{"text_format":"1","workbook":"xlsx","n_sheets":47,"sheets":["Paperwork entry","Class Intro","Class Personal Info","Class Income Entry 1","Class Income Entry 2","Class Income Entry 3","Class Income Entry 4","Income Note","Income Summary","Class Expense Entry 1","Class Expense Entry 2","Class Expense Entry 3","Class Expense Entry 4","Expense Note","Expense Summary","Truths","Giving","Saving","Debt","Goals Summary","Spending Analysis Note","Current Spending Analysis","Lifestyle & Budgeting","Person 1 Budget","Person 2 Budget","New Agreed Budget","Balancing Note","Debt Input","Recording Note","Macros","Debt Liquidation Sched","Savings Guide","Spending Guides","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Snapshot","In Depth"],"not_rendered":{"charts":28,"images":0,"macros":1,"external_links":0,"defined_names":12,"comments":15,"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":"Paperwork entry","index":0,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["X"]
[]
[]
[]
[]
[null,null,"# of paychecks"]
[null,null,"Paychecks per year"]

{"sheet":"Class Intro","index":1,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,1,0,7],[8,1,13,7],[20,1,24,7],[3,1,6,7],[15,1,18,7]]}
[null,"The Personal Finance Workbook"]
[]
[null,"Introduction"]
[null,"As each one has received a special gift, employ it in serving one another, as good stewards of the manifold grace of God.\n-1 Peter 4:10\n"]
[]
[]
[]
[]
[null,"The Bible is clear that everything we have is on loan from God, including the money that we earn or are given.  Our stewardship is to use that money to reflect what a loving God He is, yet many times we become overly anxious, obsessed with, or wildly irresponsible with those resources.  Thankfully, God hasn’t left us to figure it out on our own.  He is actively helping us recognize that His Son’s sacrifice for us can transform even our deepest habits and our most damaging mindsets.\n\n\n"]
[]
[]
[]
[]
[]
[]
[null,"This workbook is designed to help you learn what the Bible says about your money as you analyze your current spending, set goals, and create a new budget.  As we go along, be sure to keep seeking what God says and be close to Him in prayer about what He wants you to do with the money He's given you."]
[]
[]
[]
[]
[null,"To help you summarize your current financial situation, you’ll want to have a current paycheck and 3-6 months’ worth of bank statements to work from.  It will also be helpful to have statements from any loans (credit cards, student loans, auto payments, etc.) that you may have.  Don't be afraid to put down the REAL numbers and not just what you want others to see.  "]

{"sheet":"Class Personal Info","index":2,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[2,0,3,6],[4,1,5,5]]}
["Personal Information"]
[]
["The first step is to enter your personal information so that the numbers in this workbook will be tailored to your situation."]
[]
[null,"**Note: Throughout this workbook you can fill out any areas in     If something doesn't apply, you can just leave it blank.",null,null,null,null,"Blue"]
[]
[]
[null,null,"Your Name:","John"]
[null,null,"Spouse's Name:","Tracy"]
[null,null,"Marital Status:","Married"]
[null,null,"How many kids do you have?","More Than 2"]

{"sheet":"Class Income Entry 1","index":3,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[22,1,23,6],[2,0,3,6],[4,1,4,4],[0,0,0,6]]}
["John's Income"]
[]
["Now you're going to enter information straight from your paycheck to see roughly how much you make per year.  Make sure that the paycheck you use is a pretty typical paycheck."]
[]
[null,"**Note: Throughout this workbook you can fill out any areas in ",null,null,null,"Blue"]
[]
[]
["1. How often are you paid per year?"]
[]
["2. Enter the total amount you make per paycheck, a.k.a. the \"Gross Amount\""]
[]
[null,null,"# of Pay Periods","Pay Frequency"]
[null,null,52,"Weekly"]
[null,null,26,"Every other week"]
[null,null,24,"Twice per Month"]
[null,null,12,"Monthly"]
[null,null,4,"Quarterly"]
[null,null,2,"Semi-Annually"]
[null,null,1,"Annually (or W-2)"]
[]
[]
["3. Enter the amounts of what is taken out of your paycheck: aka., your withholding and deductions."]
[null,"**Note: If it's hard to tell what is what on your paycheck, or if you don't have all of these items, feel free to use the \"Other\" boxes or leave some blank."]
[]
[]
[null,null,null,null,"Social Security/PERS"]
[null,null,null,null,"Medicare"]
[null,null,null,null,"Federal Income Taxes"]
[null,null,null,null,"State Income Taxes"]
[null,null,null,null,"City / Local Taxes"]
[null,null,null,null,"Dues"]
[null,null,null,null,"401(k)/403(b)"]
[null,null,null,null,"Pre-Tax SAVINGS"]
[null,null,null,null,"Health Insurance/HSA/FSA"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]

{"sheet":"Class Income Entry 2","index":4,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,6],[22,1,23,6],[2,0,4,6],[5,1,5,16383]]}
["Tracy's Income"]
[]
["Do you have a second source of income for your household?  Either a second job or another person working?  Even if the second income is sporadic or only once per year, you'll need to get at least a baseline for another income source. Enter that information below."]
[]
[]
[null,"**Note:  If you get bonuses, rental income, or have other sources of income, you can enter those on the next screen."]
[]
["1. How often are you paid per year?"]
[]
["2. Enter the total amount you make per paycheck, a.k.a. the \"Gross Amount\""]
[]
[null,null,"# of Pay Periods","Pay Frequency"]
[null,null,52,"Weekly"]
[null,null,26,"Every other week"]
[null,null,24,"Twice per Month"]
[null,null,12,"Monthly"]
[null,null,4,"Quarterly"]
[null,null,2,"Semi-Annually"]
[null,null,1,"Annually (or W-2)"]
[]
[]
["3. Enter the amounts of what is taken out of your paycheck: aka., your withholding and deductions."]
[null,"**Note: If it's hard to tell what is what on your paycheck, or if you don't have all of these items, feel free to use the \"Other\" boxes or leave some blank."]
[]
[]
[null,null,null,null,"Social Security/PERS"]
[null,null,null,null,"Medicare"]
[null,null,null,null,"Federal Income Taxes"]
[null,null,null,null,"State Income Taxes"]
[null,null,null,null,"City / Local Taxes"]
[null,null,null,null,"Dues"]
[null,null,null,null,"401(k)/403(b)"]
[null,null,null,null,"Pre-Tax SAVINGS"]
[null,null,null,null,"Health Insurance/HSA/FSA"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]
[null,null,null,null,"Other"]

{"sheet":"Class Income Entry 3","index":5,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,4,6],[6,4,7,6]]}
["Current Income Continued"]
[]
["Do you have any other sources of income like a rental property or a regular bonus from work?  Any additional income can be entered below.  We've provided enough space to cover many different scenarios, but if these don't apply to you, feel free to leave them blank."]
[]
[]
[]
[null,null,null,null,"How many times per year do you receive this?"]
[null,null,null,"John's Other Income"]
[null,null,"Bonus from job"]
[null,null,"Interest Earned"]
[null,null,"Rental Income #1"]
[null,null,"Other Income"]
[null,null,"Other Income"]

{"sheet":"Class Income Entry 4","index":6,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,4,6],[6,4,7,6]]}
["Current Income Continued"]
[]
["Do you have any other sources of income like a rental property or a regular bonus from work?  Any additional income really can be entered below.  We've provided enough space to cover many different scenarios, but if these don't apply to you, feel free to leave them blank."]
[]
[]
[]
[null,null,null,null,"How many times per year do you receive this?"]
[null,null,null,"Tracy's Other Income"]
[null,null,"Bonus from job"]
[null,null,"Interest Earned"]
[null,null,"Rental Income #1"]
[null,null,"Other Income"]
[null,null,"Other Income"]

{"sheet":"Income Note","index":7,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":false,"merged":[[9,0,11,6],[0,0,0,6],[2,0,4,6],[6,0,7,6]]}
["Income Note"]
[]
["On the next screen, you will see a summary of all the income information you have entered so far. This information will be used as you make your monthly budget, so you’ll want to make sure that everything is correct."]
[]
[]
[]
["Corrections can be made by simply editing the Blue fields, or by clicking on the “Go to Income Entry” button near the bottom of the worksheet.\n"]
[]
[]
["Remember that if you do choose to make corrections, any of those changes will completely\nreplace the information you’ve already entered when you hit the “Save and Continue” button on the next screen."]

{"sheet":"Income Summary","index":8,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[30,0,30,1],[15,0,15,2],[0,8,0,9],[16,1,16,2],[23,1,23,2],[14,0,14,2],[0,0,0,7],[5,0,5,2]]}
["INCOME SUMMARY"]
[]
[null,null,null,"John","Tracy","Marital Status:","Married"]
[null,null,"Pay periods per year: ",null,null,"Children:","More Than 2"]
[]
["SOURCES OF INCOME",null,null,"John's Paycheck","Tracy's Paycheck","Monthly Total","Yearly Total"]
[null,"Gross Income",null,null,null,{"$f":"((D7*$D$4)+(E7*$E$4))/12","v":0},{"$f":"F7*12","v":0}]
[null,"Bonus",null,null,null,{"$f":"((D8*$D$4)+(E8*$E$4))/12","v":0},{"$f":"F8*12","v":0}]
[null,"Interest Earned",null,null,null,{"$f":"((D9*$D$4)+(E9*$E$4))/12","v":0},0]
[null,"Rental Income",null,null,null,{"$f":"((D10*$D$4)+(E10*$E$4))/12","v":0},0]
[null,"Other Income",null,null,null,{"$f":"((D11*$D$4)+(E11*$E$4))/12","v":0},0]
[null,"Other Income",null,null,null,0,{"$f":"F12*12","v":0}]
[null,null,"GROSS INCOME TOTALS",{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},null,{"$f":"CONCATENATE(G3,G4)","v":"MarriedMore Than 2"}]
[null,null,null,90,{"$f":"E13*E4","v":0}]
[]
["TAXES & WITHHOLDING",null,null,"John","Tracy","Monthly Total","Yearly Total","% of Gross"]
[null,"Social Security/PERS",null,null,null,{"$f":"((D17*$D$4)+(E17*$E$4))/12","v":0},{"$f":"F17*12","v":0},{"$f":"IFERROR((F17/$F$13),\"-\")","v":"-"}]
[null,"Medicare",null,null,null,{"$f":"((D18*$D$4)+(E18*$E$4))/12","v":0},{"$f":"F18*12","v":0},{"$f":"IFERROR((F18/$F$13),\"-\")","v":"-"}]
[null,"Federal",null,null,null,0,0,"-"]
[null,"State",null,null,null,0,0,"-"]
[null,"City / Local",null,null,null,0,0,"-"]
[null,"Dues",null,null,null,0,0,"-"]
[null,"401(k)/403(b)",null,null,null,0,0,"-"]
[null,"Pre-Tax SAVINGS",null,null,null,0,0,"-"]
[null,"HSA/FSA",null,null,null,0,0,"-"]
[null,"[Other]",null,null,null,0,0,"-"]
[null,"[Other]",null,null,null,0,0,"-"]
[null,"[Other]",null,null,null,0,0,"-"]
[null,"[Other]",null,null,null,0,0,"-"]
[null,null,"TOTAL TAXES & WITHHOLDING",{"$f":"SUM(D17:D29)","v":0},{"$f":"SUM(E17:E29)","v":0},0,{"$f":"SUM(G17:G29)","v":0},{"$f":"SUM(H17:H29)","v":0}]
[]
[null,null,null,"Per Pay Period","Per Pay Period","Monthly","Yearly"]
[null,null,"TOTAL NET INCOME",{"$f":"SUM(D13-D30)","v":0},{"$f":"SUM(E13-E30)","v":0},{"$f":"SUM(F13-F30)","v":0},{"$f":"SUM(G13-G30)","v":0}]

{"sheet":"Class Expense Entry 1","index":9,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,6],[8,0,10,6],[2,0,6,6],[12,1,12,3],[20,1,20,3]]}
["Current Expenses"]
[]
["For this next part, you'll want to have between 3 and 6 months of bank statements with you.  As you go through each of the categories, try to average what you have spent in each category per month.  Your paycheck information has already been entered, so only use your bank statements for these expense screens.  This will give you a general sense of where your money is reallygoing."]
[]
[]
[]
[]
[]
["Don't worry about analyzing what these numbers mean just yet. We'll have a section where you can see how your numbers look in context.  For now, just average your expenses and write them in.  Feel free to change the categories to better fit how you use your money."]
[]
[]
[]
[null,"GIVING:"]
[null,null,"GIVING PLEDGE"]
[null,null,"CHARITIES"]
[null,null,"MISSIONARIES"]
[null,null,"CHRISTMAS/BIRTHDAYS"]
[null,null,"[OTHER]"]
[]
[]
[null,"SAVING:"]
[null,null,"GENERAL"]
[null,null,"EDUCATION"]
[null,null,"RETIREMENT"]
[null,null,"[OTHER]"]

{"sheet":"Class Expense Entry 2","index":10,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,0,3,8],[4,1,4,8],[0,0,0,8]]}
["Debt Expenses"]
[]
["Now, you're going to summarize the debts you have.  It will help to have copies of your student loan information, car loans, credit card bills and statements.  The \"Debt Type\" column has a drop down menu that you can select from several options."]
[]
[null,"**Note:  Under the \"Current Payment\" column, write down what you are actually paying towards the loan.  If you're paying the minimums, just write in the minimum payment amount."]
[]
[]
[null,"Debt Name","Debt Type","Balance","Interest Rate","Minimum Payment","Current Payment",null,null,"Debt types"]
[null,null,null,null,null,null,null,null,null,"Education Loans"]
[null,null,null,null,null,null,null,null,null,"Credit Cards"]
[null,null,null,null,null,null,null,null,null,"Auto Loans"]
[null,null,null,null,null,null,null,null,null,"Other"]

{"sheet":"Class Expense Entry 3","index":11,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,6,6],[41,1,42,5]]}
["Living Expenses"]
[]
["Now you're going to average what your regular living expenses are.  Many of these purchases are non-discretionary, meaning that while you have some control over how much these will cost, you typically have very little say over whether or not you can buy it.  For example, while electric charges vary month-to-month you must still pay them.  Whereas, with a discretionary, like a music streaming subscription, you can choose not to purchase it.  We'll deal with more discretionary purchases in a minute.  Remember, you've already entered your paycheck information.  Just use bank statements here."]
[]
[]
[]
[]
[]
[null,"HOUSING:",null,null,"FOOD:"]
[null,"MORTGAGE/RENT",null,null,"GROCERIES"]
[null,"PROERTY TAXES",null,null,"RESTAURANTS"]
[null,"ELECTRICITY",null,null,"BARS/ALCOHOL"]
[null,"NATURAL GAS",null,null,"COFFEE SHOPS"]
[null,"WATER",null,null,"[OTHER]"]
[null,"CONDO FEE/HOA"]
[null,"CELLPHONES",null,null,"MEDICAL EXPENSES:"]
[null,"INTERNET/CABLE",null,null,"PHYSICIANS"]
[null,"CLEANING SERVICES",null,null,"DENTISTS"]
[null,"SEWER/TRASH",null,null,"PHARMACEUTICALS"]
[null,"REPAIRS/IMPROVEMENT",null,null,"VISION"]
[null,"FURNISHINGS",null,null,"[OTHER]"]
[null,"[OTHER]",null,null,"[OTHER]"]
[null,"[OTHER]"]
[null,null,null,null,"CHILDREN'S EXPENSES:"]
[null,"AUTO:",null,null,"TUITION"]
[null,"GASOLINE",null,null,"SCHOOL LUNCHES"]
[null,"MAINTENANCE & REPAIRS",null,null,"DAY CARE"]
[null,"PARKING/PUBLIC TRANSPORTATION",null,null,"ALLOWANCES"]
[null,"REGISTRATION/TAXES",null,null,"LESSONS"]
[null,"[OTHER]",null,null,"[OTHER]"]
[null,null,null,null,"[OTHER]"]
[null,"INSURANCE:"]
[null,"LIFE",null,null,"CLOTHING:"]
[null,"DISABILITY",null,null,"[CLOTHING OTHER]"]
[null,"HEALTH PREMIUM",null,null,"[CLOTHING OTHER]"]
[null,"AUTOMOBILE"]
[null,"HOUSEHOLD"]
[null,"EXCESS LIABILITY"]
[null,"[OTHER]"]
[null,"[OTHER]"]

{"sheet":"Class Expense Entry 4","index":12,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,6,6]]}
["Living Expenses Continued"]
[]
["This section is for averaging what we call \"discretionary expenses\".  These are expenses that you largely have control over, and especially whether or not you want to continue to pay for them or cut them out of your budget entirely.  You don't have to make any decisions yet, so you can just average your expenses in each of these categories and enter these below."]
[]
[]
[]
[]
[]
[null,null,"ENTERTAINMENT:"]
[null,null,"EVENINGS OUT"]
[null,null,"BABY SITTERS"]
[null,null,"MEDIA SUBSCRIPTIONS"]
[null,null,"PAPER SUBSCRIPTIONS"]
[null,null,"DUES/CLUBS/ACTIVITIES"]
[null,null,"VACATIONS"]
[null,null,"[OTHER]"]
[null,null,"[OTHER]"]
[]
[]
[null,null,"MISCELLANEOUS:"]
[null,null,"TOILETRIES"]
[null,null,"DRY CLEANING"]
[null,null,"PROFESSIONAL FEES"]
[null,null,"ANIMALS"]
[null,null,"BEAUTY & BARBER"]
[null,null,"CASH ALLOWANCES"]
[null,null,"OTHER SERVICES"]
[null,null,"OTHER PURCHASES"]
[null,null,"[OTHER]"]
[null,null,"[OTHER]"]

{"sheet":"Expense Note","index":13,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,7,6],[8,1,10,5]]}
["Expense Note"]
[]
["On the next screen, you will see a summary of all of the expense information that you entered.  This information will help you decide which areas may be problematic or which ones should be adjusted in your budget.  If you have any corrections to make, you can either enter those in the blue fields, or click the button at the bottom to take you through the entry screens again.  Don't be too focused on analyzing what these numbers mean.  We'll start our class session with looking at what they show us."]
[]
[]
[]
[]
[]
[null,"**Note:  If you do make corrections on the next screen, any changes you make will replace the information already entered as soon as you hit \"Save and Continue\"."]

