M37+I38-J38","v":5327}]
["1.10.2015","Income","TRH",null,58,1344.4479999999994,null,null,15,null,null,{"$f":"L38+E39-D39-G39-H39","v":1304.3579999999999},{"$f":"M38+I39-J39","v":5342}]
["1.10.2015","Tithing CHK # 1062","Church",{"$f":"(E39+I39)*0.1","v":7.3000000000000007},null,1337.1479999999995,null,null,null,null,null,{"$f":"L39+E40-D40-G40-H40","v":1297.058},{"$f":"M39+I40-J40","v":5342}]
["1.11.2015","Physical Science Test","School",null,null,1337.1479999999995,20,null,null,null,null,{"$f":"L40+E41-D41-G41-H41","v":1277.058},{"$f":"M40+I41-J41","v":5342}]
["1.11.2015","Gas   ","Transportation",22,null,1315.1479999999995,null,null,null,null,null,1255.058,5342]
["1.12.2016","Slab Pizza","Eat Out",null,null,1315.1479999999995,5.93,null,null,null,null,{"$f":"L42+E43-D43-G43-H43","v":1249.1279999999999},{"$f":"M42+I43-J43","v":5342}]
["1.13.2016","Target","Food",null,null,1315.1479999999995,4,null,null,null,null,1245.1279999999999,5342]
["1.12.2016","Income","TRH",null,51,1366.1479999999995,null,null,13,null,null,{"$f":"L44+E45-D45-G45-H45","v":1296.1279999999999},{"$f":"M44+I45-J45","v":5355}]
["1.12.2016","Tithing CHK # 1062","Church",{"$f":"(E45+I45)*0.1","v":6.4},null,1359.7479999999994,null,null,null,null,null,{"$f":"L45+E46-D46-G46-H46","v":1289.7279999999998},{"$f":"M45+I46-J46","v":5355}]
["1.14.2015","Wedding Card","Misc",null,null,1359.7479999999994,4.88,null,null,null,null,{"$f":"L46+E47-D47-G47-H47","v":1284.8479999999997},{"$f":"M46+I47-J47","v":5355}]
["1.14.2015","Wedding Money","Misc",40,null,1319.7479999999994,null,null,null,null,null,1244.8479999999997,5355]
["1.15.2015","520 Book","School",null,null,1319.7479999999994,53.41,null,null,null,null,1191.4379999999996,5355]
["1.15.2015","Income","MGF",null,194.8,1514.5479999999993,null,null,49,null,null,{"$f":"L49+E50-D50-G50-H50","v":1386.2379999999996},{"$f":"M49+I50-J50","v":5404}]
["1.15.2015","Tithing CHK # 1062","Church",{"$f":"(E50+I50)*0.1","v":24.380000000000003},null,1490.1679999999992,null,null,null,null,null,{"$f":"L50+E51-D51-G51-H51","v":1361.8579999999995},{"$f":"M50+I51-J51","v":5404}]
["1.15.2015","Walmart","Food",null,null,1490.1679999999992,17.09,null,null,null,null,{"$f":"L51+E52-D52-G52-H52","v":1344.7679999999996},{"$f":"M51+I52-J52","v":5404}]
["1.15.2015","Walmart","Medical",null,null,1490.1679999999992,6.75,null,null,null,null,{"$f":"L52+E53-D53-G53-H53","v":1338.0179999999996},{"$f":"M52+I53-J53","v":5404}]
["1.15.2015","Income","TRH",null,107,1597.1679999999992,null,null,27,null,null,{"$f":"L53+E54-D54-G54-H54","v":1445.0179999999996},{"$f":"M53+I54-J54","v":5431}]
["1.15.2015","Tithing CHK # 1062","Church",{"$f":"(E54+I54)*0.1","v":13.4},null,1583.7679999999991,null,null,null,null,null,{"$f":"L54+E55-D55-G55-H55","v":1431.6179999999995},{"$f":"M54+I55-J55","v":5431}]
["1.16.2016","Income","TRH",null,191,1774.7679999999991,null,null,48,null,null,{"$f":"L55+E56-D56-G56-H56","v":1622.6179999999995},{"$f":"M55+I56-J56","v":5479}]
["1.16.2016","Tithing CHK # 1062","Church",{"$f":"(E56+I56)*0.1","v":23.900000000000002},null,1750.867999999999,null,null,null,null,null,{"$f":"L56+E57-D57-G57-H57","v":1598.7179999999994},{"$f":"M56+I57-J57","v":5479}]
