{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["budget","january","february","march","april","may","june","july","august","september","october","november","december"],"read":"whole","date_system":"1900"}

{"sheet":"budget","index":0,"n_rows":32,"n_cols":17,"rows_kept":32,"merged":[[1,0,2,1],[6,0,6,1],[8,0,9,1],[28,0,28,1],[30,0,30,1],[31,0,31,1]]}
["Category","Monthly Estimate","JAN","FEB","MARCH","APRIL","MAY","JUNE","JULY","AUG","SEPT","OCT","NOV","DEC","YTD","Yearly Estimate","Difference"]
["INCOME"]
[]
["Wages",null,{"$f":"SUMIF(january!$C:$C,A4,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A4,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A4,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A4,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A4,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A4,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A4,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A4,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A4,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A4,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A4,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A4,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O4-P4)","v":{"v":0,"d":"$0.00"}}]
["Bonuses",null,{"$f":"SUMIF(january!$C:$C,A5,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A4,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A4,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A4,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A4,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A4,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A4,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A5,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A5,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A5,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A5,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A5,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C5:N5)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O5-P5)","v":{"v":0,"d":"$0.00"}}]
["Other",null,{"$f":"SUMIF(january!$C:$C,A6,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A6,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A6,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A6,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A6,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A6,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A6,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A6,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A6,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A6,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A6,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A6,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C6:N6)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O6-P6)","v":{"v":0,"d":"$0.00"}}]
["Total Income",null,{"$f":"SUM(C4:C6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(D4:D6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E4:E6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F4:F6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G4:G6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(H4:H6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(I4:I6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J4:J6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(K4:K6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(L4:L6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(M4:M6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(N4:N6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C7:N7)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(P4:P6)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(Q4:Q6)","v":{"v":0,"d":"$0.00"}}]
[]
["EXPENSE"]
[]
["Utilities",null,{"$f":"SUMIF(january!$C:$C,A11,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A11,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A11,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A11,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A11,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A11,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A11,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A11,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A11,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A11,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A11,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A11,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C11:N11)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O11-P11)","v":{"v":0,"d":"$0.00"}}]
["Internet",null,{"$f":"SUMIF(january!$C:$C,A12,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A11,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A11,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A11,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A11,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A11,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A11,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A12,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A12,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A12,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A12,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A12,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C12:N12)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O12-P12)","v":{"v":0,"d":"$0.00"}}]
["Phone",null,{"$f":"SUMIF(january!$C:$C,A13,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A13,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A13,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A13,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A13,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A13,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A13,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A13,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A13,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A13,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A13,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A13,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C13:N13)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O13-P13)","v":{"v":0,"d":"$0.00"}}]
["Rent",null,{"$f":"SUMIF(january!$C:$C,A14,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A13,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A13,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A13,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A13,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A13,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A13,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A14,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A14,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A14,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A14,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A14,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C14:N14)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O14-P14)","v":{"v":0,"d":"$0.00"}}]
["Insurance",null,{"$f":"SUMIF(january!$C:$C,A15,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A15,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A15,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A15,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A15,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A15,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A15,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A15,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A15,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A15,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A15,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A15,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C15:N15)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O15-P15)","v":{"v":0,"d":"$0.00"}}]
["Groceries",null,{"$f":"SUMIF(january!$C:$C,A16,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A15,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A15,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A15,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A15,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A15,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A15,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A16,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A16,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A16,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A16,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A16,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C16:N16)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O16-P16)","v":{"v":0,"d":"$0.00"}}]
["Household",null,{"$f":"SUMIF(january!$C:$C,A17,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A17,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A17,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A17,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A17,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A17,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A17,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A17,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A17,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A17,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A17,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A17,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C17:N17)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O17-P17)","v":{"v":0,"d":"$0.00"}}]
["Health",null,{"$f":"SUMIF(january!$C:$C,A18,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A17,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A17,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A17,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A17,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A17,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A17,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A18,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A18,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A18,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A18,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A18,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C18:N18)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O18-P18)","v":{"v":0,"d":"$0.00"}}]
["Clothing",null,{"$f":"SUMIF(january!$C:$C,A19,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A19,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A19,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A19,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A19,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A19,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A19,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A19,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A19,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A19,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A19,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A19,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C19:N19)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O19-P19)","v":{"v":0,"d":"$0.00"}}]