{"sheet":"Expense Summary","index":14,"n_rows":116,"n_cols":3,"rows_kept":116,"cut":false,"hidden":false,"merged":[[0,1,0,3],[6,6,6,7]]}
[null,"Expense Summary "]
[]
[null,"GIFTS:"]
[null,"GIVING PLEDGE"]
[null,"CHARITIES"]
[null,"MISSIONARIES"]
[null,"CHRISTMAS/BIRTHDAYS"]
[null,"[OTHER]"]
[null,"TOTAL GIFTS",{"$f":"SUM(C4:C8)","v":0}]
[]
[null,"SAVINGS:"]
[null,"GENERAL"]
[null,"EDUCATION"]
[null,"RETIREMENT"]
[null,"[OTHER]"]
[null,"TOTAL SAVINGS",{"$f":"SUM(C12:C15)","v":0}]
[]
[null,"DEBT MINIMUMS:"]
[null,"EDUCATION LOANS"]
[null,"CREDIT CARDS/PERSONAL NOTES"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL DEBT",{"$f":"SUM(C19:C22)","v":0}]
[]
[null,"HOUSING:"]
[null,"MORTGAGE/RENT"]
[null,"PROPERTY TAXES"]
[null,"ELECTRICITY"]
[null,"NATURAL GAS"]
[null,"WATER"]
[null,"CONDO FEE/HOA"]
[null,"CELLPHONES"]
[null,"INTERNET/CABLE"]
[null,"CLEANING SERVICES"]
[null,"SEWER/TRASH"]
[null,"REPAIRS/IMPROVEMENT"]
[null,"FURNISHINGS"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL HOUSING",{"$f":"SUM(C26:C39)","v":0}]
[]
[null,"AUTO:"]
[null,"GASOLINE"]
[null,"AUTO PAYMENTS/LEASE"]
[null,"MAINTENANCE & REPAIRS"]
[null,"PARKING/PUBLIC TRANSPORTATION"]
[null,"REGISTRATION/TAXES"]
[null,"[OTHER]"]
[null,"TOTAL TRANSPORTATION",{"$f":"SUM(C43:C48)","v":0}]
[]
[null,"INSURANCE:"]
[null,"LIFE"]
[null,"DISABILITY"]
[null,"HEALTH PREMIUM"]
[null,"AUTOMOBILE"]
[null,"HOUSEHOLD"]
[null,"EXCESS LIABILITY"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL INSURANCE",{"$f":"SUM(C52:C59)","v":0}]
[]
[null,"FOOD:"]
[null,"GROCERIES"]
[null,"RESTAURANTS"]
[null,"BARS/ALCOHOL"]
[null,"COFFEE SHOPS"]
[null,"[OTHER]"]
[null,"TOTAL FOOD",{"$f":"SUM(C63:C67)","v":0}]
[]
[null,"MEDICAL EXPENSES:"]
[null,"PHYSICIANS"]
[null,"DENTISTS"]
[null,"PHARMACEUTICALS"]
[null,"VISION"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL MEDICAL EXPENSES",{"$f":"SUM(C71:C76)","v":0}]
[]
[null,"CHILDREN'S EXPENSES:"]
[null,"TUITION"]
[null,"SCHOOL LUNCHES"]
[null,"DAY CARE"]
[null,"ALLOWANCES"]
[null,"LESSONS"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(C80:C86)","v":0}]
[]
[null,"CLOTHING:"]
[null,"[CLOTHING OTHER]"]
[null,"[CLOTHING OTHER]"]
[null,"TOTAL CLOTHING",{"$f":"SUM(C90:C91)","v":0}]
[]
[null,"ENTERTAINMENT:"]
[null,"EVENINGS OUT"]
[null,"BABY SITTERS"]
[null,"MEDIA SUBSCRIPTIONS"]
[null,"PAPER SUBSCRIPTIONS"]
[null,"DUES/CLUBS/ACTIVITIES"]
[null,"VACATIONS"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL ENTERTAINMENT",{"$f":"SUM(C95:C102)","v":0}]
[]
[null,"MISCELLANEOUS:"]
[null,"TOILETRIES"]
[null,"DRY CLEANING"]
[null,"PROFESSIONAL FEES"]
[null,"ANIMALS"]
[null,"BEAUTY & BARBER"]
[null,"CASH ALLOWANCES"]
[null,"OTHER SERVICES"]
[null,"OTHER PURCHASES"]
[null,"[OTHER]"]
[null,"[OTHER]"]
[null,"TOTAL MISCELLANEOUS",{"$f":"SUM(C106:C115)","v":0}]

{"sheet":"Truths","index":15,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,5,6],[11,0,11,6],[20,0,22,6],[17,1,17,6],[18,2,18,6]]}
["Setting Goals - Biblical Truths"]
[]
["Before we begin assessing and adjusting our finances, we need to consider what God says about our relationship to material resources like money.  These are just some of the over 2,300 verses addressing money, possessions, and stewardship.  Allowing these truths to deeply penetrate your hearts will help you to set and meet goals that are spiritually strong."]
[]
[]
[]
[]
["God owns everything.  He entrusts us to manage some of those resources."]
[]
[null,"Psalms 24:1; Haggai 2:8; 1 Peter 4:10; Matthew 25:14-30; Luke 16:2"]
[]
["God promises He will provide for all of our material needs."]
[]
[null,"Matthew 6:25-34; Phillipians 4:19"]
[]
["Our motives and attitudes in the area of finances are very important."]
[]
[null,"Proverbs 16:2; Mark 12:41-44; 2 Corinthians 9:7, 8;"]
[null,null,"  Hebrews 13:5; Phillipians 2:4-8"]
[]
["All economic activity (working, giving, savings, debt, spending, etc. . .) has eternal consequences and impacts our effectiveness in this life as well as the heavenly rewards we will receive."]
[]
[]
[]
[null,"Luke 16:10-13, Matthew 6:14-33"]

{"sheet":"Giving","index":16,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[[27,0,29,6],[0,0,0,6],[2,0,4,6],[14,0,16,6],[20,0,23,6],[8,0,10,6]]}
["Setting Goals - Giving"]
[]
["God, being sacrificial in nature, wants us to imitate Him and be sacrificial with our resources. When we couple this with the truths on the previous page, we can be confident and secure in expressing our faith through giving sacrificially to His purposes.  "]
[]
[]
[]
[null,"Ephesians 5:2; Luke 6:36; Romans 8:32; Philippians 2:5-8"]
[]
["When we don't give, or when our motives from giving are improper (guilt, fear, obligation, self-aggrandizing), we limit God's ability to receive the glory He deserves.  When we give in faith, God is glorified before others and we are blessed in many different ways."]
[]
[]
[]
[null,"1 Peter 4:10-11; 2 Corinthians 9:7;  2 Corinthians 8:18-21"]
[]
["There are numerous ways to give that can glorify God.  In the Bible we find examples of giving to the poor, giving to people who teach the word of God, and giving to churches that are in need."]
[]
[]
[]
[null,"2 Corinthians 8 & 9; Galatians 6:6; Proverbs 11:25, 21:13; 1 Timothy 6 :17-19"]
[]
["The Bible instructs us to give from what we have, not while racking up consumer debt.  It also calls for our giving to be consistent, generous, and sacrificial, the same way that God provides for us.  Giving in this way will bring honor to God and increase our blessings and dependence on Him."]
[]
[]
[]
[]
[null,"2 Corinthians 8 & 9; 1 Corinthians 16:1-2"]
[]
["Take some time to pray through these passages and set some goals for your giving this coming year.  You don't have to use all of the goals below, instead decide in your heart and with God what you should be giving."]
[]
[]
[]
[null,null,"Amount",null,"How often per year?"]
[null,"Giving Pledge Goal"]
[null,"Charities Goal"]
[null,"Missionary Support Goal"]
[null,"Other Giving Goal"]

{"sheet":"Saving","index":17,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[8,0,11,6],[0,0,0,6],[2,0,5,6],[16,0,21,6]]}
["Setting Goals - Saving"]
[]
["While the Bible doesn't command believers to save money, it definitely encourages saving as a wise use of our resources.  To get a start on savings, we must first avoid the pitfall of the sluggard and the fool who use all of their resources and save nothing for the future."]
[]
[]
[]
[null,"Proverbs 6:6-11, 21:20, 13:11"]
[]
["When we accumulate savings or wealth out of a desire for pride or security, we will not be able to experience the lasting freedom that comes from trusting God with our wellbeing.  Our investment in spiritual things will pay a reward that is more certain than fluctuating markets."]
[]
[]
[]
[]
[null,"Matthew 6:19-21; Luke 12:16-21; 1 Timothy 6:17-19; "]
[null,null,"Mark 10:28-31; James 5:1-6 "]
[]
["It's important to save money each month to build strong savings habits.  We recommend having between 2-3 months' worth of expenses as an Emergency Savings fund.  This will help cover if something goes wrong, such as a job loss, unexpected car or house repair, or medical emergency.  But the amount that you want to save is between you and God.  They are His resources and when we have our security in God, we won't be afraid to give our savings away if he calls us to.  Below you can make some goals for your saving this year."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Amount",null,"How often per year?"]
[null,"   General"]
[null,"Education"]
[null,"Retirement"]
[null,"Other"]

{"sheet":"Debt","index":18,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[[18,0,20,8],[2,0,4,8],[6,0,8,8],[11,0,14,8],[0,0,0,8]]}
["Setting Goals - Debt"]
[]
["“The borrower becomes the lender's slave.”  This is not a new slogan, but rather Scripture written over 2,500 years ago by Solomon (Proverbs 22:7).  The enslavement to debt is one of the biggest obstacles to financial freedom and ability to give.  The Bible does not specifically prohibit the use of credit, but warns us of its dangers."]
[]
[]
[]
["Often, we assume that we will have the money in the future to pay for the things that we buy with credit now.  God has given us a provision to live on and be content with; but paying for things with money outside of that provision could indicate a desire to accumulate goods in this life."]
[]
[]
[null,"Luke 12:15; Philippians 4:10-13"]
[]
["Paying for things with credit can short circuit the trust that God is trying to build in our hearts.  Credit is an easy way to fuel sin areas like greed, self-indulgence, impatience, fear, poor self-esteem, envy, or discontentment because it can be an immediate release to the tension we feel between the Spirit and the Flesh.  Rather than waiting on God's timing and resources, we take matters into our own hands.  God wants us to be able to trust in His provision and His timing for the things we need in our lives."]
[]
[]
[]
[]
[null,"1 Timothy 6:6-10; Matthew 6:25-34"]
[]
["Debt is easy to get into and hard to escape.  So when we decide to go into legitimate debt (e.g., for school or a home) make the decision very carefully and evaluate your needs in light of what God says in Scripture.  Since poor or uninformed decisions can affect your future so adversely, don’t let excessive debt ruin the freedom God wants you to experience."]
[]
[]
[]
["Take some time to make some goals for your debt repayment below:"]
[]
[null,"Debt Name","Debt Type","Balance","Interest Rate","Minimum Payment","Current Payment","Goal Payment"]
[null,{"$f":"IF('Class Expense Entry 2'!B9=0,\"\", 'Class Expense Entry 2'!B9)","v":""},{"$f":"IF('Class Expense Entry 2'!C9=0,\"\", 'Class Expense Entry 2'!C9)","v":""},{"$f":"IF('Class Expense Entry 2'!D9=0,\"\", 'Class Expense Entry 2'!D9)","v":""},{"$f":"IF('Class Expense Entry 2'!E9=0,\"\", 'Class Expense Entry 2'!E9)","v":""},{"$f":"IF('Class Expense Entry 2'!F9=0,\"\", 'Class Expense Entry 2'!F9)","v":""},{"$f":"IF('Class Expense Entry 2'!G9=0,\"\", 'Class Expense Entry 2'!G9)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B10=0,\"\", 'Class Expense Entry 2'!B10)","v":""},{"$f":"IF('Class Expense Entry 2'!C10=0,\"\", 'Class Expense Entry 2'!C10)","v":""},{"$f":"IF('Class Expense Entry 2'!D10=0,\"\", 'Class Expense Entry 2'!D10)","v":""},{"$f":"IF('Class Expense Entry 2'!E10=0,\"\", 'Class Expense Entry 2'!E10)","v":""},{"$f":"IF('Class Expense Entry 2'!F10=0,\"\", 'Class Expense Entry 2'!F10)","v":""},{"$f":"IF('Class Expense Entry 2'!G10=0,\"\", 'Class Expense Entry 2'!G10)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B11=0,\"\", 'Class Expense Entry 2'!B11)","v":""},{"$f":"IF('Class Expense Entry 2'!C11=0,\"\", 'Class Expense Entry 2'!C11)","v":""},{"$f":"IF('Class Expense Entry 2'!D11=0,\"\", 'Class Expense Entry 2'!D11)","v":""},{"$f":"IF('Class Expense Entry 2'!E11=0,\"\", 'Class Expense Entry 2'!E11)","v":""},{"$f":"IF('Class Expense Entry 2'!F11=0,\"\", 'Class Expense Entry 2'!F11)","v":""},{"$f":"IF('Class Expense Entry 2'!G11=0,\"\", 'Class Expense Entry 2'!G11)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B12=0,\"\", 'Class Expense Entry 2'!B12)","v":""},{"$f":"IF('Class Expense Entry 2'!C12=0,\"\", 'Class Expense Entry 2'!C12)","v":""},{"$f":"IF('Class Expense Entry 2'!D12=0,\"\", 'Class Expense Entry 2'!D12)","v":""},{"$f":"IF('Class Expense Entry 2'!E12=0,\"\", 'Class Expense Entry 2'!E12)","v":""},{"$f":"IF('Class Expense Entry 2'!F12=0,\"\", 'Class Expense Entry 2'!F12)","v":""},{"$f":"IF('Class Expense Entry 2'!G12=0,\"\", 'Class Expense Entry 2'!G12)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B13=0,\"\", 'Class Expense Entry 2'!B13)","v":""},{"$f":"IF('Class Expense Entry 2'!C13=0,\"\", 'Class Expense Entry 2'!C13)","v":""},{"$f":"IF('Class Expense Entry 2'!D13=0,\"\", 'Class Expense Entry 2'!D13)","v":""},{"$f":"IF('Class Expense Entry 2'!E13=0,\"\", 'Class Expense Entry 2'!E13)","v":""},{"$f":"IF('Class Expense Entry 2'!F13=0,\"\", 'Class Expense Entry 2'!F13)","v":""},{"$f":"IF('Class Expense Entry 2'!G13=0,\"\", 'Class Expense Entry 2'!G13)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B14=0,\"\", 'Class Expense Entry 2'!B14)","v":""},{"$f":"IF('Class Expense Entry 2'!C14=0,\"\", 'Class Expense Entry 2'!C14)","v":""},{"$f":"IF('Class Expense Entry 2'!D14=0,\"\", 'Class Expense Entry 2'!D14)","v":""},{"$f":"IF('Class Expense Entry 2'!E14=0,\"\", 'Class Expense Entry 2'!E14)","v":""},{"$f":"IF('Class Expense Entry 2'!F14=0,\"\", 'Class Expense Entry 2'!F14)","v":""},{"$f":"IF('Class Expense Entry 2'!G14=0,\"\", 'Class Expense Entry 2'!G14)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B15=0,\"\", 'Class Expense Entry 2'!B15)","v":""},{"$f":"IF('Class Expense Entry 2'!C15=0,\"\", 'Class Expense Entry 2'!C15)","v":""},{"$f":"IF('Class Expense Entry 2'!D15=0,\"\", 'Class Expense Entry 2'!D15)","v":""},{"$f":"IF('Class Expense Entry 2'!E15=0,\"\", 'Class Expense Entry 2'!E15)","v":""},{"$f":"IF('Class Expense Entry 2'!F15=0,\"\", 'Class Expense Entry 2'!F15)","v":""},{"$f":"IF('Class Expense Entry 2'!G15=0,\"\", 'Class Expense Entry 2'!G15)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B16=0,\"\", 'Class Expense Entry 2'!B16)","v":""},{"$f":"IF('Class Expense Entry 2'!C16=0,\"\", 'Class Expense Entry 2'!C16)","v":""},{"$f":"IF('Class Expense Entry 2'!D16=0,\"\", 'Class Expense Entry 2'!D16)","v":""},{"$f":"IF('Class Expense Entry 2'!E16=0,\"\", 'Class Expense Entry 2'!E16)","v":""},{"$f":"IF('Class Expense Entry 2'!F16=0,\"\", 'Class Expense Entry 2'!F16)","v":""},{"$f":"IF('Class Expense Entry 2'!G16=0,\"\", 'Class Expense Entry 2'!G16)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B17=0,\"\", 'Class Expense Entry 2'!B17)","v":""},{"$f":"IF('Class Expense Entry 2'!C17=0,\"\", 'Class Expense Entry 2'!C17)","v":""},{"$f":"IF('Class Expense Entry 2'!D17=0,\"\", 'Class Expense Entry 2'!D17)","v":""},{"$f":"IF('Class Expense Entry 2'!E17=0,\"\", 'Class Expense Entry 2'!E17)","v":""},{"$f":"IF('Class Expense Entry 2'!F17=0,\"\", 'Class Expense Entry 2'!F17)","v":""},{"$f":"IF('Class Expense Entry 2'!G17=0,\"\", 'Class Expense Entry 2'!G17)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B18=0,\"\", 'Class Expense Entry 2'!B18)","v":""},{"$f":"IF('Class Expense Entry 2'!C18=0,\"\", 'Class Expense Entry 2'!C18)","v":""},{"$f":"IF('Class Expense Entry 2'!D18=0,\"\", 'Class Expense Entry 2'!D18)","v":""},{"$f":"IF('Class Expense Entry 2'!E18=0,\"\", 'Class Expense Entry 2'!E18)","v":""},{"$f":"IF('Class Expense Entry 2'!F18=0,\"\", 'Class Expense Entry 2'!F18)","v":""},{"$f":"IF('Class Expense Entry 2'!G18=0,\"\", 'Class Expense Entry 2'!G18)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B19=0,\"\", 'Class Expense Entry 2'!B19)","v":""},{"$f":"IF('Class Expense Entry 2'!C19=0,\"\", 'Class Expense Entry 2'!C19)","v":""},{"$f":"IF('Class Expense Entry 2'!D19=0,\"\", 'Class Expense Entry 2'!D19)","v":""},{"$f":"IF('Class Expense Entry 2'!E19=0,\"\", 'Class Expense Entry 2'!E19)","v":""},{"$f":"IF('Class Expense Entry 2'!F19=0,\"\", 'Class Expense Entry 2'!F19)","v":""},{"$f":"IF('Class Expense Entry 2'!G19=0,\"\", 'Class Expense Entry 2'!G19)","v":""}]
[null,{"$f":"IF('Class Expense Entry 2'!B20=0,\"\", 'Class Expense Entry 2'!B20)","v":""},{"$f":"IF('Class Expense Entry 2'!C20=0,\"\", 'Class Expense Entry 2'!C20)","v":""},{"$f":"IF('Class Expense Entry 2'!D20=0,\"\", 'Class Expense Entry 2'!D20)","v":""},{"$f":"IF('Class Expense Entry 2'!E20=0,\"\", 'Class Expense Entry 2'!E20)","v":""},{"$f":"IF('Class Expense Entry 2'!F20=0,\"\", 'Class Expense Entry 2'!F20)","v":""},{"$f":"IF('Class Expense Entry 2'!G20=0,\"\", 'Class Expense Entry 2'!G20)","v":""}]