["1.18.2016","Auto Zone","Transportation",null,null,1750.867999999999,17.07,null,null,null,null,{"$f":"L57+E58-D58-G58-H58","v":1581.6479999999995},{"$f":"M57+I58-J58","v":5479}]
["1.18.2016","B Dubss","Eat Out",5,null,1745.867999999999,null,null,null,null,null,1576.6479999999995,5479]
["1.18.2016","Culver's","Eat Out",null,null,1745.867999999999,6.71,null,null,null,null,1569.9379999999994,5479]
["1.18.2016","Costco","Transportation",21.01,null,1724.857999999999,null,null,null,null,null,{"$f":"L60+E61-D61-G61-H61","v":1548.9279999999994},{"$f":"M60+I61-J61","v":5479}]
["1.19.2015","In and Out","Eat Out",null,null,1724.857999999999,4.53,null,null,null,null,{"$f":"L61+E62-D62-G62-H62","v":1544.3979999999995},{"$f":"M61+I62-J62","v":5479}]
["1.19.2015","Income","TRH",null,50,1774.857999999999,null,null,12,null,null,{"$f":"L62+E63-D63-G63-H63","v":1594.3979999999995},{"$f":"M62+I63-J63","v":5491}]
["1.19.2015","Tithing CHK # Online","Church",{"$f":"(E63+I63)*0.1","v":6.2},null,1768.657999999999,null,null,null,null,null,{"$f":"L63+E64-D64-G64-H64","v":1588.1979999999994},{"$f":"M63+I64-J64","v":5491}]
["1.20.2015","Doctor's","Medical",21.05,null,1747.607999999999,null,null,null,null,null,{"$f":"L64+E65-D65-G65-H65","v":1567.1479999999995},{"$f":"M64+I65-J65","v":5491}]
["1.20.2015","Costco","Food",82.9,null,1664.7079999999989,null,null,null,null,null,1484.2479999999994,5491]
["1.20.2015","Walmart","Food",null,null,1664.7079999999989,39.619999999999997,null,null,null,null,1444.6279999999995,5491]
["2016-01-21","Income","TRH",null,58,1722.7079999999989,null,null,15,null,null,{"$f":"L67+E68-D68-G68-H68","v":1502.6279999999995},{"$f":"M67+I68-J68","v":5506}]
["2016-01-21","Tithing CHK # Online","Church",7.3,null,1715.407999999999,null,null,null,null,null,1495.3279999999995,5506]
["2016-01-21","Income","BYU",null,410.14,2125.5479999999989,null,null,103,null,null,1905.4679999999994,5609]
["2016-01-21","Tithing CHK # Online","Church",51.31,null,2074.2379999999989,null,null,null,null,null,1854.1579999999994,5609]
["2016-01-21","Savings Move Back","None",500,null,{"$f":"F71-D72+E72","v":1574.2379999999989},null,null,500,null,null,1354.1579999999994,6109]
["2016-01-21","Electricity","Utilities",null,null,1574.2379999999989,26.45,null,null,null,null,1327.7079999999994,6109]
["2016-01-21","Discover","Credit Card",140.37,null,{"$f":"F73-D74+E74","v":1433.867999999999},-140.37,null,null,null,null,{"$f":"L73+E74-D74-G74-H74","v":1327.7079999999992},{"$f":"M73+I74-J74","v":6109}]
["2016-01-23","Income","TRH",null,133,1566.867999999999,null,null,33,null,null,1460.7079999999992,6142]
["2016-01-23","Tithing CHK # Online","Church",16.600000000000001,null,1550.2679999999991,null,null,null,null,null,1444.1079999999993,6142]
["2016-01-23","Walmart","Food",null,null,1550.2679999999991,12.57,null,null,null,null,1431.5379999999993,6142]
["2016-01-23","Income","TRH",null,171,1721.2679999999991,null,null,43,null,null,1602.5379999999993,6185]