["Furniture",null,{"$f":"SUMIF(january!$C:$C,A20,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A19,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A19,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A19,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A19,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A19,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A19,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A20,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A20,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A20,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A20,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A20,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C20:N20)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O20-P20)","v":{"v":0,"d":"$0.00"}}]
["Charity",{"$f":"SUM(B4*-0.1)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(january!$C:$C,A21,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A21,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A21,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A21,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A21,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A21,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A21,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A21,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A21,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A21,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A21,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A21,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C21:N21)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O21-P21)","v":{"v":0,"d":"$0.00"}}]
["Gas",null,{"$f":"SUMIF(january!$C:$C,A22,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A21,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A21,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A21,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A21,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A21,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A21,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A22,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A22,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A22,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A22,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A22,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C22:N22)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O22-P22)","v":{"v":0,"d":"$0.00"}}]
["Car Insurance",null,{"$f":"SUMIF(january!$C:$C,A23,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A23,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A23,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A23,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A23,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A23,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A23,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A23,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A23,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A23,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A23,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A23,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C23:N23)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O23-P23)","v":{"v":0,"d":"$0.00"}}]
["Registration",null,{"$f":"SUMIF(january!$C:$C,A24,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A23,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A23,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A23,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A23,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A23,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A23,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A24,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A24,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A24,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A24,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A24,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C24:N24)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O24-P24)","v":{"v":0,"d":"$0.00"}}]
["Inspection",null,{"$f":"SUMIF(january!$C:$C,A25,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A25,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A25,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A25,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A25,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A25,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A25,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A25,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A25,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A25,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A25,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A25,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C25:N25)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O25-P25)","v":{"v":0,"d":"$0.00"}}]
["Dining Out",null,{"$f":"SUMIF(january!$C:$C,A26,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A25,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A25,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A25,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A25,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A25,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A25,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A26,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A26,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A26,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A26,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A26,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C26:N26)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O26-P26)","v":{"v":0,"d":"$0.00"}}]
["Adventures",null,{"$f":"SUMIF(january!$C:$C,A27,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A27,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A27,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A27,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A27,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A27,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A27,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A27,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A27,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A27,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A27,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A27,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C27:N27)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O27-P27)","v":{"v":0,"d":"$0.00"}}]
["Gifts",null,{"$f":"SUMIF(january!$C:$C,A28,january!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(february!$C:$C,A27,february!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(march!$C:$C,A27,march!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(april!$C:$C,A27,april!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(may!$C:$C,A27,may!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(june!$C:$C,A27,june!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(july!$C:$C,A27,july!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(august!$C:$C,A28,august!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(september!$C:$C,A28,september!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(october!$C:$C,A28,october!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(november!$C:$C,A28,november!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(december!$C:$C,A28,december!$D:$D)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C28:N28)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O28-P28)","v":{"v":0,"d":"$0.00"}}]
["Total Expense",null,{"$f":"SUM(C11:C28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(D11:D28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E11:E28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F11:F28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G11:G28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(H11:H28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(I11:I28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J11:J28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(K11:K28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(L11:L28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(M11:M28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(N11:N28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C29:N29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(P11:P28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(Q11:Q28)","v":{"v":0,"d":"$0.00"}}]
[]
["Total Saved",null,{"$f":"SUM(C7+C29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(D7+D29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E7+E29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F7+F29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G7+G29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(H7+H29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(I7+I29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J7+J29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(K7+K29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(L7+L29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(M7+M29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(N7+N29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(O7+O29)","v":{"v":0,"d":"$0.00"}}]
["20% Goal",null,{"$f":"(C7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(D7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(E7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(F7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(G7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(H7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(I7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(J7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(K7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(L7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(M7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(N7*0.2)","v":{"v":0,"d":"$0.00"}},{"$f":"(O7*0.2)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"january","index":1,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":10}
[{"$nulls":7},"`"]

{"sheet":"february","index":2,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"march","index":3,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"april","index":4,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"may","index":5,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"june","index":6,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"july","index":7,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"august","index":8,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"september","index":9,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"october","index":10,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"november","index":11,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]

{"sheet":"december","index":12,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,6,1,7],[2,6,3,7]]}
["Date","Merchant / Description","Category","Amount",null,null,"MONTHLY TOTAL"]
[]
[{"$nulls":6},{"$f":"SUM($D:$D)","v":{"v":0,"d":"$0.00"}}]
{"$rows_empty":8}
[{"$nulls":7},"`"]