{"sheet":"Goals Summary","index":19,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,5,16383],[34,0,35,6],[25,2,25,4]]}
["Setting Goals - Summary"]
[]
["Here is a summary of all the goals that you just filled out.  It's helpful to keep these goals in your mind as you go through the budgeting and recording process so that you don't lose sight of what your priorities really are; even if you can't afford to meet all of the goals you'd like to."]
[]
[]
[]
[]
[null,null,null,"Giving"]
[]
[null,null,null,"Per Year","Per Month"]
[null,null,"Giving Pledge Goal",{"$f":"IF(Giving!C33=0, \"\",Giving!C33*Giving!E33)","v":""},{"$f":"IF(Giving!C33=0, \"\",((Giving!C33*Giving!E33)/12))","v":""}]
[null,null,"Charities Goal",{"$f":"IF(Giving!C34=0, \"\",Giving!C34*Giving!E34)","v":""},{"$f":"IF(Giving!C34=0, \"\",((Giving!C34*Giving!E34)/12))","v":""}]
[null,null,"Missionary Support Goal",{"$f":"IF(Giving!C35=0, \"\",Giving!C35*Giving!E35)","v":""},{"$f":"IF(Giving!C35=0, \"\",((Giving!C35*Giving!E35)/12))","v":""}]
[null,null,"Other Giving Goal",{"$f":"IF(Giving!C36=0, \"\",Giving!C36*Giving!E36)","v":""},{"$f":"IF(Giving!C36=0, \"\",((Giving!C36*Giving!E36)/12))","v":""}]
[]
[]
[null,null,null,"Saving"]
[]
[null,null,null,"Per Year","Per Month"]
[null,null,"   General",{"$f":"IF(Saving!C26=0, \"\",Saving!C26*Saving!E26)","v":""},{"$f":"IF(Saving!C26=0, \"\",((Saving!C26*Saving!E26)/12))","v":""}]
[null,null,"Education",{"$f":"IF(Saving!C27=0, \"\",Saving!C27*Saving!E27)","v":""},{"$f":"IF(Saving!C27=0, \"\",((Saving!C27*Saving!E27)/12))","v":""}]
[null,null,"Retirement",{"$f":"IF(Saving!C28=0, \"\",Saving!C28*Saving!E28)","v":""},{"$f":"IF(Saving!C28=0, \"\",((Saving!C28*Saving!E28)/12))","v":""}]
[null,null,"Other",{"$f":"IF(Saving!C29=0, \"\",Saving!C29*Saving!E29)","v":""},{"$f":"IF(Saving!C29=0, \"\",((Saving!C29*Saving!E29)/12))","v":""}]
[]
[]
[null,null,"Debt Repayment"]
[]
[null,null,null,"Per Year","Per Month"]
[null,null,"Education Loans",{"$f":"IF(SUMIF(Debt!C26:C37,\"Education Loans\",Debt!H26:H37)=0, \"\",SUMIF(Debt!C26:C37,\"Education Loans\",Debt!H26:H37)*12)","v":""},{"$f":"IF(SUMIF(Debt!C26:C37,\"Education Loans\",Debt!H26:H37)=0, \"\",(SUMIF(Debt!C26:C37,\"Education Loans\",Debt!H26:H37)))","v":""}]
[null,null,"Credit Cards/Personal Notes",{"$f":"IF(SUMIF(Debt!C26:C37,\"Credit Cards\",Debt!H26:H37)=0, \"\",SUMIF(Debt!C26:C37,\"Credit Cards\",Debt!H26:H37)*12)","v":""},{"$f":"IF(SUMIF(Debt!C26:C37,\"Credit Cards\",Debt!H26:H37)=0, \"\",(SUMIF(Debt!C26:C37,\"Credit Cards\",Debt!H26:H37)))","v":""}]
[null,null,"Auto Loans",{"$f":"IF(SUMIF(Debt!C26:C37,\"Auto Loans\",Debt!H26:H37)=0, \"\",SUMIF(Debt!C26:C37,\"Auto Loans\",Debt!H26:H37)*12)","v":""},{"$f":"IF(SUMIF(Debt!C26:C37,\"Auto Loans\",Debt!H26:H37)=0, \"\",(SUMIF(Debt!C26:C37,\"Auto Loans\",Debt!H26:H37)))","v":""}]
[null,null,"Other",{"$f":"IF(SUMIF(Debt!C26:C37,\"Other\",Debt!H26:H37)=0, \"\",SUMIF(Debt!C26:C37,\"Other\",Debt!H26:H37)*12)","v":""},{"$f":"IF(SUMIF(Debt!C26:C37,\"Other\",Debt!H26:H37)=0, \"\",(SUMIF(Debt!C26:C37,\"Other\",Debt!H26:H37)))","v":""}]
[]
[]
["This concludes the homework portion for the class.  If you're not taking a live session class,  feel free to continue through the rest of the workbook."]

{"sheet":"Spending Analysis Note","index":20,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,7,6],[16,0,19,6],[9,0,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6]]}
["Expense"]
[]
["On the next screen, you will see another summary of all the expense information that you entered.  This time, however, you will also see a percentage guide next to each category.  These percentages will give you a rough recommendation for how much of your total (gross) income you should be spending in each area.  Percentages are subjective, since situations and values change from person to person, but they can be a good marker to take a deeper look at a specific area."]
[]
[]
[]
[]
[]
[]
["At the bottom, you will also see a summary of your total (gross) income, your taxes/withholding, and your expenses.  Finally, you will see a number in Red, Green or Yellow."]
[]
[]
[null,"-Red indicates that you're spending more money than you're making"]
[null,"-Green means that you still have money left over in your budget"]
[null,"-Yellow means that you're spending exactly what you bring in"]
[]
["If you see a mistake and need to make changes to this sheet, you can use the buttons to work back through the income and expenses section.  Resist the temptation to adjust your spending just to see a Green number at the bottom.  You should strive to be accurate in your current spending so you can properly analyze your financial situation."]

{"sheet":"Current Spending Analysis","index":21,"n_rows":125,"n_cols":7,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,0,0,2],[6,5,6,6]]}
["Current Spending Analysis"]
[null,"Current Spending","% of Gross"]
["GIFTS:"]
[{"$f":"IF('Expense Summary'!B4=0,\"\", 'Expense Summary'!B4)","v":"GIVING PLEDGE"},{"$f":"IF('Expense Summary'!C4=0,\"\", 'Expense Summary'!C4)","v":""}]
[{"$f":"IF('Expense Summary'!B5=0,\"\", 'Expense Summary'!B5)","v":"CHARITIES"},{"$f":"IF('Expense Summary'!C5=0,\"\", 'Expense Summary'!C5)","v":""}]
[{"$f":"IF('Expense Summary'!B6=0,\"\", 'Expense Summary'!B6)","v":"MISSIONARIES"},{"$f":"IF('Expense Summary'!C6=0,\"\", 'Expense Summary'!C6)","v":""}]
[{"$f":"IF('Expense Summary'!B7=0,\"\", 'Expense Summary'!B7)","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"IF('Expense Summary'!C7=0,\"\", 'Expense Summary'!C7)","v":""},null,null,null,"Spending Guide"]
[{"$f":"IF('Expense Summary'!B8=0,\"\", 'Expense Summary'!B8)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C8=0,\"\", 'Expense Summary'!C8)","v":""},{"$f":"F11 & \" Target\"","v":"5 - 10 % Target"},null,{"$f":"'Spending Guides'!$A$4","v":"Income Level"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),1,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),1,TRUE)))","v":20000},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),1,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),1,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL GIFTS",{"$f":"SUM(B4:B8)","v":0},{"$f":"IFERROR((B9/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[null,null,null,null,{"$f":"'Spending Guides'!$A$6","v":" Taxes"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),3,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),3,TRUE)))","v":"15 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),3,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),3,TRUE))","v":{"$error":"#N/A"}}]
["SAVINGS:",null,null,null,{"$f":"'Spending Guides'!$A$7","v":" Giving"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),4,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),4,TRUE)))","v":"5 - 10 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),4,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),4,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B12=0,\"\", 'Expense Summary'!B12)","v":"GENERAL"},{"$f":"IF('Expense Summary'!C12=0,\"\", 'Expense Summary'!C12)","v":""},null,null,{"$f":"'Spending Guides'!$A$8","v":" Savings"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),5,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),5,TRUE)))","v":"2 - 3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),5,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),5,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B13=0,\"\", 'Expense Summary'!B13)","v":"EDUCATION"},{"$f":"IF('Expense Summary'!C13=0,\"\", 'Expense Summary'!C13)","v":""},null,null,{"$f":"'Spending Guides'!$A$9","v":" Debt (non mortgage)"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),6,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),6,TRUE)))","v":"0 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),6,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),6,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B14=0,\"\", 'Expense Summary'!B14)","v":"RETIREMENT"},{"$f":"IF('Expense Summary'!C14=0,\"\", 'Expense Summary'!C14)","v":""}]
[{"$f":"IF('Expense Summary'!B15=0,\"\", 'Expense Summary'!B15)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C15=0,\"\", 'Expense Summary'!C15)","v":""},{"$f":"F12 & \" Target\"","v":"2 - 3 % Target"},null,{"$f":"'Spending Guides'!$A$11","v":" Housing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),8,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),8,TRUE)))","v":"20 - 25 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),8,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),8,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL SAVINGS",{"$f":"SUM(B12:B15)","v":0},{"$f":"IFERROR((B16/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$12","v":" Auto"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),9,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),9,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),9,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),9,TRUE))","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'Spending Guides'!$A$13","v":" Insurance"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),10,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),10,TRUE)))","v":"4 % "},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),10,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),10,TRUE))","v":{"$error":"#N/A"}}]
["DEBT MINIMUMS:",null,null,null,{"$f":"'Spending Guides'!$A$14","v":" Food"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),11,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),11,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),11,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),11,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B19=0,\"\", 'Expense Summary'!B19)","v":"EDUCATION LOANS"},{"$f":"IF('Expense Summary'!C19=0,\"\", 'Expense Summary'!C19)","v":""},null,null,{"$f":"'Spending Guides'!$A$15","v":" Medical"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),12,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),12,TRUE)))","v":"4 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),12,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),12,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B20=0,\"\", 'Expense Summary'!B20)","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"IF('Expense Summary'!C20=0,\"\", 'Expense Summary'!C20)","v":""},null,null,{"$f":"'Spending Guides'!$A$16","v":" Children"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),13,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),13,TRUE)))","v":"7 - 8 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),13,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),13,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B21=0,\"\", 'Expense Summary'!B21)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C21=0,\"\", 'Expense Summary'!C21)","v":""},null,null,{"$f":"'Spending Guides'!$A$17","v":" Clothing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),14,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),14,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),14,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),14,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"IF('Expense Summary'!B22=0,\"\", 'Expense Summary'!B22)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C22=0,\"\", 'Expense Summary'!C22)","v":""},{"$f":"F13 & \" Target\"","v":"0 - 5 % Target"},null,{"$f":"'Spending Guides'!$A$18","v":"Entertainment"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),15,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),15,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),15,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),15,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL DEBT",{"$f":"SUM(B19:B22)","v":0},{"$f":"IFERROR((B23/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$19","v":" Misc."},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),16,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),16,TRUE)))","v":"3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),16,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),16,TRUE))","v":{"$error":"#N/A"}}]
[]
["HOUSING:"]
[{"$f":"IF('Expense Summary'!B26=0,\"\", 'Expense Summary'!B26)","v":"MORTGAGE/RENT"},{"$f":"IF('Expense Summary'!C26=0,\"\", 'Expense Summary'!C26)","v":""}]
[{"$f":"IF('Expense Summary'!B27=0,\"\", 'Expense Summary'!B27)","v":"PROPERTY TAXES"},{"$f":"IF('Expense Summary'!C27=0,\"\", 'Expense Summary'!C27)","v":""}]
[{"$f":"IF('Expense Summary'!B28=0,\"\", 'Expense Summary'!B28)","v":"ELECTRICITY"},{"$f":"IF('Expense Summary'!C28=0,\"\", 'Expense Summary'!C28)","v":""}]
[{"$f":"IF('Expense Summary'!B29=0,\"\", 'Expense Summary'!B29)","v":"NATURAL GAS"},{"$f":"IF('Expense Summary'!C29=0,\"\", 'Expense Summary'!C29)","v":""}]
[{"$f":"IF('Expense Summary'!B30=0,\"\", 'Expense Summary'!B30)","v":"WATER"},{"$f":"IF('Expense Summary'!C30=0,\"\", 'Expense Summary'!C30)","v":""}]
[{"$f":"IF('Expense Summary'!B31=0,\"\", 'Expense Summary'!B31)","v":"CONDO FEE/HOA"},{"$f":"IF('Expense Summary'!C31=0,\"\", 'Expense Summary'!C31)","v":""}]
[{"$f":"IF('Expense Summary'!B32=0,\"\", 'Expense Summary'!B32)","v":"CELLPHONES"},{"$f":"IF('Expense Summary'!C32=0,\"\", 'Expense Summary'!C32)","v":""}]
[{"$f":"IF('Expense Summary'!B33=0,\"\", 'Expense Summary'!B33)","v":"INTERNET/CABLE"},{"$f":"IF('Expense Summary'!C33=0,\"\", 'Expense Summary'!C33)","v":""}]
[{"$f":"IF('Expense Summary'!B34=0,\"\", 'Expense Summary'!B34)","v":"CLEANING SERVICES"},{"$f":"IF('Expense Summary'!C34=0,\"\", 'Expense Summary'!C34)","v":""}]
[{"$f":"IF('Expense Summary'!B35=0,\"\", 'Expense Summary'!B35)","v":"SEWER/TRASH"},{"$f":"IF('Expense Summary'!C35=0,\"\", 'Expense Summary'!C35)","v":""}]
[{"$f":"IF('Expense Summary'!B36=0,\"\", 'Expense Summary'!B36)","v":"REPAIRS/IMPROVEMENT"},{"$f":"IF('Expense Summary'!C36=0,\"\", 'Expense Summary'!C36)","v":""}]
[{"$f":"IF('Expense Summary'!B37=0,\"\", 'Expense Summary'!B37)","v":"FURNISHINGS"},{"$f":"IF('Expense Summary'!C37=0,\"\", 'Expense Summary'!C47)","v":""}]
[{"$f":"IF('Expense Summary'!B38=0,\"\", 'Expense Summary'!B38)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C38=0,\"\", 'Expense Summary'!C38)","v":""}]
[{"$f":"IF('Expense Summary'!B39=0,\"\", 'Expense Summary'!B39)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C39=0,\"\", 'Expense Summary'!C39)","v":""},{"$f":"F15 & \" Target\"","v":"20 - 25 % Target"}]
["TOTAL HOUSING",{"$f":"SUM(B26:B39)","v":0},{"$f":"IFERROR((B40/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["AUTO:"]
[{"$f":"IF('Expense Summary'!B43=0,\"\", 'Expense Summary'!B43)","v":"GASOLINE"},{"$f":"IF('Expense Summary'!C43=0,\"\", 'Expense Summary'!C43)","v":""}]
[{"$f":"IF('Expense Summary'!B44=0,\"\", 'Expense Summary'!B44)","v":"AUTO PAYMENTS/LEASE"},{"$f":"IF('Expense Summary'!C44=0,\"\", 'Expense Summary'!C44)","v":""}]
[{"$f":"IF('Expense Summary'!B45=0,\"\", 'Expense Summary'!B45)","v":"MAINTENANCE & REPAIRS"},{"$f":"IF('Expense Summary'!C45=0,\"\", 'Expense Summary'!C45)","v":""}]
[{"$f":"IF('Expense Summary'!B46=0,\"\", 'Expense Summary'!B46)","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"IF('Expense Summary'!C46=0,\"\", 'Expense Summary'!C56)","v":""}]
[{"$f":"IF('Expense Summary'!B47=0,\"\", 'Expense Summary'!B47)","v":"REGISTRATION/TAXES"},{"$f":"IF('Expense Summary'!C47=0,\"\", 'Expense Summary'!C47)","v":""}]
[{"$f":"IF('Expense Summary'!B48=0,\"\", 'Expense Summary'!B48)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C48=0,\"\", 'Expense Summary'!C48)","v":""},{"$f":"F16 & \" Target\"","v":"12 % Target"}]
["TOTAL TRANSPORTATION",{"$f":"SUM(B43:B48)","v":0},{"$f":"IFERROR((B49/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["INSURANCE:"]
[{"$f":"IF('Expense Summary'!B52=0,\"\", 'Expense Summary'!B52)","v":"LIFE"},{"$f":"IF('Expense Summary'!C52=0,\"\", 'Expense Summary'!C52)","v":""}]
[{"$f":"IF('Expense Summary'!B53=0,\"\", 'Expense Summary'!B53)","v":"DISABILITY"},{"$f":"IF('Expense Summary'!C53=0,\"\", 'Expense Summary'!C53)","v":""}]
[{"$f":"IF('Expense Summary'!B54=0,\"\", 'Expense Summary'!B54)","v":"HEALTH PREMIUM"},{"$f":"IF('Expense Summary'!C54=0,\"\", 'Expense Summary'!C54)","v":""}]
[{"$f":"IF('Expense Summary'!B55=0,\"\", 'Expense Summary'!B55)","v":"AUTOMOBILE"},{"$f":"IF('Expense Summary'!C55=0,\"\", 'Expense Summary'!C55)","v":""}]
[{"$f":"IF('Expense Summary'!B56=0,\"\", 'Expense Summary'!B56)","v":"HOUSEHOLD"},{"$f":"IF('Expense Summary'!C56=0,\"\", 'Expense Summary'!C56)","v":""}]
[{"$f":"IF('Expense Summary'!B57=0,\"\", 'Expense Summary'!B57)","v":"EXCESS LIABILITY"},{"$f":"IF('Expense Summary'!C57=0,\"\", 'Expense Summary'!C57)","v":""}]
[{"$f":"IF('Expense Summary'!B58=0,\"\", 'Expense Summary'!B58)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C58=0,\"\", 'Expense Summary'!C58)","v":""}]
[{"$f":"IF('Expense Summary'!B59=0,\"\", 'Expense Summary'!B59)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C59=0,\"\", 'Expense Summary'!C59)","v":""},{"$f":"F17 & \" Target\"","v":"4 %  Target"}]
["TOTAL INSURANCE",{"$f":"SUM(B52:B59)","v":0},{"$f":"IFERROR((B60/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["FOOD:"]
[{"$f":"IF('Expense Summary'!B63=0,\"\", 'Expense Summary'!B63)","v":"GROCERIES"},{"$f":"IF('Expense Summary'!C63=0,\"\", 'Expense Summary'!C63)","v":""}]
[{"$f":"IF('Expense Summary'!B64=0,\"\", 'Expense Summary'!B64)","v":"RESTAURANTS"},{"$f":"IF('Expense Summary'!C64=0,\"\", 'Expense Summary'!C64)","v":""}]
[{"$f":"IF('Expense Summary'!B65=0,\"\", 'Expense Summary'!B65)","v":"BARS/ALCOHOL"},{"$f":"IF('Expense Summary'!C65=0,\"\", 'Expense Summary'!C65)","v":""}]
[{"$f":"IF('Expense Summary'!B66=0,\"\", 'Expense Summary'!B66)","v":"COFFEE SHOPS"},{"$f":"IF('Expense Summary'!C66=0,\"\", 'Expense Summary'!C66)","v":""}]
[{"$f":"IF('Expense Summary'!B67=0,\"\", 'Expense Summary'!B67)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C67=0,\"\", 'Expense Summary'!C67)","v":""},{"$f":"F18 & \" Target\"","v":"12 % Target"}]
["TOTAL FOOD",{"$f":"SUM(B63:B67)","v":0},{"$f":"IFERROR((B68/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MEDICAL EXPENSES:"]
[{"$f":"IF('Expense Summary'!B71=0,\"\", 'Expense Summary'!B71)","v":"PHYSICIANS"},{"$f":"IF('Expense Summary'!C71=0,\"\", 'Expense Summary'!C71)","v":""}]
[{"$f":"IF('Expense Summary'!B72=0,\"\", 'Expense Summary'!B72)","v":"DENTISTS"},{"$f":"IF('Expense Summary'!C72=0,\"\", 'Expense Summary'!C72)","v":""}]
[{"$f":"IF('Expense Summary'!B73=0,\"\", 'Expense Summary'!B73)","v":"PHARMACEUTICALS"},{"$f":"IF('Expense Summary'!C73=0,\"\", 'Expense Summary'!C73)","v":""}]
[{"$f":"IF('Expense Summary'!B74=0,\"\", 'Expense Summary'!B74)","v":"VISION"},{"$f":"IF('Expense Summary'!C74=0,\"\", 'Expense Summary'!C74)","v":""}]
[{"$f":"IF('Expense Summary'!B75=0,\"\", 'Expense Summary'!B75)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C75=0,\"\", 'Expense Summary'!C75)","v":""}]
[{"$f":"IF('Expense Summary'!B76=0,\"\", 'Expense Summary'!B76)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C76=0,\"\", 'Expense Summary'!C76)","v":""},{"$f":"F19 & \" Target\"","v":"4 - 5 % Target"}]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B71:B76)","v":0},{"$f":"IFERROR((B77/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CHILDREN'S EXPENSES:"]
[{"$f":"IF('Expense Summary'!B80=0,\"\", 'Expense Summary'!B80)","v":"TUITION"},{"$f":"IF('Expense Summary'!C80=0,\"\", 'Expense Summary'!C80)","v":""}]
[{"$f":"IF('Expense Summary'!B81=0,\"\", 'Expense Summary'!B81)","v":"SCHOOL LUNCHES"},{"$f":"IF('Expense Summary'!C81=0,\"\", 'Expense Summary'!C81)","v":""}]
[{"$f":"IF('Expense Summary'!B82=0,\"\", 'Expense Summary'!B82)","v":"DAY CARE"},{"$f":"IF('Expense Summary'!C82=0,\"\", 'Expense Summary'!C82)","v":""}]
[{"$f":"IF('Expense Summary'!B83=0,\"\", 'Expense Summary'!B83)","v":"ALLOWANCES"},{"$f":"IF('Expense Summary'!C83=0,\"\", 'Expense Summary'!C83)","v":""}]
[{"$f":"IF('Expense Summary'!B84=0,\"\", 'Expense Summary'!B84)","v":"LESSONS"},{"$f":"IF('Expense Summary'!C84=0,\"\", 'Expense Summary'!C84)","v":""}]
[{"$f":"IF('Expense Summary'!B85=0,\"\", 'Expense Summary'!B85)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C85=0,\"\", 'Expense Summary'!C85)","v":""}]
[{"$f":"IF('Expense Summary'!B86=0,\"\", 'Expense Summary'!B86)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C86=0,\"\", 'Expense Summary'!C86)","v":""},{"$f":"F20 & \" Target\"","v":"7 - 8 % Target"}]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B80:B86)","v":0},{"$f":"IFERROR((B87/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CLOTHING:"]
[{"$f":"IF('Expense Summary'!B90=0,\"\", 'Expense Summary'!B90)","v":"[CLOTHING OTHER]"},{"$f":"IF('Expense Summary'!C90=0,\"\", 'Expense Summary'!C90)","v":""}]
[{"$f":"IF('Expense Summary'!B91=0,\"\", 'Expense Summary'!B91)","v":"[CLOTHING OTHER]"},{"$f":"IF('Expense Summary'!C91=0,\"\", 'Expense Summary'!C91)","v":""},{"$f":"F21 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL CLOTHING",{"$f":"SUM(B90:B91)","v":0},{"$f":"IFERROR((B92/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["ENTERTAINMENT:"]
[{"$f":"IF('Expense Summary'!B95=0,\"\", 'Expense Summary'!B95)","v":"EVENINGS OUT"},{"$f":"IF('Expense Summary'!C95=0,\"\", 'Expense Summary'!C95)","v":""}]
[{"$f":"IF('Expense Summary'!B96=0,\"\", 'Expense Summary'!B96)","v":"BABY SITTERS"},{"$f":"IF('Expense Summary'!C96=0,\"\", 'Expense Summary'!C96)","v":""}]
[{"$f":"IF('Expense Summary'!B97=0,\"\", 'Expense Summary'!B97)","v":"MEDIA SUBSCRIPTIONS"},{"$f":"IF('Expense Summary'!C97=0,\"\", 'Expense Summary'!C97)","v":""}]
[{"$f":"IF('Expense Summary'!B98=0,\"\", 'Expense Summary'!B98)","v":"PAPER SUBSCRIPTIONS"},{"$f":"IF('Expense Summary'!C98=0,\"\", 'Expense Summary'!C98)","v":""}]
[{"$f":"IF('Expense Summary'!B99=0,\"\", 'Expense Summary'!B99)","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"IF('Expense Summary'!C99=0,\"\", 'Expense Summary'!C699)","v":""}]
[{"$f":"IF('Expense Summary'!B100=0,\"\", 'Expense Summary'!B100)","v":"VACATIONS"},{"$f":"IF('Expense Summary'!C100=0,\"\", 'Expense Summary'!C100)","v":""}]
[{"$f":"IF('Expense Summary'!B101=0,\"\", 'Expense Summary'!B101)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C101=0,\"\", 'Expense Summary'!C101)","v":""}]
[{"$f":"IF('Expense Summary'!B102=0,\"\", 'Expense Summary'!B102)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C102=0,\"\", 'Expense Summary'!C102)","v":""},{"$f":"F22 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B95:B102)","v":0},{"$f":"IFERROR((B103/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MISCELLANEOUS:"]
[{"$f":"IF('Expense Summary'!B106=0,\"\", 'Expense Summary'!B106)","v":"TOILETRIES"},{"$f":"IF('Expense Summary'!C106=0,\"\", 'Expense Summary'!C107)","v":""}]
[{"$f":"IF('Expense Summary'!B107=0,\"\", 'Expense Summary'!B107)","v":"DRY CLEANING"},{"$f":"IF('Expense Summary'!C107=0,\"\", 'Expense Summary'!C107)","v":""}]
[{"$f":"IF('Expense Summary'!B108=0,\"\", 'Expense Summary'!B108)","v":"PROFESSIONAL FEES"},{"$f":"IF('Expense Summary'!C108=0,\"\", 'Expense Summary'!C108)","v":""}]
[{"$f":"IF('Expense Summary'!B109=0,\"\", 'Expense Summary'!B109)","v":"ANIMALS"},{"$f":"IF('Expense Summary'!C109=0,\"\", 'Expense Summary'!C109)","v":""}]
[{"$f":"IF('Expense Summary'!B110=0,\"\", 'Expense Summary'!B110)","v":"BEAUTY & BARBER"},{"$f":"IF('Expense Summary'!C110=0,\"\", 'Expense Summary'!C110)","v":""}]
[{"$f":"IF('Expense Summary'!B111=0,\"\", 'Expense Summary'!B111)","v":"CASH ALLOWANCES"},{"$f":"IF('Expense Summary'!C111=0,\"\", 'Expense Summary'!C111)","v":""}]
[{"$f":"IF('Expense Summary'!B112=0,\"\", 'Expense Summary'!B112)","v":"OTHER SERVICES"},{"$f":"IF('Expense Summary'!C112=0,\"\", 'Expense Summary'!C112)","v":""}]
[{"$f":"IF('Expense Summary'!B113=0,\"\", 'Expense Summary'!B113)","v":"OTHER PURCHASES"},{"$f":"IF('Expense Summary'!C113=0,\"\", 'Expense Summary'!C113)","v":""}]
[{"$f":"IF('Expense Summary'!B114=0,\"\", 'Expense Summary'!B114)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C114=0,\"\", 'Expense Summary'!C114)","v":""}]
[{"$f":"IF('Expense Summary'!B115=0,\"\", 'Expense Summary'!B115)","v":"[OTHER]"},{"$f":"IF('Expense Summary'!C115=0,\"\", 'Expense Summary'!C115)","v":""},{"$f":"F23 & \" Target\"","v":"3 % Target"}]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B106:B115)","v":0},{"$f":"IFERROR((B116/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
[]
["SURPLUS / DEFICIT:"]
[null,"Current Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!H30","v":0}]
["NET INCOME",{"$f":"B121-B122","v":0},{"$f":"C121-C122","v":1}]
["TOTAL EXPENSES",{"$f":"SUM(B16,B23,B116,B9,B103,B87,B77,B92,B68,B60,B49,B40)","v":0},{"$f":"B124/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B123-B124","v":0},{"$f":"C121-(C122+C124)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Lifestyle & Budgeting","index":22,"n_rows":29,"n_cols":2,"rows_kept":29,"cut":false,"hidden":false,"merged":[[13,0,14,6],[18,0,21,6],[6,0,9,6],[28,0,32,6],[0,0,0,6],[2,0,4,6],[11,1,11,6],[16,1,16,6],[23,0,26,16383]]}
["Lifestyle"]
[]
["Before you start making a new budget, it's important to look at what type of lifestyle God wants you to have.  This will inform your decisions about where to adjust your spending and bring your life into greater harmony with God's will."]
[]
[]
[]
["In the Bible it is clear that God wants us to live lives of material contentment.  We were made to trust God rather than money for our joy, security, and purpose.  And since those things come from trust in God, we can be content to live within the provision that He is providing for us right now."]
[]
[]
[]
[]
[null,"Philippians 4:10-13; Matthew 6:25-34; 1 Timothy 6:6-8"]
[]
["It is also clear that God wants us to mimic Christ and live lives that are sacrificial: using the resources that we've been given to accurately represent God to others."]
[]
[]
[null,"1 Thessalonians 4:12; Philippians 2:5-8; 1 Timothy 6:18-19"]
[]
["In the following screens, you will decide on a new budget.  Enter your new budget numbers in the blue column.  For reference, your current spending amounts are included just to the left.  Also note that we have taken the goals you made during the homework section and placed them into your budget."]
[]
[]
[]
[]
["You can check the number at the bottom of the screen and if it is Red then you know you've budgeted more money than you have to spend.  You should consider cutting from the categories towards the bottom of the screen, as these are more discretionary than the ones at the top."]
[]
[]
[]
[]
["Once your \"Surplus/Deficit\" number is Green or Yellow, then you'll have succeeded in making a new budget that is balanced.  For married couples, you will each propose your own budget and then come together to agree on a budget between the two of you."]