["2016-01-23","Tithing CHK # Online","Church",21.4,null,1699.867999999999,null,null,null,null,null,1581.1379999999992,6185]
["2016-01-24","Income","TRH",null,79,1778.867999999999,null,null,20,null,null,1660.1379999999992,6205]
["2016-01-24","Tithing CHK # Online","Church",9.9,null,1768.9679999999989,null,null,null,null,null,1650.2379999999991,6205]
["2016-01-26","Walmart","Food",null,null,1768.9679999999989,50.2,null,null,null,null,1600.0379999999991,6205]
["2016-01-25","Cold Stone","Eat Out",null,null,1768.9679999999989,5.16,null,null,null,null,1594.877999999999,6205]
["2016-01-26","Income","TRH",null,50,1818.9679999999989,null,null,12,null,null,1644.877999999999,6217]
["2016-01-26","Tithing CHK # Online","Church",6.2,null,1812.7679999999989,null,null,null,null,null,1638.677999999999,6217]
["2016-01-27","Creamery","Eat Out",null,null,1812.7679999999989,5.14,null,null,null,null,1633.5379999999989,6217]
["2016-01-28","Verizon","Phone",null,null,1812.7679999999989,140.57,null,null,null,null,1492.9679999999989,6217]
["2016-01-28","Income","TRH",null,76,1888.7679999999989,null,null,19,null,null,1568.9679999999989,6236]
["2016-01-28","Tithing CHK # Online","Church",9.5,null,1879.2679999999989,null,null,null,null,null,1559.4679999999989,6236]
["2016-01-29","Income","TRH",null,127,2006.2679999999989,null,null,32,null,null,1686.4679999999989,6268]
["2016-01-29","Tithing CHK # Online","Church",15.9,null,1990.3679999999988,null,null,null,null,null,1670.5679999999988,6268]
["2016-01-29","Gas","Transportation",null,null,1990.3679999999988,22.09,null,null,null,null,1648.4779999999989,6268]
["2016-01-29","Ihop","Eat Out",null,null,1990.3679999999988,14,null,null,null,null,1634.4779999999989,6268]
["2016-01-30","McDonalds","Eat Out",null,null,1990.3679999999988,2.04,null,null,null,null,1632.437999999999,6268]
["2016-01-30","Walmart","Medical",null,null,1990.3679999999988,9,null,null,null,null,1623.437999999999,6268]
["2016-01-30","Walmart","Food",null,null,1990.3679999999988,79.790000000000006,null,null,null,null,1543.647999999999,6268]
["2016-01-30","Netflix","Entertainment",null,null,1990.3679999999988,9.6,null,null,null,null,1534.0479999999991,6268]
["2016-01-30","Income","TRH",null,157,2147.3679999999986,null,null,39,null,null,1691.0479999999991,6307]
["2016-01-30","Tithing CHK # Online","Church",19.600000000000001,null,2127.7679999999987,null,null,null,null,null,1671.4479999999992,6307]
["2016-01-31","Bulls Ticket","Entertainment",null,null,2127.7679999999987,44.5,null,null,null,null,1626.9479999999992,6307]
["2016-01-31","Bulls Ticket (Kylie MONEY)","Misc",null,null,2127.7679999999987,66.75,null,null,null,null,1560.1979999999992,6307]
["2016-01-31","Savings Transfer","None",25,null,2102.7679999999987,null,null,25,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,{"$f":"L131+E132-D132-G132-H132","v":1535.1979999999992},{"$f":"M131+I132-J132","v":6332}]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,{"$f":"F135-D136+E136","v":2102.7679999999987},null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]
[null,null,null,null,null,2102.7679999999987,null,null,null,null,null,1535.1979999999992,6332]