{"sheet":"Person 1 Budget","index":23,"n_rows":125,"n_cols":8,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,0,0,3],[6,6,6,7]]}
["PERSONAL BUDGET "]
[null,"Current Spending","John's Budget","% of Gross"]
["GIFTS:"]
[{"$f":"'Current Spending Analysis'!A4","v":"GIVING PLEDGE"},{"$f":"IF('Current Spending Analysis'!B4=0,\"\", 'Current Spending Analysis'!B4)","v":""}]
[{"$f":"'Current Spending Analysis'!A5","v":"CHARITIES"},{"$f":"IF('Current Spending Analysis'!B5=0,\"\", 'Current Spending Analysis'!B5)","v":""}]
[{"$f":"'Current Spending Analysis'!A6","v":"MISSIONARIES"},{"$f":"IF('Current Spending Analysis'!B6=0,\"\", 'Current Spending Analysis'!B6)","v":""}]
[{"$f":"'Current Spending Analysis'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"IF('Current Spending Analysis'!B7=0,\"\", 'Current Spending Analysis'!B7)","v":""},null,null,null,null,"Spending Guide"]
[{"$f":"'Current Spending Analysis'!A8","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B8=0,\"\", 'Current Spending Analysis'!B8)","v":""},null,{"$f":"G11 & \" Target\"","v":"5 - 10 % Target"},null,{"$f":"'Spending Guides'!$A$4","v":"Income Level"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),1,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),1,TRUE)))","v":20000},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),1,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),1,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL GIFTS",{"$f":"SUM(B4:B8)","v":0},{"$f":"SUM(C4:C8)","v":0},{"$f":"IFERROR((C9/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[null,null,null,null,null,{"$f":"'Spending Guides'!$A$6","v":" Taxes"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),3,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),3,TRUE)))","v":"15 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),3,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),3,TRUE))","v":{"$error":"#N/A"}}]
["SAVINGS:",null,null,null,null,{"$f":"'Spending Guides'!$A$7","v":" Giving"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),4,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),4,TRUE)))","v":"5 - 10 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),4,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),4,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A12","v":"GENERAL"},{"$f":"IF('Current Spending Analysis'!B12=0,\"\", 'Current Spending Analysis'!B12)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$8","v":" Savings"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),5,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),5,TRUE)))","v":"2 - 3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),5,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),5,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A13","v":"EDUCATION"},{"$f":"IF('Current Spending Analysis'!B13=0,\"\", 'Current Spending Analysis'!B13)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$9","v":" Debt (non mortgage)"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),6,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),6,TRUE)))","v":"0 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),6,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),6,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A14","v":"RETIREMENT"},{"$f":"IF('Current Spending Analysis'!B14=0,\"\", 'Current Spending Analysis'!B14)","v":""}]
[{"$f":"'Current Spending Analysis'!A15","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B15=0,\"\", 'Current Spending Analysis'!B15)","v":""},null,{"$f":"G12 & \" Target\"","v":"2 - 3 % Target"},null,{"$f":"'Spending Guides'!$A$11","v":" Housing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),8,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),8,TRUE)))","v":"20 - 25 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),8,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),8,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL SAVINGS",{"$f":"SUM(B12:B15)","v":0},{"$f":"SUM(C12:C15)","v":0},{"$f":"IFERROR((C16/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$12","v":" Auto"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),9,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),9,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),9,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),9,TRUE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"'Spending Guides'!$A$13","v":" Insurance"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),10,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),10,TRUE)))","v":"4 % "},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),10,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),10,TRUE))","v":{"$error":"#N/A"}}]
["DEBT SERVICE:",null,null,null,null,{"$f":"'Spending Guides'!$A$14","v":" Food"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),11,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),11,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),11,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),11,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A19","v":"EDUCATION LOANS"},{"$f":"IF('Current Spending Analysis'!B19=0,\"\", 'Current Spending Analysis'!B19)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$15","v":" Medical"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),12,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),12,TRUE)))","v":"4 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),12,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),12,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"IF('Current Spending Analysis'!B20=0,\"\", 'Current Spending Analysis'!B20)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$16","v":" Children"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),13,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),13,TRUE)))","v":"7 - 8 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),13,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),13,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A21","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B21=0,\"\", 'Current Spending Analysis'!B21)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$17","v":" Clothing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),14,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),14,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),14,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),14,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A22","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B22=0,\"\", 'Current Spending Analysis'!B22)","v":""},null,{"$f":"G13 & \" Target\"","v":"0 - 5 % Target"},null,{"$f":"'Spending Guides'!$A$18","v":"Entertainment"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),15,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),15,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),15,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),15,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL DEBT",{"$f":"SUM(B19:B22)","v":0},{"$f":"SUM(C19:C22)","v":0},{"$f":"IFERROR((C23/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$19","v":" Misc."},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),16,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),16,TRUE)))","v":"3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),16,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),16,TRUE))","v":{"$error":"#N/A"}}]
[]
["HOUSING:"]
[{"$f":"'Current Spending Analysis'!A26","v":"MORTGAGE/RENT"},{"$f":"IF('Current Spending Analysis'!B26=0,\"\", 'Current Spending Analysis'!B26)","v":""}]
[{"$f":"'Current Spending Analysis'!A27","v":"PROPERTY TAXES"},{"$f":"IF('Current Spending Analysis'!B27=0,\"\", 'Current Spending Analysis'!B27)","v":""}]
[{"$f":"'Current Spending Analysis'!A28","v":"ELECTRICITY"},{"$f":"IF('Current Spending Analysis'!B28=0,\"\", 'Current Spending Analysis'!B28)","v":""}]
[{"$f":"'Current Spending Analysis'!A29","v":"NATURAL GAS"},{"$f":"IF('Current Spending Analysis'!B29=0,\"\", 'Current Spending Analysis'!B29)","v":""}]
[{"$f":"'Current Spending Analysis'!A30","v":"WATER"},{"$f":"IF('Current Spending Analysis'!B30=0,\"\", 'Current Spending Analysis'!B30)","v":""}]
[{"$f":"'Current Spending Analysis'!A31","v":"CONDO FEE/HOA"},{"$f":"IF('Current Spending Analysis'!B31=0,\"\", 'Current Spending Analysis'!B31)","v":""}]
[{"$f":"'Current Spending Analysis'!A32","v":"CELLPHONES"},{"$f":"IF('Current Spending Analysis'!B32=0,\"\", 'Current Spending Analysis'!B32)","v":""}]
[{"$f":"'Current Spending Analysis'!A33","v":"INTERNET/CABLE"},{"$f":"IF('Current Spending Analysis'!B33=0,\"\", 'Current Spending Analysis'!B33)","v":""}]
[{"$f":"'Current Spending Analysis'!A34","v":"CLEANING SERVICES"},{"$f":"IF('Current Spending Analysis'!B34=0,\"\", 'Current Spending Analysis'!B34)","v":""}]
[{"$f":"'Current Spending Analysis'!A35","v":"SEWER/TRASH"},{"$f":"IF('Current Spending Analysis'!B35=0,\"\", 'Current Spending Analysis'!B35)","v":""}]
[{"$f":"'Current Spending Analysis'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"IF('Current Spending Analysis'!B36=0,\"\", 'Current Spending Analysis'!B36)","v":""}]
[{"$f":"'Current Spending Analysis'!A37","v":"FURNISHINGS"},{"$f":"IF('Current Spending Analysis'!B37=0,\"\", 'Current Spending Analysis'!B37)","v":""}]
[{"$f":"'Current Spending Analysis'!A38","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B38=0,\"\", 'Current Spending Analysis'!B38)","v":""}]
[{"$f":"'Current Spending Analysis'!A39","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B39=0,\"\", 'Current Spending Analysis'!B39)","v":""},null,{"$f":"G15 & \" Target\"","v":"20 - 25 % Target"}]
["TOTAL HOUSING",{"$f":"SUM(B26:B39)","v":0},{"$f":"SUM(C26:C39)","v":0},{"$f":"IFERROR((C40/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["TRANSPORTATION:"]
[{"$f":"'Current Spending Analysis'!A43","v":"GASOLINE"},{"$f":"IF('Current Spending Analysis'!B43=0,\"\", 'Current Spending Analysis'!B43)","v":""}]
[{"$f":"'Current Spending Analysis'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"IF('Current Spending Analysis'!B44=0,\"\", 'Current Spending Analysis'!B44)","v":""}]
[{"$f":"'Current Spending Analysis'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"IF('Current Spending Analysis'!B45=0,\"\", 'Current Spending Analysis'!B45)","v":""}]
[{"$f":"'Current Spending Analysis'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"IF('Current Spending Analysis'!B46=0,\"\", 'Current Spending Analysis'!B46)","v":""}]
[{"$f":"'Current Spending Analysis'!A47","v":"REGISTRATION/TAXES"},{"$f":"IF('Current Spending Analysis'!B47=0,\"\", 'Current Spending Analysis'!B47)","v":""}]
[{"$f":"'Current Spending Analysis'!A48","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B48=0,\"\", 'Current Spending Analysis'!B48)","v":""},null,{"$f":"G16 & \" Target\"","v":"12 % Target"}]
["TOTAL TRANSPORTATION",{"$f":"SUM(B43:B48)","v":0},{"$f":"SUM(C43:C48)","v":0},{"$f":"IFERROR((C49/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["INSURANCE:"]
[{"$f":"'Current Spending Analysis'!A52","v":"LIFE"},{"$f":"IF('Current Spending Analysis'!B52=0,\"\", 'Current Spending Analysis'!B52)","v":""}]
[{"$f":"'Current Spending Analysis'!A53","v":"DISABILITY"},{"$f":"IF('Current Spending Analysis'!B53=0,\"\", 'Current Spending Analysis'!B53)","v":""}]
[{"$f":"'Current Spending Analysis'!A54","v":"HEALTH PREMIUM"},{"$f":"IF('Current Spending Analysis'!B54=0,\"\", 'Current Spending Analysis'!B54)","v":""}]
[{"$f":"'Current Spending Analysis'!A55","v":"AUTOMOBILE"},{"$f":"IF('Current Spending Analysis'!B55=0,\"\", 'Current Spending Analysis'!B55)","v":""}]
[{"$f":"'Current Spending Analysis'!A56","v":"HOUSEHOLD"},{"$f":"IF('Current Spending Analysis'!B56=0,\"\", 'Current Spending Analysis'!B56)","v":""}]
[{"$f":"'Current Spending Analysis'!A57","v":"EXCESS LIABILITY"},{"$f":"IF('Current Spending Analysis'!B57=0,\"\", 'Current Spending Analysis'!B57)","v":""}]
[{"$f":"'Current Spending Analysis'!A58","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B58=0,\"\", 'Current Spending Analysis'!B58)","v":""}]
[{"$f":"'Current Spending Analysis'!A59","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B59=0,\"\", 'Current Spending Analysis'!B59)","v":""},null,{"$f":"G17& \" Target\"","v":"4 %  Target"}]
["TOTAL INSURANCE",{"$f":"SUM(B52:B59)","v":0},{"$f":"SUM(C52:C59)","v":0},{"$f":"IFERROR((C60/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["FOOD:"]
[{"$f":"'Current Spending Analysis'!A63","v":"GROCERIES"},{"$f":"IF('Current Spending Analysis'!B63=0,\"\", 'Current Spending Analysis'!B63)","v":""}]
[{"$f":"'Current Spending Analysis'!A64","v":"RESTAURANTS"},{"$f":"IF('Current Spending Analysis'!B64=0,\"\", 'Current Spending Analysis'!B64)","v":""}]
[{"$f":"'Current Spending Analysis'!A65","v":"BARS/ALCOHOL"},{"$f":"IF('Current Spending Analysis'!B65=0,\"\", 'Current Spending Analysis'!B65)","v":""}]
[{"$f":"'Current Spending Analysis'!A66","v":"COFFEE SHOPS"},{"$f":"IF('Current Spending Analysis'!B66=0,\"\", 'Current Spending Analysis'!B66)","v":""}]
[{"$f":"'Current Spending Analysis'!A67","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B67=0,\"\", 'Current Spending Analysis'!B67)","v":""},null,{"$f":"G18 & \" Target\"","v":"12 % Target"}]
["TOTAL FOOD",{"$f":"SUM(B63:B67)","v":0},{"$f":"SUM(C63:C67)","v":0},{"$f":"IFERROR((C68/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MEDICAL EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A71","v":"PHYSICIANS"},{"$f":"IF('Current Spending Analysis'!B71=0,\"\", 'Current Spending Analysis'!B71)","v":""}]
[{"$f":"'Current Spending Analysis'!A72","v":"DENTISTS"},{"$f":"IF('Current Spending Analysis'!B72=0,\"\", 'Current Spending Analysis'!B72)","v":""}]
[{"$f":"'Current Spending Analysis'!A73","v":"PHARMACEUTICALS"},{"$f":"IF('Current Spending Analysis'!B73=0,\"\", 'Current Spending Analysis'!B73)","v":""}]
[{"$f":"'Current Spending Analysis'!A74","v":"VISION"},{"$f":"IF('Current Spending Analysis'!B74=0,\"\", 'Current Spending Analysis'!B74)","v":""}]
[{"$f":"'Current Spending Analysis'!A75","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B75=0,\"\", 'Current Spending Analysis'!B75)","v":""}]
[{"$f":"'Current Spending Analysis'!A76","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B76=0,\"\", 'Current Spending Analysis'!B76)","v":""},null,{"$f":"G19 & \" Target\"","v":"4 - 5 % Target"}]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B71:B76)","v":0},{"$f":"SUM(C71:C76)","v":0},{"$f":"IFERROR((C77/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CHILDREN'S EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A80","v":"TUITION"},{"$f":"IF('Current Spending Analysis'!B80=0,\"\", 'Current Spending Analysis'!B80)","v":""}]
[{"$f":"'Current Spending Analysis'!A81","v":"SCHOOL LUNCHES"},{"$f":"IF('Current Spending Analysis'!B81=0,\"\", 'Current Spending Analysis'!B81)","v":""}]
[{"$f":"'Current Spending Analysis'!A82","v":"DAY CARE"},{"$f":"IF('Current Spending Analysis'!B82=0,\"\", 'Current Spending Analysis'!B82)","v":""}]
[{"$f":"'Current Spending Analysis'!A83","v":"ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B83=0,\"\", 'Current Spending Analysis'!B83)","v":""}]
[{"$f":"'Current Spending Analysis'!A84","v":"LESSONS"},{"$f":"IF('Current Spending Analysis'!B84=0,\"\", 'Current Spending Analysis'!B84)","v":""}]
[{"$f":"'Current Spending Analysis'!A85","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B85=0,\"\", 'Current Spending Analysis'!B85)","v":""}]
[{"$f":"'Current Spending Analysis'!A86","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B86=0,\"\", 'Current Spending Analysis'!B86)","v":""},null,{"$f":"G20 & \" Target\"","v":"7 - 8 % Target"}]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B80:B86)","v":0},{"$f":"SUM(C80:C86)","v":0},{"$f":"IFERROR((C87/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CLOTHING:"]
[{"$f":"'Current Spending Analysis'!A90","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B90=0,\"\", 'Current Spending Analysis'!B90)","v":""}]
[{"$f":"'Current Spending Analysis'!A91","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B91=0,\"\", 'Current Spending Analysis'!B91)","v":""},null,{"$f":"G21 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL CLOTHING",{"$f":"SUM(B90:B91)","v":0},{"$f":"SUM(C90:C91)","v":0},{"$f":"IFERROR((C92/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["ENTERTAINMENT:"]
[{"$f":"'Current Spending Analysis'!A95","v":"EVENINGS OUT"},{"$f":"IF('Current Spending Analysis'!B95=0,\"\", 'Current Spending Analysis'!B95)","v":""}]
[{"$f":"'Current Spending Analysis'!A96","v":"BABY SITTERS"},{"$f":"IF('Current Spending Analysis'!B96=0,\"\", 'Current Spending Analysis'!B96)","v":""}]
[{"$f":"'Current Spending Analysis'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B97=0,\"\", 'Current Spending Analysis'!B97)","v":""}]
[{"$f":"'Current Spending Analysis'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B98=0,\"\", 'Current Spending Analysis'!B98)","v":""}]
[{"$f":"'Current Spending Analysis'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"IF('Current Spending Analysis'!B99=0,\"\", 'Current Spending Analysis'!B99)","v":""}]
[{"$f":"'Current Spending Analysis'!A100","v":"VACATIONS"},{"$f":"IF('Current Spending Analysis'!B100=0,\"\", 'Current Spending Analysis'!B100)","v":""}]
[{"$f":"'Current Spending Analysis'!A101","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B101=0,\"\", 'Current Spending Analysis'!B101)","v":""}]
[{"$f":"'Current Spending Analysis'!A102","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B102=0,\"\", 'Current Spending Analysis'!B102)","v":""},null,{"$f":"G22 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B95:B102)","v":0},{"$f":"SUM(C95:C102)","v":0},{"$f":"IFERROR((C103/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MISCELLANEOUS:"]
[{"$f":"'Current Spending Analysis'!A106","v":"TOILETRIES"},{"$f":"IF('Current Spending Analysis'!B106=0,\"\", 'Current Spending Analysis'!B106)","v":""}]
[{"$f":"'Current Spending Analysis'!A107","v":"DRY CLEANING"},{"$f":"IF('Current Spending Analysis'!B107=0,\"\", 'Current Spending Analysis'!B107)","v":""}]
[{"$f":"'Current Spending Analysis'!A108","v":"PROFESSIONAL FEES"},{"$f":"IF('Current Spending Analysis'!B108=0,\"\", 'Current Spending Analysis'!B108)","v":""}]
[{"$f":"'Current Spending Analysis'!A109","v":"ANIMALS"},{"$f":"IF('Current Spending Analysis'!B109=0,\"\", 'Current Spending Analysis'!B109)","v":""}]
[{"$f":"'Current Spending Analysis'!A110","v":"BEAUTY & BARBER"},{"$f":"IF('Current Spending Analysis'!B110=0,\"\", 'Current Spending Analysis'!B110)","v":""}]
[{"$f":"'Current Spending Analysis'!A111","v":"CASH ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B111=0,\"\", 'Current Spending Analysis'!B111)","v":""}]
[{"$f":"'Current Spending Analysis'!A112","v":"OTHER SERVICES"},{"$f":"IF('Current Spending Analysis'!B112=0,\"\", 'Current Spending Analysis'!B112)","v":""}]
[{"$f":"'Current Spending Analysis'!A113","v":"OTHER PURCHASES"},{"$f":"IF('Current Spending Analysis'!B113=0,\"\", 'Current Spending Analysis'!B113)","v":""}]
[{"$f":"'Current Spending Analysis'!A114","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B114=0,\"\", 'Current Spending Analysis'!B114)","v":""}]
[{"$f":"'Current Spending Analysis'!A115","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B115=0,\"\", 'Current Spending Analysis'!B115)","v":""},null,{"$f":"G23& \" Target\"","v":"3 % Target"}]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B106:B115)","v":0},{"$f":"SUM(C106:C115)","v":0},{"$f":"IFERROR((C116/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
[]
["SURPLUS / DEFICIT:"]
[null,"Current Spending","John's Budget","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$H$30","v":0}]
["NET INCOME",{"$f":"B121-B122","v":0},{"$f":"C121-C122","v":0},{"$f":"D121-D122","v":1}]
["TOTAL EXPENSES",{"$f":"SUM(B16,B23,B116,B9,B103,B87,B77,B92,B68,B60,B49,B40)","v":0},{"$f":"SUM(C16,C23,C116,C9,C103,C87,C77,C92,C68,C60,C49,C40)","v":0},{"$f":"C124/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B123-B124","v":0},{"$f":"C123-C124","v":0},{"$f":"D123-D124","v":{"$error":"#DIV/0!"}}]

{"sheet":"Person 2 Budget","index":24,"n_rows":125,"n_cols":8,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,0,0,3],[6,6,6,7]]}
["PERSONAL BUDGET "]
[null,"Current Spending","Tracy's Budget","% of Gross"]
["GIFTS:"]
[{"$f":"'Current Spending Analysis'!A4","v":"GIVING PLEDGE"},{"$f":"IF('Current Spending Analysis'!B4=0,\"\", 'Current Spending Analysis'!B4)","v":""}]
[{"$f":"'Current Spending Analysis'!A5","v":"CHARITIES"},{"$f":"IF('Current Spending Analysis'!B5=0,\"\", 'Current Spending Analysis'!B5)","v":""}]
[{"$f":"'Current Spending Analysis'!A6","v":"MISSIONARIES"},{"$f":"IF('Current Spending Analysis'!B6=0,\"\", 'Current Spending Analysis'!B6)","v":""}]
[{"$f":"'Current Spending Analysis'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"IF('Current Spending Analysis'!B7=0,\"\", 'Current Spending Analysis'!B7)","v":""},null,null,null,null,"Spending Guide"]
[{"$f":"'Current Spending Analysis'!A8","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B8=0,\"\", 'Current Spending Analysis'!B8)","v":""},null,{"$f":"G11 & \" Target\"","v":"5 - 10 % Target"},null,{"$f":"'Spending Guides'!$A$4","v":"Income Level"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),1,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),1,TRUE)))","v":20000},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),1,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),1,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL GIFTS",{"$f":"SUM(B4:B8)","v":0},{"$f":"SUM(C4:C8)","v":0},{"$f":"IFERROR((C9/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[null,null,null,null,null,{"$f":"'Spending Guides'!$A$6","v":" Taxes"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),3,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),3,TRUE)))","v":"15 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),3,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),3,TRUE))","v":{"$error":"#N/A"}}]
["SAVINGS:",null,null,null,null,{"$f":"'Spending Guides'!$A$7","v":" Giving"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),4,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),4,TRUE)))","v":"5 - 10 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),4,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),4,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A12","v":"GENERAL"},{"$f":"IF('Current Spending Analysis'!B12=0,\"\", 'Current Spending Analysis'!B12)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$8","v":" Savings"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),5,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),5,TRUE)))","v":"2 - 3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),5,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),5,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A13","v":"EDUCATION"},{"$f":"IF('Current Spending Analysis'!B13=0,\"\", 'Current Spending Analysis'!B13)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$9","v":" Debt (non mortgage)"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),6,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),6,TRUE)))","v":"0 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),6,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),6,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A14","v":"RETIREMENT"},{"$f":"IF('Current Spending Analysis'!B14=0,\"\", 'Current Spending Analysis'!B14)","v":""}]
[{"$f":"'Current Spending Analysis'!A15","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B15=0,\"\", 'Current Spending Analysis'!B15)","v":""},null,{"$f":"G12 & \" Target\"","v":"2 - 3 % Target"},null,{"$f":"'Spending Guides'!$A$11","v":" Housing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),8,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),8,TRUE)))","v":"20 - 25 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),8,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),8,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL SAVINGS",{"$f":"SUM(B12:B15)","v":0},{"$f":"SUM(C12:C15)","v":0},{"$f":"IFERROR((C16/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$12","v":" Auto"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),9,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),9,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),9,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),9,TRUE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"'Spending Guides'!$A$13","v":" Insurance"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),10,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),10,TRUE)))","v":"4 % "},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),10,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),10,TRUE))","v":{"$error":"#N/A"}}]
["DEBT SERVICE:",null,null,null,null,{"$f":"'Spending Guides'!$A$14","v":" Food"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),11,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),11,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),11,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),11,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A19","v":"EDUCATION LOANS"},{"$f":"IF('Current Spending Analysis'!B19=0,\"\", 'Current Spending Analysis'!B19)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$15","v":" Medical"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),12,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),12,TRUE)))","v":"4 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),12,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),12,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"IF('Current Spending Analysis'!B20=0,\"\", 'Current Spending Analysis'!B20)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$16","v":" Children"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),13,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),13,TRUE)))","v":"7 - 8 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),13,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),13,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A21","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B21=0,\"\", 'Current Spending Analysis'!B21)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$17","v":" Clothing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),14,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),14,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),14,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),14,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A22","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B22=0,\"\", 'Current Spending Analysis'!B22)","v":""},null,{"$f":"G13 & \" Target\"","v":"0 - 5 % Target"},null,{"$f":"'Spending Guides'!$A$18","v":"Entertainment"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),15,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),15,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),15,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),15,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL DEBT",{"$f":"SUM(B19:B22)","v":0},{"$f":"SUM(C19:C22)","v":0},{"$f":"IFERROR((C23/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$19","v":" Misc."},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),16,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),16,TRUE)))","v":"3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),16,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),16,TRUE))","v":{"$error":"#N/A"}}]
[]
["HOUSING:"]
[{"$f":"'Current Spending Analysis'!A26","v":"MORTGAGE/RENT"},{"$f":"IF('Current Spending Analysis'!B26=0,\"\", 'Current Spending Analysis'!B26)","v":""}]
[{"$f":"'Current Spending Analysis'!A27","v":"PROPERTY TAXES"},{"$f":"IF('Current Spending Analysis'!B27=0,\"\", 'Current Spending Analysis'!B27)","v":""}]
[{"$f":"'Current Spending Analysis'!A28","v":"ELECTRICITY"},{"$f":"IF('Current Spending Analysis'!B28=0,\"\", 'Current Spending Analysis'!B28)","v":""}]
[{"$f":"'Current Spending Analysis'!A29","v":"NATURAL GAS"},{"$f":"IF('Current Spending Analysis'!B29=0,\"\", 'Current Spending Analysis'!B29)","v":""}]
[{"$f":"'Current Spending Analysis'!A30","v":"WATER"},{"$f":"IF('Current Spending Analysis'!B30=0,\"\", 'Current Spending Analysis'!B30)","v":""}]
[{"$f":"'Current Spending Analysis'!A31","v":"CONDO FEE/HOA"},{"$f":"IF('Current Spending Analysis'!B31=0,\"\", 'Current Spending Analysis'!B31)","v":""}]
[{"$f":"'Current Spending Analysis'!A32","v":"CELLPHONES"},{"$f":"IF('Current Spending Analysis'!B32=0,\"\", 'Current Spending Analysis'!B32)","v":""}]
[{"$f":"'Current Spending Analysis'!A33","v":"INTERNET/CABLE"},{"$f":"IF('Current Spending Analysis'!B33=0,\"\", 'Current Spending Analysis'!B33)","v":""}]
[{"$f":"'Current Spending Analysis'!A34","v":"CLEANING SERVICES"},{"$f":"IF('Current Spending Analysis'!B34=0,\"\", 'Current Spending Analysis'!B34)","v":""}]
[{"$f":"'Current Spending Analysis'!A35","v":"SEWER/TRASH"},{"$f":"IF('Current Spending Analysis'!B35=0,\"\", 'Current Spending Analysis'!B35)","v":""}]
[{"$f":"'Current Spending Analysis'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"IF('Current Spending Analysis'!B36=0,\"\", 'Current Spending Analysis'!B36)","v":""}]
[{"$f":"'Current Spending Analysis'!A37","v":"FURNISHINGS"},{"$f":"IF('Current Spending Analysis'!B37=0,\"\", 'Current Spending Analysis'!B37)","v":""}]
[{"$f":"'Current Spending Analysis'!A38","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B38=0,\"\", 'Current Spending Analysis'!B38)","v":""}]
[{"$f":"'Current Spending Analysis'!A39","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B39=0,\"\", 'Current Spending Analysis'!B39)","v":""},null,{"$f":"G15 & \" Target\"","v":"20 - 25 % Target"}]
["TOTAL HOUSING",{"$f":"SUM(B26:B39)","v":0},{"$f":"SUM(C26:C39)","v":0},{"$f":"IFERROR((C40/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["TRANSPORTATION:"]
[{"$f":"'Current Spending Analysis'!A43","v":"GASOLINE"},{"$f":"IF('Current Spending Analysis'!B43=0,\"\", 'Current Spending Analysis'!B43)","v":""}]
[{"$f":"'Current Spending Analysis'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"IF('Current Spending Analysis'!B44=0,\"\", 'Current Spending Analysis'!B44)","v":""}]
[{"$f":"'Current Spending Analysis'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"IF('Current Spending Analysis'!B45=0,\"\", 'Current Spending Analysis'!B45)","v":""}]
[{"$f":"'Current Spending Analysis'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"IF('Current Spending Analysis'!B46=0,\"\", 'Current Spending Analysis'!B46)","v":""}]
[{"$f":"'Current Spending Analysis'!A47","v":"REGISTRATION/TAXES"},{"$f":"IF('Current Spending Analysis'!B47=0,\"\", 'Current Spending Analysis'!B47)","v":""}]
[{"$f":"'Current Spending Analysis'!A48","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B48=0,\"\", 'Current Spending Analysis'!B48)","v":""},null,{"$f":"G16 & \" Target\"","v":"12 % Target"}]
["TOTAL TRANSPORTATION",{"$f":"SUM(B43:B48)","v":0},{"$f":"SUM(C43:C48)","v":0},{"$f":"IFERROR((C49/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["INSURANCE:"]
[{"$f":"'Current Spending Analysis'!A52","v":"LIFE"},{"$f":"IF('Current Spending Analysis'!B52=0,\"\", 'Current Spending Analysis'!B52)","v":""}]
[{"$f":"'Current Spending Analysis'!A53","v":"DISABILITY"},{"$f":"IF('Current Spending Analysis'!B53=0,\"\", 'Current Spending Analysis'!B53)","v":""}]
[{"$f":"'Current Spending Analysis'!A54","v":"HEALTH PREMIUM"},{"$f":"IF('Current Spending Analysis'!B54=0,\"\", 'Current Spending Analysis'!B54)","v":""}]
[{"$f":"'Current Spending Analysis'!A55","v":"AUTOMOBILE"},{"$f":"IF('Current Spending Analysis'!B55=0,\"\", 'Current Spending Analysis'!B55)","v":""}]
[{"$f":"'Current Spending Analysis'!A56","v":"HOUSEHOLD"},{"$f":"IF('Current Spending Analysis'!B56=0,\"\", 'Current Spending Analysis'!B56)","v":""}]
[{"$f":"'Current Spending Analysis'!A57","v":"EXCESS LIABILITY"},{"$f":"IF('Current Spending Analysis'!B57=0,\"\", 'Current Spending Analysis'!B57)","v":""}]
[{"$f":"'Current Spending Analysis'!A58","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B58=0,\"\", 'Current Spending Analysis'!B58)","v":""}]
[{"$f":"'Current Spending Analysis'!A59","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B59=0,\"\", 'Current Spending Analysis'!B59)","v":""},null,{"$f":"G17& \" Target\"","v":"4 %  Target"}]
["TOTAL INSURANCE",{"$f":"SUM(B52:B59)","v":0},{"$f":"SUM(C52:C59)","v":0},{"$f":"IFERROR((C60/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["FOOD:"]
[{"$f":"'Current Spending Analysis'!A63","v":"GROCERIES"},{"$f":"IF('Current Spending Analysis'!B63=0,\"\", 'Current Spending Analysis'!B63)","v":""}]
[{"$f":"'Current Spending Analysis'!A64","v":"RESTAURANTS"},{"$f":"IF('Current Spending Analysis'!B64=0,\"\", 'Current Spending Analysis'!B64)","v":""}]
[{"$f":"'Current Spending Analysis'!A65","v":"BARS/ALCOHOL"},{"$f":"IF('Current Spending Analysis'!B65=0,\"\", 'Current Spending Analysis'!B65)","v":""}]
[{"$f":"'Current Spending Analysis'!A66","v":"COFFEE SHOPS"},{"$f":"IF('Current Spending Analysis'!B66=0,\"\", 'Current Spending Analysis'!B66)","v":""}]
[{"$f":"'Current Spending Analysis'!A67","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B67=0,\"\", 'Current Spending Analysis'!B67)","v":""},null,{"$f":"G18 & \" Target\"","v":"12 % Target"}]
["TOTAL FOOD",{"$f":"SUM(B63:B67)","v":0},{"$f":"SUM(C63:C67)","v":0},{"$f":"IFERROR((C68/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MEDICAL EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A71","v":"PHYSICIANS"},{"$f":"IF('Current Spending Analysis'!B71=0,\"\", 'Current Spending Analysis'!B71)","v":""}]
[{"$f":"'Current Spending Analysis'!A72","v":"DENTISTS"},{"$f":"IF('Current Spending Analysis'!B72=0,\"\", 'Current Spending Analysis'!B72)","v":""}]
[{"$f":"'Current Spending Analysis'!A73","v":"PHARMACEUTICALS"},{"$f":"IF('Current Spending Analysis'!B73=0,\"\", 'Current Spending Analysis'!B73)","v":""}]
[{"$f":"'Current Spending Analysis'!A74","v":"VISION"},{"$f":"IF('Current Spending Analysis'!B74=0,\"\", 'Current Spending Analysis'!B74)","v":""}]
[{"$f":"'Current Spending Analysis'!A75","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B75=0,\"\", 'Current Spending Analysis'!B75)","v":""}]
[{"$f":"'Current Spending Analysis'!A76","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B76=0,\"\", 'Current Spending Analysis'!B76)","v":""},null,{"$f":"G19 & \" Target\"","v":"4 - 5 % Target"}]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B71:B76)","v":0},{"$f":"SUM(C71:C76)","v":0},{"$f":"IFERROR((C77/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CHILDREN'S EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A80","v":"TUITION"},{"$f":"IF('Current Spending Analysis'!B80=0,\"\", 'Current Spending Analysis'!B80)","v":""}]
[{"$f":"'Current Spending Analysis'!A81","v":"SCHOOL LUNCHES"},{"$f":"IF('Current Spending Analysis'!B81=0,\"\", 'Current Spending Analysis'!B81)","v":""}]
[{"$f":"'Current Spending Analysis'!A82","v":"DAY CARE"},{"$f":"IF('Current Spending Analysis'!B82=0,\"\", 'Current Spending Analysis'!B82)","v":""}]
[{"$f":"'Current Spending Analysis'!A83","v":"ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B83=0,\"\", 'Current Spending Analysis'!B83)","v":""}]
[{"$f":"'Current Spending Analysis'!A84","v":"LESSONS"},{"$f":"IF('Current Spending Analysis'!B84=0,\"\", 'Current Spending Analysis'!B84)","v":""}]
[{"$f":"'Current Spending Analysis'!A85","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B85=0,\"\", 'Current Spending Analysis'!B85)","v":""}]
[{"$f":"'Current Spending Analysis'!A86","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B86=0,\"\", 'Current Spending Analysis'!B86)","v":""},null,{"$f":"G20 & \" Target\"","v":"7 - 8 % Target"}]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B80:B86)","v":0},{"$f":"SUM(C80:C86)","v":0},{"$f":"IFERROR((C87/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CLOTHING:"]
[{"$f":"'Current Spending Analysis'!A90","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B90=0,\"\", 'Current Spending Analysis'!B90)","v":""}]
[{"$f":"'Current Spending Analysis'!A91","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B91=0,\"\", 'Current Spending Analysis'!B91)","v":""},null,{"$f":"G21 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL CLOTHING",{"$f":"SUM(B90:B91)","v":0},{"$f":"SUM(C90:C91)","v":0},{"$f":"IFERROR((C92/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["ENTERTAINMENT:"]
[{"$f":"'Current Spending Analysis'!A95","v":"EVENINGS OUT"},{"$f":"IF('Current Spending Analysis'!B95=0,\"\", 'Current Spending Analysis'!B95)","v":""}]
[{"$f":"'Current Spending Analysis'!A96","v":"BABY SITTERS"},{"$f":"IF('Current Spending Analysis'!B96=0,\"\", 'Current Spending Analysis'!B96)","v":""}]
[{"$f":"'Current Spending Analysis'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B97=0,\"\", 'Current Spending Analysis'!B97)","v":""}]
[{"$f":"'Current Spending Analysis'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B98=0,\"\", 'Current Spending Analysis'!B98)","v":""}]
[{"$f":"'Current Spending Analysis'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"IF('Current Spending Analysis'!B99=0,\"\", 'Current Spending Analysis'!B99)","v":""}]
[{"$f":"'Current Spending Analysis'!A100","v":"VACATIONS"},{"$f":"IF('Current Spending Analysis'!B100=0,\"\", 'Current Spending Analysis'!B100)","v":""}]
[{"$f":"'Current Spending Analysis'!A101","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B101=0,\"\", 'Current Spending Analysis'!B101)","v":""}]
[{"$f":"'Current Spending Analysis'!A102","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B102=0,\"\", 'Current Spending Analysis'!B102)","v":""},null,{"$f":"G22 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B95:B102)","v":0},{"$f":"SUM(C95:C102)","v":0},{"$f":"IFERROR((C103/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MISCELLANEOUS:"]
[{"$f":"'Current Spending Analysis'!A106","v":"TOILETRIES"},{"$f":"IF('Current Spending Analysis'!B106=0,\"\", 'Current Spending Analysis'!B106)","v":""}]
[{"$f":"'Current Spending Analysis'!A107","v":"DRY CLEANING"},{"$f":"IF('Current Spending Analysis'!B107=0,\"\", 'Current Spending Analysis'!B107)","v":""}]
[{"$f":"'Current Spending Analysis'!A108","v":"PROFESSIONAL FEES"},{"$f":"IF('Current Spending Analysis'!B108=0,\"\", 'Current Spending Analysis'!B108)","v":""}]
[{"$f":"'Current Spending Analysis'!A109","v":"ANIMALS"},{"$f":"IF('Current Spending Analysis'!B109=0,\"\", 'Current Spending Analysis'!B109)","v":""}]
[{"$f":"'Current Spending Analysis'!A110","v":"BEAUTY & BARBER"},{"$f":"IF('Current Spending Analysis'!B110=0,\"\", 'Current Spending Analysis'!B110)","v":""}]
[{"$f":"'Current Spending Analysis'!A111","v":"CASH ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B111=0,\"\", 'Current Spending Analysis'!B111)","v":""}]
[{"$f":"'Current Spending Analysis'!A112","v":"OTHER SERVICES"},{"$f":"IF('Current Spending Analysis'!B112=0,\"\", 'Current Spending Analysis'!B112)","v":""}]
[{"$f":"'Current Spending Analysis'!A113","v":"OTHER PURCHASES"},{"$f":"IF('Current Spending Analysis'!B113=0,\"\", 'Current Spending Analysis'!B113)","v":""}]
[{"$f":"'Current Spending Analysis'!A114","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B114=0,\"\", 'Current Spending Analysis'!B114)","v":""}]
[{"$f":"'Current Spending Analysis'!A115","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B115=0,\"\", 'Current Spending Analysis'!B115)","v":""},null,{"$f":"G23& \" Target\"","v":"3 % Target"}]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B106:B115)","v":0},{"$f":"SUM(C106:C115)","v":0},{"$f":"IFERROR((C116/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
[]
["SURPLUS / DEFICIT:"]
[null,"Current Spending","Tracy's Budget","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!H30","v":0}]
["NET INCOME",{"$f":"B121-B122","v":0},{"$f":"C121-C122","v":0},{"$f":"D121-D122","v":1}]
["TOTAL EXPENSES",{"$f":"SUM(B16,B23,B116,B9,B103,B87,B77,B92,B68,B60,B49,B40)","v":0},{"$f":"SUM(C16,C23,C116,C9,C103,C87,C77,C92,C68,C60,C49,C40)","v":0},{"$f":"C124/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B123-B124","v":0},{"$f":"C123-C124","v":0},{"$f":"D123-D124","v":{"$error":"#DIV/0!"}}]

{"sheet":"New Agreed Budget","index":25,"n_rows":125,"n_cols":10,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,0,0,5],[6,8,6,9]]}
["PERSONAL BUDGET "]
[null,"Current Spending","John's Budget","Tracy's Budget","New Agreed Budget","% of Gross"]
["GIFTS:"]
[{"$f":"'Current Spending Analysis'!A4","v":"GIVING PLEDGE"},{"$f":"IF('Current Spending Analysis'!B4=0,\"\", 'Current Spending Analysis'!B4)","v":""},{"$f":"IF('Person 1 Budget'!C4=0,\"\", 'Person 1 Budget'!C4)","v":""},{"$f":"IF('Person 2 Budget'!C4=0,\"\", 'Person 2 Budget'!C4)","v":""}]
[{"$f":"'Current Spending Analysis'!A5","v":"CHARITIES"},{"$f":"IF('Current Spending Analysis'!B5=0,\"\", 'Current Spending Analysis'!B5)","v":""},{"$f":"IF('Person 1 Budget'!C5=0,\"\", 'Person 1 Budget'!C5)","v":""},{"$f":"IF('Person 2 Budget'!C5=0,\"\", 'Person 2 Budget'!C5)","v":""}]
[{"$f":"'Current Spending Analysis'!A6","v":"MISSIONARIES"},{"$f":"IF('Current Spending Analysis'!B6=0,\"\", 'Current Spending Analysis'!B6)","v":""},{"$f":"IF('Person 1 Budget'!C6=0,\"\", 'Person 1 Budget'!C6)","v":""},{"$f":"IF('Person 2 Budget'!C6=0,\"\", 'Person 2 Budget'!C6)","v":""}]
[{"$f":"'Current Spending Analysis'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"IF('Current Spending Analysis'!B7=0,\"\", 'Current Spending Analysis'!B7)","v":""},{"$f":"IF('Person 1 Budget'!C7=0,\"\", 'Person 1 Budget'!C7)","v":""},{"$f":"IF('Person 2 Budget'!C7=0,\"\", 'Person 2 Budget'!C7)","v":""},null,null,null,null,"Spending Guide"]
[{"$f":"'Current Spending Analysis'!A8","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B8=0,\"\", 'Current Spending Analysis'!B8)","v":""},{"$f":"IF('Person 1 Budget'!C8=0,\"\", 'Person 1 Budget'!C8)","v":""},{"$f":"IF('Person 2 Budget'!C8=0,\"\", 'Person 2 Budget'!C8)","v":""},null,{"$f":"I11 & \" Target\"","v":"5 - 10 % Target"},null,{"$f":"'Spending Guides'!$A$4","v":"Income Level"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),1,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),1,TRUE)))","v":20000},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),1,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),1,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL GIFTS",{"$f":"SUM(B4:B8)","v":0},{"$f":"SUM(C4:C8)","v":0},{"$f":"SUM(D4:D8)","v":0},{"$f":"SUM(E4:E8)","v":0},{"$f":"IFERROR((E9/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[null,null,null,null,null,null,null,{"$f":"'Spending Guides'!$A$6","v":" Taxes"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),3,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),3,TRUE)))","v":"15 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),3,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),3,TRUE))","v":{"$error":"#N/A"}}]
["SAVINGS:",null,null,null,null,null,null,{"$f":"'Spending Guides'!$A$7","v":" Giving"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),4,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),4,TRUE)))","v":"5 - 10 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),4,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),4,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A12","v":"GENERAL"},{"$f":"IF('Current Spending Analysis'!B12=0,\"\", 'Current Spending Analysis'!B12)","v":""},{"$f":"IF('Person 1 Budget'!C12=0,\"\", 'Person 1 Budget'!C12)","v":""},{"$f":"IF('Person 2 Budget'!C12=0,\"\", 'Person 2 Budget'!C12)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$8","v":" Savings"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),5,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),5,TRUE)))","v":"2 - 3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),5,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),5,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A13","v":"EDUCATION"},{"$f":"IF('Current Spending Analysis'!B13=0,\"\", 'Current Spending Analysis'!B13)","v":""},{"$f":"IF('Person 1 Budget'!C13=0,\"\", 'Person 1 Budget'!C13)","v":""},{"$f":"IF('Person 2 Budget'!C13=0,\"\", 'Person 2 Budget'!C13)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$9","v":" Debt (non mortgage)"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),6,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),6,TRUE)))","v":"0 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),6,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),6,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A14","v":"RETIREMENT"},{"$f":"IF('Current Spending Analysis'!B14=0,\"\", 'Current Spending Analysis'!B14)","v":""},{"$f":"IF('Person 1 Budget'!C14=0,\"\", 'Person 1 Budget'!C14)","v":""},{"$f":"IF('Person 2 Budget'!C14=0,\"\", 'Person 2 Budget'!C14)","v":""}]
[{"$f":"'Current Spending Analysis'!A15","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B15=0,\"\", 'Current Spending Analysis'!B15)","v":""},{"$f":"IF('Person 1 Budget'!C15=0,\"\", 'Person 1 Budget'!C15)","v":""},{"$f":"IF('Person 2 Budget'!C15=0,\"\", 'Person 2 Budget'!C15)","v":""},null,{"$f":"I12 & \" Target\"","v":"2 - 3 % Target"},null,{"$f":"'Spending Guides'!$A$11","v":" Housing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),8,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),8,TRUE)))","v":"20 - 25 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),8,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),8,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL SAVINGS",{"$f":"SUM(B12:B15)","v":0},{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},{"$f":"SUM(E12:E15)","v":0},{"$f":"IFERROR((E16/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$12","v":" Auto"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),9,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),9,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),9,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),9,TRUE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"'Spending Guides'!$A$13","v":" Insurance"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),10,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),10,TRUE)))","v":"4 % "},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),10,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),10,TRUE))","v":{"$error":"#N/A"}}]
["DEBT SERVICE:",null,null,null,null,null,null,{"$f":"'Spending Guides'!$A$14","v":" Food"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),11,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),11,TRUE)))","v":"12 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),11,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),11,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A19","v":"EDUCATION LOANS"},{"$f":"IF('Current Spending Analysis'!B19=0,\"\", 'Current Spending Analysis'!B19)","v":""},{"$f":"IF('Person 1 Budget'!C19=0,\"\", 'Person 1 Budget'!C19)","v":""},{"$f":"IF('Person 2 Budget'!C19=0,\"\", 'Person 2 Budget'!C19)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$15","v":" Medical"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),12,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),12,TRUE)))","v":"4 - 5 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),12,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),12,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"IF('Current Spending Analysis'!B20=0,\"\", 'Current Spending Analysis'!B20)","v":""},{"$f":"IF('Person 1 Budget'!C20=0,\"\", 'Person 1 Budget'!C20)","v":""},{"$f":"IF('Person 2 Budget'!C20=0,\"\", 'Person 2 Budget'!C20)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$16","v":" Children"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),13,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),13,TRUE)))","v":"7 - 8 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),13,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),13,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A21","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B21=0,\"\", 'Current Spending Analysis'!B21)","v":""},{"$f":"IF('Person 1 Budget'!C21=0,\"\", 'Person 1 Budget'!C21)","v":""},{"$f":"IF('Person 2 Budget'!C21=0,\"\", 'Person 2 Budget'!C21)","v":""},null,null,null,{"$f":"'Spending Guides'!$A$17","v":" Clothing"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),14,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),14,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),14,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),14,TRUE))","v":{"$error":"#N/A"}}]
[{"$f":"'Current Spending Analysis'!A22","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B22=0,\"\", 'Current Spending Analysis'!B22)","v":""},{"$f":"IF('Person 1 Budget'!C22=0,\"\", 'Person 1 Budget'!C22)","v":""},{"$f":"IF('Person 2 Budget'!C22=0,\"\", 'Person 2 Budget'!C22)","v":""},null,{"$f":"I13 & \" Target\"","v":"0 - 5 % Target"},null,{"$f":"'Spending Guides'!$A$18","v":"Entertainment"},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),15,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),15,TRUE)))","v":"3 - 4 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),15,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),15,TRUE))","v":{"$error":"#N/A"}}]
["TOTAL DEBT",{"$f":"SUM(B19:B22)","v":0},{"$f":"SUM(C19:C22)","v":0},{"$f":"SUM(D19:D22)","v":0},{"$f":"SUM(E19:E22)","v":0},{"$f":"IFERROR((E23/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"},null,{"$f":"'Spending Guides'!$A$19","v":" Misc."},{"$f":"IF('Income Summary'!$G$13<20000,(HLOOKUP(20001,INDIRECT('Spending Guides'!$A$1),16,TRUE)),(HLOOKUP('Income Summary'!$G$13,INDIRECT('Spending Guides'!$A$1),16,TRUE)))","v":"3 %"},{"$f":"IF('Income Summary'!$G$13<100000,HLOOKUP(('Income Summary'!$G$13+10000),INDIRECT('Spending Guides'!$A$1),16,TRUE),HLOOKUP('Income Summary'!$G$13+20000,INDIRECT('Spending Guides'!$A$1),16,TRUE))","v":{"$error":"#N/A"}}]
[]
["HOUSING:"]
[{"$f":"'Current Spending Analysis'!A26","v":"MORTGAGE/RENT"},{"$f":"IF('Current Spending Analysis'!B26=0,\"\", 'Current Spending Analysis'!B26)","v":""},{"$f":"IF('Person 1 Budget'!C26=0,\"\", 'Person 1 Budget'!C26)","v":""},{"$f":"IF('Person 2 Budget'!C26=0,\"\", 'Person 2 Budget'!C26)","v":""}]
[{"$f":"'Current Spending Analysis'!A27","v":"PROPERTY TAXES"},{"$f":"IF('Current Spending Analysis'!B27=0,\"\", 'Current Spending Analysis'!B27)","v":""},{"$f":"IF('Person 1 Budget'!C27=0,\"\", 'Person 1 Budget'!C27)","v":""},{"$f":"IF('Person 2 Budget'!C27=0,\"\", 'Person 2 Budget'!C27)","v":""}]
[{"$f":"'Current Spending Analysis'!A28","v":"ELECTRICITY"},{"$f":"IF('Current Spending Analysis'!B28=0,\"\", 'Current Spending Analysis'!B28)","v":""},{"$f":"IF('Person 1 Budget'!C28=0,\"\", 'Person 1 Budget'!C28)","v":""},{"$f":"IF('Person 2 Budget'!C28=0,\"\", 'Person 2 Budget'!C28)","v":""}]
[{"$f":"'Current Spending Analysis'!A29","v":"NATURAL GAS"},{"$f":"IF('Current Spending Analysis'!B29=0,\"\", 'Current Spending Analysis'!B29)","v":""},{"$f":"IF('Person 1 Budget'!C29=0,\"\", 'Person 1 Budget'!C29)","v":""},{"$f":"IF('Person 2 Budget'!C29=0,\"\", 'Person 2 Budget'!C29)","v":""}]
[{"$f":"'Current Spending Analysis'!A30","v":"WATER"},{"$f":"IF('Current Spending Analysis'!B30=0,\"\", 'Current Spending Analysis'!B30)","v":""},{"$f":"IF('Person 1 Budget'!C30=0,\"\", 'Person 1 Budget'!C30)","v":""},{"$f":"IF('Person 2 Budget'!C30=0,\"\", 'Person 2 Budget'!C30)","v":""}]
[{"$f":"'Current Spending Analysis'!A31","v":"CONDO FEE/HOA"},{"$f":"IF('Current Spending Analysis'!B31=0,\"\", 'Current Spending Analysis'!B31)","v":""},{"$f":"IF('Person 1 Budget'!C31=0,\"\", 'Person 1 Budget'!C31)","v":""},{"$f":"IF('Person 2 Budget'!C31=0,\"\", 'Person 2 Budget'!C31)","v":""}]
[{"$f":"'Current Spending Analysis'!A32","v":"CELLPHONES"},{"$f":"IF('Current Spending Analysis'!B32=0,\"\", 'Current Spending Analysis'!B32)","v":""},{"$f":"IF('Person 1 Budget'!C32=0,\"\", 'Person 1 Budget'!C32)","v":""},{"$f":"IF('Person 2 Budget'!C32=0,\"\", 'Person 2 Budget'!C32)","v":""}]
[{"$f":"'Current Spending Analysis'!A33","v":"INTERNET/CABLE"},{"$f":"IF('Current Spending Analysis'!B33=0,\"\", 'Current Spending Analysis'!B33)","v":""},{"$f":"IF('Person 1 Budget'!C33=0,\"\", 'Person 1 Budget'!C33)","v":""},{"$f":"IF('Person 2 Budget'!C33=0,\"\", 'Person 2 Budget'!C33)","v":""}]
[{"$f":"'Current Spending Analysis'!A34","v":"CLEANING SERVICES"},{"$f":"IF('Current Spending Analysis'!B34=0,\"\", 'Current Spending Analysis'!B34)","v":""},{"$f":"IF('Person 1 Budget'!C34=0,\"\", 'Person 1 Budget'!C34)","v":""},{"$f":"IF('Person 2 Budget'!C34=0,\"\", 'Person 2 Budget'!C34)","v":""}]
[{"$f":"'Current Spending Analysis'!A35","v":"SEWER/TRASH"},{"$f":"IF('Current Spending Analysis'!B35=0,\"\", 'Current Spending Analysis'!B35)","v":""},{"$f":"IF('Person 1 Budget'!C35=0,\"\", 'Person 1 Budget'!C35)","v":""},{"$f":"IF('Person 2 Budget'!C35=0,\"\", 'Person 2 Budget'!C35)","v":""}]
[{"$f":"'Current Spending Analysis'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"IF('Current Spending Analysis'!B36=0,\"\", 'Current Spending Analysis'!B36)","v":""},{"$f":"IF('Person 1 Budget'!C36=0,\"\", 'Person 1 Budget'!C36)","v":""},{"$f":"IF('Person 2 Budget'!C36=0,\"\", 'Person 2 Budget'!C36)","v":""}]
[{"$f":"'Current Spending Analysis'!A37","v":"FURNISHINGS"},{"$f":"IF('Current Spending Analysis'!B37=0,\"\", 'Current Spending Analysis'!B37)","v":""},{"$f":"IF('Person 1 Budget'!C37=0,\"\", 'Person 1 Budget'!C37)","v":""},{"$f":"IF('Person 2 Budget'!C37=0,\"\", 'Person 2 Budget'!C37)","v":""}]
[{"$f":"'Current Spending Analysis'!A38","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B38=0,\"\", 'Current Spending Analysis'!B38)","v":""},{"$f":"IF('Person 1 Budget'!C38=0,\"\", 'Person 1 Budget'!C38)","v":""},{"$f":"IF('Person 2 Budget'!C38=0,\"\", 'Person 2 Budget'!C38)","v":""}]
[{"$f":"'Current Spending Analysis'!A39","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B39=0,\"\", 'Current Spending Analysis'!B39)","v":""},{"$f":"IF('Person 1 Budget'!C39=0,\"\", 'Person 1 Budget'!C39)","v":""},{"$f":"IF('Person 2 Budget'!C39=0,\"\", 'Person 2 Budget'!C39)","v":""},null,{"$f":"I15 & \" Target\"","v":"20 - 25 % Target"}]
["TOTAL HOUSING",{"$f":"SUM(B26:B39)","v":0},{"$f":"SUM(C26:C39)","v":0},{"$f":"SUM(D26:D39)","v":0},{"$f":"SUM(E26:E39)","v":0},{"$f":"IFERROR((E40/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["TRANSPORTATION:"]
[{"$f":"'Current Spending Analysis'!A43","v":"GASOLINE"},{"$f":"IF('Current Spending Analysis'!B43=0,\"\", 'Current Spending Analysis'!B43)","v":""},{"$f":"IF('Person 1 Budget'!C43=0,\"\", 'Person 1 Budget'!C43)","v":""},{"$f":"IF('Person 2 Budget'!C43=0,\"\", 'Person 2 Budget'!C43)","v":""}]
[{"$f":"'Current Spending Analysis'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"IF('Current Spending Analysis'!B44=0,\"\", 'Current Spending Analysis'!B44)","v":""},{"$f":"IF('Person 1 Budget'!C44=0,\"\", 'Person 1 Budget'!C44)","v":""},{"$f":"IF('Person 2 Budget'!C44=0,\"\", 'Person 2 Budget'!C44)","v":""}]
[{"$f":"'Current Spending Analysis'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"IF('Current Spending Analysis'!B45=0,\"\", 'Current Spending Analysis'!B45)","v":""},{"$f":"IF('Person 1 Budget'!C45=0,\"\", 'Person 1 Budget'!C45)","v":""},{"$f":"IF('Person 2 Budget'!C45=0,\"\", 'Person 2 Budget'!C45)","v":""}]
[{"$f":"'Current Spending Analysis'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"IF('Current Spending Analysis'!B46=0,\"\", 'Current Spending Analysis'!B46)","v":""},{"$f":"IF('Person 1 Budget'!C46=0,\"\", 'Person 1 Budget'!C46)","v":""},{"$f":"IF('Person 2 Budget'!C46=0,\"\", 'Person 2 Budget'!C46)","v":""}]
[{"$f":"'Current Spending Analysis'!A47","v":"REGISTRATION/TAXES"},{"$f":"IF('Current Spending Analysis'!B47=0,\"\", 'Current Spending Analysis'!B47)","v":""},{"$f":"IF('Person 1 Budget'!C47=0,\"\", 'Person 1 Budget'!C47)","v":""},{"$f":"IF('Person 2 Budget'!C47=0,\"\", 'Person 2 Budget'!C47)","v":""}]
[{"$f":"'Current Spending Analysis'!A48","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B48=0,\"\", 'Current Spending Analysis'!B48)","v":""},{"$f":"IF('Person 1 Budget'!C48=0,\"\", 'Person 1 Budget'!C48)","v":""},{"$f":"IF('Person 2 Budget'!C48=0,\"\", 'Person 2 Budget'!C48)","v":""},null,{"$f":"I16 & \" Target\"","v":"12 % Target"}]
["TOTAL TRANSPORTATION",{"$f":"SUM(B43:B48)","v":0},{"$f":"SUM(C43:C48)","v":0},{"$f":"SUM(D43:D48)","v":0},{"$f":"SUM(E43:E48)","v":0},{"$f":"IFERROR((E49/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["INSURANCE:"]
[{"$f":"'Current Spending Analysis'!A52","v":"LIFE"},{"$f":"IF('Current Spending Analysis'!B52=0,\"\", 'Current Spending Analysis'!B52)","v":""},{"$f":"IF('Person 1 Budget'!C52=0,\"\", 'Person 1 Budget'!C52)","v":""},{"$f":"IF('Person 2 Budget'!C52=0,\"\", 'Person 2 Budget'!C52)","v":""}]
[{"$f":"'Current Spending Analysis'!A53","v":"DISABILITY"},{"$f":"IF('Current Spending Analysis'!B53=0,\"\", 'Current Spending Analysis'!B53)","v":""},{"$f":"IF('Person 1 Budget'!C53=0,\"\", 'Person 1 Budget'!C53)","v":""},{"$f":"IF('Person 2 Budget'!C53=0,\"\", 'Person 2 Budget'!C53)","v":""}]
[{"$f":"'Current Spending Analysis'!A54","v":"HEALTH PREMIUM"},{"$f":"IF('Current Spending Analysis'!B54=0,\"\", 'Current Spending Analysis'!B54)","v":""},{"$f":"IF('Person 1 Budget'!C54=0,\"\", 'Person 1 Budget'!C54)","v":""},{"$f":"IF('Person 2 Budget'!C54=0,\"\", 'Person 2 Budget'!C54)","v":""}]
[{"$f":"'Current Spending Analysis'!A55","v":"AUTOMOBILE"},{"$f":"IF('Current Spending Analysis'!B55=0,\"\", 'Current Spending Analysis'!B55)","v":""},{"$f":"IF('Person 1 Budget'!C55=0,\"\", 'Person 1 Budget'!C55)","v":""},{"$f":"IF('Person 2 Budget'!C55=0,\"\", 'Person 2 Budget'!C55)","v":""}]
[{"$f":"'Current Spending Analysis'!A56","v":"HOUSEHOLD"},{"$f":"IF('Current Spending Analysis'!B56=0,\"\", 'Current Spending Analysis'!B56)","v":""},{"$f":"IF('Person 1 Budget'!C56=0,\"\", 'Person 1 Budget'!C56)","v":""},{"$f":"IF('Person 2 Budget'!C56=0,\"\", 'Person 2 Budget'!C56)","v":""}]
[{"$f":"'Current Spending Analysis'!A57","v":"EXCESS LIABILITY"},{"$f":"IF('Current Spending Analysis'!B57=0,\"\", 'Current Spending Analysis'!B57)","v":""},{"$f":"IF('Person 1 Budget'!C57=0,\"\", 'Person 1 Budget'!C57)","v":""},{"$f":"IF('Person 2 Budget'!C57=0,\"\", 'Person 2 Budget'!C57)","v":""}]
[{"$f":"'Current Spending Analysis'!A58","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B58=0,\"\", 'Current Spending Analysis'!B58)","v":""},{"$f":"IF('Person 1 Budget'!C58=0,\"\", 'Person 1 Budget'!C58)","v":""},{"$f":"IF('Person 2 Budget'!C58=0,\"\", 'Person 2 Budget'!C58)","v":""}]
[{"$f":"'Current Spending Analysis'!A59","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B59=0,\"\", 'Current Spending Analysis'!B59)","v":""},{"$f":"IF('Person 1 Budget'!C59=0,\"\", 'Person 1 Budget'!C59)","v":""},{"$f":"IF('Person 2 Budget'!C59=0,\"\", 'Person 2 Budget'!C59)","v":""},null,{"$f":"I17 & \" Target\"","v":"4 %  Target"}]
["TOTAL INSURANCE",{"$f":"SUM(B52:B59)","v":0},{"$f":"SUM(C52:C59)","v":0},{"$f":"SUM(D52:D59)","v":0},{"$f":"SUM(E52:E59)","v":0},{"$f":"IFERROR((E60/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["FOOD:"]
[{"$f":"'Current Spending Analysis'!A63","v":"GROCERIES"},{"$f":"IF('Current Spending Analysis'!B63=0,\"\", 'Current Spending Analysis'!B63)","v":""},{"$f":"IF('Person 1 Budget'!C63=0,\"\", 'Person 1 Budget'!C63)","v":""},{"$f":"IF('Person 2 Budget'!C63=0,\"\", 'Person 2 Budget'!C63)","v":""}]
[{"$f":"'Current Spending Analysis'!A64","v":"RESTAURANTS"},{"$f":"IF('Current Spending Analysis'!B64=0,\"\", 'Current Spending Analysis'!B64)","v":""},{"$f":"IF('Person 1 Budget'!C64=0,\"\", 'Person 1 Budget'!C64)","v":""},{"$f":"IF('Person 2 Budget'!C64=0,\"\", 'Person 2 Budget'!C64)","v":""}]
[{"$f":"'Current Spending Analysis'!A65","v":"BARS/ALCOHOL"},{"$f":"IF('Current Spending Analysis'!B65=0,\"\", 'Current Spending Analysis'!B65)","v":""},{"$f":"IF('Person 1 Budget'!C65=0,\"\", 'Person 1 Budget'!C65)","v":""},{"$f":"IF('Person 2 Budget'!C65=0,\"\", 'Person 2 Budget'!C65)","v":""}]
[{"$f":"'Current Spending Analysis'!A66","v":"COFFEE SHOPS"},{"$f":"IF('Current Spending Analysis'!B66=0,\"\", 'Current Spending Analysis'!B66)","v":""},{"$f":"IF('Person 1 Budget'!C66=0,\"\", 'Person 1 Budget'!C66)","v":""},{"$f":"IF('Person 2 Budget'!C66=0,\"\", 'Person 2 Budget'!C66)","v":""}]
[{"$f":"'Current Spending Analysis'!A67","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B67=0,\"\", 'Current Spending Analysis'!B67)","v":""},{"$f":"IF('Person 1 Budget'!C67=0,\"\", 'Person 1 Budget'!C67)","v":""},{"$f":"IF('Person 2 Budget'!C67=0,\"\", 'Person 2 Budget'!C67)","v":""},null,{"$f":"I18 & \" Target\"","v":"12 % Target"}]
["TOTAL FOOD",{"$f":"SUM(B63:B67)","v":0},{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},{"$f":"SUM(E63:E67)","v":0},{"$f":"IFERROR((E68/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MEDICAL EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A71","v":"PHYSICIANS"},{"$f":"IF('Current Spending Analysis'!B71=0,\"\", 'Current Spending Analysis'!B71)","v":""},{"$f":"IF('Person 1 Budget'!C71=0,\"\", 'Person 1 Budget'!C71)","v":""},{"$f":"IF('Person 2 Budget'!C71=0,\"\", 'Person 2 Budget'!C71)","v":""}]
[{"$f":"'Current Spending Analysis'!A72","v":"DENTISTS"},{"$f":"IF('Current Spending Analysis'!B72=0,\"\", 'Current Spending Analysis'!B72)","v":""},{"$f":"IF('Person 1 Budget'!C72=0,\"\", 'Person 1 Budget'!C72)","v":""},{"$f":"IF('Person 2 Budget'!C72=0,\"\", 'Person 2 Budget'!C72)","v":""}]
[{"$f":"'Current Spending Analysis'!A73","v":"PHARMACEUTICALS"},{"$f":"IF('Current Spending Analysis'!B73=0,\"\", 'Current Spending Analysis'!B73)","v":""},{"$f":"IF('Person 1 Budget'!C73=0,\"\", 'Person 1 Budget'!C73)","v":""},{"$f":"IF('Person 2 Budget'!C73=0,\"\", 'Person 2 Budget'!C73)","v":""}]
[{"$f":"'Current Spending Analysis'!A74","v":"VISION"},{"$f":"IF('Current Spending Analysis'!B74=0,\"\", 'Current Spending Analysis'!B74)","v":""},{"$f":"IF('Person 1 Budget'!C74=0,\"\", 'Person 1 Budget'!C74)","v":""},{"$f":"IF('Person 2 Budget'!C74=0,\"\", 'Person 2 Budget'!C74)","v":""}]
[{"$f":"'Current Spending Analysis'!A75","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B75=0,\"\", 'Current Spending Analysis'!B75)","v":""},{"$f":"IF('Person 1 Budget'!C75=0,\"\", 'Person 1 Budget'!C75)","v":""},{"$f":"IF('Person 2 Budget'!C75=0,\"\", 'Person 2 Budget'!C75)","v":""}]
[{"$f":"'Current Spending Analysis'!A76","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B76=0,\"\", 'Current Spending Analysis'!B76)","v":""},{"$f":"IF('Person 1 Budget'!C76=0,\"\", 'Person 1 Budget'!C76)","v":""},{"$f":"IF('Person 2 Budget'!C76=0,\"\", 'Person 2 Budget'!C76)","v":""},null,{"$f":"I19 & \" Target\"","v":"4 - 5 % Target"}]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B71:B76)","v":0},{"$f":"SUM(C71:C76)","v":0},{"$f":"SUM(D71:D76)","v":0},{"$f":"SUM(E71:E76)","v":0},{"$f":"IFERROR((E77/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CHILDREN'S EXPENSES:"]
[{"$f":"'Current Spending Analysis'!A80","v":"TUITION"},{"$f":"IF('Current Spending Analysis'!B80=0,\"\", 'Current Spending Analysis'!B80)","v":""},{"$f":"IF('Person 1 Budget'!C80=0,\"\", 'Person 1 Budget'!C80)","v":""},{"$f":"IF('Person 2 Budget'!C80=0,\"\", 'Person 2 Budget'!C80)","v":""}]
[{"$f":"'Current Spending Analysis'!A81","v":"SCHOOL LUNCHES"},{"$f":"IF('Current Spending Analysis'!B81=0,\"\", 'Current Spending Analysis'!B81)","v":""},{"$f":"IF('Person 1 Budget'!C81=0,\"\", 'Person 1 Budget'!C81)","v":""},{"$f":"IF('Person 2 Budget'!C81=0,\"\", 'Person 2 Budget'!C81)","v":""}]
[{"$f":"'Current Spending Analysis'!A82","v":"DAY CARE"},{"$f":"IF('Current Spending Analysis'!B82=0,\"\", 'Current Spending Analysis'!B82)","v":""},{"$f":"IF('Person 1 Budget'!C82=0,\"\", 'Person 1 Budget'!C82)","v":""},{"$f":"IF('Person 2 Budget'!C82=0,\"\", 'Person 2 Budget'!C82)","v":""}]
[{"$f":"'Current Spending Analysis'!A83","v":"ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B83=0,\"\", 'Current Spending Analysis'!B83)","v":""},{"$f":"IF('Person 1 Budget'!C83=0,\"\", 'Person 1 Budget'!C83)","v":""},{"$f":"IF('Person 2 Budget'!C83=0,\"\", 'Person 2 Budget'!C83)","v":""}]
[{"$f":"'Current Spending Analysis'!A84","v":"LESSONS"},{"$f":"IF('Current Spending Analysis'!B84=0,\"\", 'Current Spending Analysis'!B84)","v":""},{"$f":"IF('Person 1 Budget'!C84=0,\"\", 'Person 1 Budget'!C84)","v":""},{"$f":"IF('Person 2 Budget'!C84=0,\"\", 'Person 2 Budget'!C84)","v":""}]
[{"$f":"'Current Spending Analysis'!A85","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B85=0,\"\", 'Current Spending Analysis'!B85)","v":""},{"$f":"IF('Person 1 Budget'!C85=0,\"\", 'Person 1 Budget'!C85)","v":""},{"$f":"IF('Person 2 Budget'!C85=0,\"\", 'Person 2 Budget'!C85)","v":""}]
[{"$f":"'Current Spending Analysis'!A86","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B86=0,\"\", 'Current Spending Analysis'!B86)","v":""},{"$f":"IF('Person 1 Budget'!C86=0,\"\", 'Person 1 Budget'!C86)","v":""},{"$f":"IF('Person 2 Budget'!C86=0,\"\", 'Person 2 Budget'!C86)","v":""},null,{"$f":"I20 & \" Target\"","v":"7 - 8 % Target"}]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B80:B86)","v":0},{"$f":"SUM(C80:C86)","v":0},{"$f":"SUM(D80:D86)","v":0},{"$f":"SUM(E80:E86)","v":0},{"$f":"IFERROR((E87/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["CLOTHING:"]
[{"$f":"'Current Spending Analysis'!A90","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B90=0,\"\", 'Current Spending Analysis'!B90)","v":""},{"$f":"IF('Person 1 Budget'!C90=0,\"\", 'Person 1 Budget'!C90)","v":""},{"$f":"IF('Person 2 Budget'!C90=0,\"\", 'Person 2 Budget'!C90)","v":""}]
[{"$f":"'Current Spending Analysis'!A91","v":"[CLOTHING OTHER]"},{"$f":"IF('Current Spending Analysis'!B91=0,\"\", 'Current Spending Analysis'!B91)","v":""},{"$f":"IF('Person 1 Budget'!C91=0,\"\", 'Person 1 Budget'!C91)","v":""},{"$f":"IF('Person 2 Budget'!C91=0,\"\", 'Person 2 Budget'!C91)","v":""},null,{"$f":"I21 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL CLOTHING",{"$f":"SUM(B90:B91)","v":0},{"$f":"SUM(C90:C91)","v":0},{"$f":"SUM(D90:D91)","v":0},{"$f":"SUM(E90:E91)","v":0},{"$f":"IFERROR((E92/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["ENTERTAINMENT:"]
[{"$f":"'Current Spending Analysis'!A95","v":"EVENINGS OUT"},{"$f":"IF('Current Spending Analysis'!B95=0,\"\", 'Current Spending Analysis'!B95)","v":""},{"$f":"IF('Person 1 Budget'!C95=0,\"\", 'Person 1 Budget'!C95)","v":""},{"$f":"IF('Person 2 Budget'!C95=0,\"\", 'Person 2 Budget'!C95)","v":""}]
[{"$f":"'Current Spending Analysis'!A96","v":"BABY SITTERS"},{"$f":"IF('Current Spending Analysis'!B96=0,\"\", 'Current Spending Analysis'!B96)","v":""},{"$f":"IF('Person 1 Budget'!C96=0,\"\", 'Person 1 Budget'!C96)","v":""},{"$f":"IF('Person 2 Budget'!C96=0,\"\", 'Person 2 Budget'!C96)","v":""}]
[{"$f":"'Current Spending Analysis'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B97=0,\"\", 'Current Spending Analysis'!B97)","v":""},{"$f":"IF('Person 1 Budget'!C97=0,\"\", 'Person 1 Budget'!C97)","v":""},{"$f":"IF('Person 2 Budget'!C97=0,\"\", 'Person 2 Budget'!C97)","v":""}]
[{"$f":"'Current Spending Analysis'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"IF('Current Spending Analysis'!B98=0,\"\", 'Current Spending Analysis'!B98)","v":""},{"$f":"IF('Person 1 Budget'!C98=0,\"\", 'Person 1 Budget'!C98)","v":""},{"$f":"IF('Person 2 Budget'!C98=0,\"\", 'Person 2 Budget'!C98)","v":""}]
[{"$f":"'Current Spending Analysis'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"IF('Current Spending Analysis'!B99=0,\"\", 'Current Spending Analysis'!B99)","v":""},{"$f":"IF('Person 1 Budget'!C99=0,\"\", 'Person 1 Budget'!C99)","v":""},{"$f":"IF('Person 2 Budget'!C99=0,\"\", 'Person 2 Budget'!C99)","v":""}]
[{"$f":"'Current Spending Analysis'!A100","v":"VACATIONS"},{"$f":"IF('Current Spending Analysis'!B100=0,\"\", 'Current Spending Analysis'!B100)","v":""},{"$f":"IF('Person 1 Budget'!C100=0,\"\", 'Person 1 Budget'!C100)","v":""},{"$f":"IF('Person 2 Budget'!C100=0,\"\", 'Person 2 Budget'!C100)","v":""}]
[{"$f":"'Current Spending Analysis'!A101","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B101=0,\"\", 'Current Spending Analysis'!B101)","v":""},{"$f":"IF('Person 1 Budget'!C101=0,\"\", 'Person 1 Budget'!C101)","v":""},{"$f":"IF('Person 2 Budget'!C101=0,\"\", 'Person 2 Budget'!C101)","v":""}]
[{"$f":"'Current Spending Analysis'!A102","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B102=0,\"\", 'Current Spending Analysis'!B102)","v":""},{"$f":"IF('Person 1 Budget'!C102=0,\"\", 'Person 1 Budget'!C102)","v":""},{"$f":"IF('Person 2 Budget'!C102=0,\"\", 'Person 2 Budget'!C102)","v":""},null,{"$f":"I22 & \" Target\"","v":"3 - 4 % Target"}]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B95:B102)","v":0},{"$f":"SUM(C95:C102)","v":0},{"$f":"SUM(D95:D102)","v":0},{"$f":"SUM(E95:E102)","v":0},{"$f":"IFERROR((E103/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
["MISCELLANEOUS:"]
[{"$f":"'Current Spending Analysis'!A106","v":"TOILETRIES"},{"$f":"IF('Current Spending Analysis'!B106=0,\"\", 'Current Spending Analysis'!B106)","v":""},{"$f":"IF('Person 1 Budget'!C106=0,\"\", 'Person 1 Budget'!C106)","v":""},{"$f":"IF('Person 2 Budget'!C106=0,\"\", 'Person 2 Budget'!C106)","v":""}]
[{"$f":"'Current Spending Analysis'!A107","v":"DRY CLEANING"},{"$f":"IF('Current Spending Analysis'!B107=0,\"\", 'Current Spending Analysis'!B107)","v":""},{"$f":"IF('Person 1 Budget'!C107=0,\"\", 'Person 1 Budget'!C107)","v":""},{"$f":"IF('Person 2 Budget'!C107=0,\"\", 'Person 2 Budget'!C107)","v":""}]
[{"$f":"'Current Spending Analysis'!A108","v":"PROFESSIONAL FEES"},{"$f":"IF('Current Spending Analysis'!B108=0,\"\", 'Current Spending Analysis'!B108)","v":""},{"$f":"IF('Person 1 Budget'!C108=0,\"\", 'Person 1 Budget'!C108)","v":""},{"$f":"IF('Person 2 Budget'!C108=0,\"\", 'Person 2 Budget'!C108)","v":""}]
[{"$f":"'Current Spending Analysis'!A109","v":"ANIMALS"},{"$f":"IF('Current Spending Analysis'!B109=0,\"\", 'Current Spending Analysis'!B109)","v":""},{"$f":"IF('Person 1 Budget'!C109=0,\"\", 'Person 1 Budget'!C109)","v":""},{"$f":"IF('Person 2 Budget'!C109=0,\"\", 'Person 2 Budget'!C109)","v":""}]
[{"$f":"'Current Spending Analysis'!A110","v":"BEAUTY & BARBER"},{"$f":"IF('Current Spending Analysis'!B110=0,\"\", 'Current Spending Analysis'!B110)","v":""},{"$f":"IF('Person 1 Budget'!C110=0,\"\", 'Person 1 Budget'!C110)","v":""},{"$f":"IF('Person 2 Budget'!C110=0,\"\", 'Person 2 Budget'!C110)","v":""}]
[{"$f":"'Current Spending Analysis'!A111","v":"CASH ALLOWANCES"},{"$f":"IF('Current Spending Analysis'!B111=0,\"\", 'Current Spending Analysis'!B111)","v":""},{"$f":"IF('Person 1 Budget'!C111=0,\"\", 'Person 1 Budget'!C111)","v":""},{"$f":"IF('Person 2 Budget'!C111=0,\"\", 'Person 2 Budget'!C111)","v":""}]
[{"$f":"'Current Spending Analysis'!A112","v":"OTHER SERVICES"},{"$f":"IF('Current Spending Analysis'!B112=0,\"\", 'Current Spending Analysis'!B112)","v":""},{"$f":"IF('Person 1 Budget'!C112=0,\"\", 'Person 1 Budget'!C112)","v":""},{"$f":"IF('Person 2 Budget'!C112=0,\"\", 'Person 2 Budget'!C112)","v":""}]
[{"$f":"'Current Spending Analysis'!A113","v":"OTHER PURCHASES"},{"$f":"IF('Current Spending Analysis'!B113=0,\"\", 'Current Spending Analysis'!B113)","v":""},{"$f":"IF('Person 1 Budget'!C113=0,\"\", 'Person 1 Budget'!C113)","v":""},{"$f":"IF('Person 2 Budget'!C113=0,\"\", 'Person 2 Budget'!C113)","v":""}]
[{"$f":"'Current Spending Analysis'!A114","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B114=0,\"\", 'Current Spending Analysis'!B114)","v":""},{"$f":"IF('Person 1 Budget'!C114=0,\"\", 'Person 1 Budget'!C114)","v":""},{"$f":"IF('Person 2 Budget'!C114=0,\"\", 'Person 2 Budget'!C114)","v":""}]
[{"$f":"'Current Spending Analysis'!A115","v":"[OTHER]"},{"$f":"IF('Current Spending Analysis'!B115=0,\"\", 'Current Spending Analysis'!B115)","v":""},{"$f":"IF('Person 1 Budget'!C115=0,\"\", 'Person 1 Budget'!C115)","v":""},{"$f":"IF('Person 2 Budget'!C115=0,\"\", 'Person 2 Budget'!C115)","v":""},null,{"$f":"I23 & \" Target\"","v":"3 % Target"}]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B106:B115)","v":0},{"$f":"SUM(C106:C115)","v":0},{"$f":"SUM(D106:D115)","v":0},{"$f":"SUM(E106:E115)","v":0},{"$f":"IFERROR((E116/'Income Summary'!$F$13),\"0.00%\")","v":"0.00%"}]
[]
[]
["SURPLUS / DEFICIT:"]
[null,"Current Budget","John's Budget","Tracy's Budget","New Agreed Budget","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!H30","v":0}]
["NET INCOME",{"$f":"B121-B122","v":0},{"$f":"C121-C122","v":0},0,0,{"$f":"F121-F122","v":1}]
["TOTAL EXPENSES",{"$f":"SUM(B16,B23,B116,B9,B103,B87,B77,B92,B68,B60,B49,B40)","v":0},{"$f":"SUM(C16,C23,C116,C9,C103,C87,C77,C92,C68,C60,C49,C40)","v":0},0,0,{"$f":"E124/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B123-B124","v":0},{"$f":"C123-C124","v":0},{"$f":"D123-D124","v":0},{"$f":"E123-E124","v":0},{"$f":"F123-F124","v":{"$error":"#DIV/0!"}}]

{"sheet":"Balancing Note","index":26,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[[20,1,23,7],[25,1,27,7],[29,1,31,7],[0,1,0,7],[2,1,3,7],[5,1,10,7],[12,1,18,7]]}
[null,"Balancing"]
[]
[null,"If you're having trouble getting your \"surplus/deficit\" number out of the Red there are some things you can do."]
[]
[]
[null,"First, use the percentages to find categories which may be commanding more of your total (gross) income.  Can you make changes to these categories?  Especially look at the more discretionary categories like entertainment, travel, or media subscriptions etc.  We don't recommend pushing these categories to zero, as we all need to have some recreation, but oftentimes, we find that people feel they \"need\" more entertainment than their income really allows."]
[]
[]
[]
[]
[]
[]
[null,"Second, if your discretionary spending is reasonable, take a look at your paycheck.  Are you a married couple with young children and contributing 10% per paycheck towards retirement?  It may be good to reduce retirement to have more money month to month.  Are you receiving a huge tax refund every year?  It may be good to adjust your tax withholding to put more money into your paycheck.  Any of these ideas should be checked with a knowledgeable person.  GIFT ministries can definitely help answer questions about adjusting your paycheck. "]
[]
[]
[]
[]
[]
[]
[]
[null,"Third, can your debts be negotiated?  While there is an important moral component to paying off your debts, you should try to contact your debtors to set up a plan that you can afford within your current income.  We've found that many creditors are willing to work with different payment options as you learn to live within your means."]
[]
[]
[]
[]
[null,"Fourth, is there a way to downsize some fixed lifestyle expenses?  Consider moving to a smaller house, terminating a lease on an expensive car, work on reducing your grocery budget, or adjusting your insurance \"needs.\""]
[]
[]
[]
[null,"Lastly, you can look at your goals for giving, saving, and debt repayment.  Sometimes we want to do more than our income allows.  Are your goals reasonable and in accordance with what you’ve been given?"]

{"sheet":"Debt Input","index":27,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"Debt Name","Balance","Interest Rate","Minimum Payment","Time to pay off (months)","Interest Paid"]
[1,null,null,null,null,{"$f":"IFERROR(NPER(D9/12,-E9,C9,,0),\"\")","v":""},{"$f":"IF(B9=0,0,HLOOKUP(B9,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[2,null,null,null,null,"",{"$f":"IF(B10=0,0,HLOOKUP(B10,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[3,null,null,null,null,"",{"$f":"IF(B11=0,0,HLOOKUP(B11,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[4,null,null,null,null,"",{"$f":"IF(B12=0,0,HLOOKUP(B12,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[5,null,null,null,null,"",{"$f":"IF(B13=0,0,HLOOKUP(B13,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[6,null,null,null,null,"",{"$f":"IF(B14=0,0,HLOOKUP(B14,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[7,null,null,null,null,"",{"$f":"IF(B15=0,0,HLOOKUP(B15,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[8,null,null,null,null,"",{"$f":"IF(B16=0,0,HLOOKUP(B16,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[9,null,null,null,null,"",{"$f":"IF(B17=0,0,HLOOKUP(B17,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[10,null,null,null,null,null,{"$f":"IF(B18=0,0,HLOOKUP(B18,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[11,null,null,null,null,null,{"$f":"IF(B19=0,0,HLOOKUP(B19,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[12,null,null,null,null,null,{"$f":"IF(B20=0,0,HLOOKUP(B20,'Debt Liquidation Sched'!$A$4:$BQ$372,369,FALSE))","v":0}]
[]
[null,"Total Balance",{"$f":"SUM(C9:C20)","v":0}]
[null,"Total Interest Paid",{"$f":"SUM(G9:G20)","v":0}]
[null,"Total Paid",{"$f":"SUM(C22:C23)","v":0}]
[]
[]
[null,"Total Paid Each Month",{"$f":"SUM(E9:E20)","v":0}]
[null,"Number of Months Until Paid",{"$f":"MAX(MATCH(0,'Debt Liquidation Sched'!E11:E370,0),MATCH(0,'Debt Liquidation Sched'!K11:K370,0),MATCH(0,'Debt Liquidation Sched'!Q11:Q370,0),MATCH(0,'Debt Liquidation Sched'!W11:W370,0),MATCH(0,'Debt Liquidation Sched'!AC11:AC370,0),MATCH(0,'Debt Liquidation Sched'!AI11:AI370,0),MATCH(0,'Debt Liquidation Sched'!AO11:AO370,0),MATCH(0,'Debt Liquidation Sched'!AU11:AU370,0),MATCH(0,'Debt Liquidation Sched'!BA11:BA370,0),MATCH(0,'Debt Liquidation Sched'!BG11:BG370,0),MATCH(0,'Debt Liquidation Sched'!BM11:BM370,0),MATCH(0,'Debt Liquidation Sched'!BS11:BS370,0))","v":1},{"$f":"CONCATENATE(TRUNC(C28/12), \" Years, \",ROUNDUP(C28-TRUNC(C28/12)*12,0),\" Months\")","v":"0 Years, 1 Months"}]

{"sheet":"Recording Note","index":28,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,7,7],[9,1,13,7],[0,1,0,7],[2,1,4,7],[14,1,16,7]]}
[null,"Recording"]
[]
[null,"Perhaps the most important thing in the budgeting process is to record what you're spending consistently.  This will tell you how close to your budget you are, in which areas you were too optimistic in your budgeting, or where you need to make some adjustments.  "]
[]
[]
[]
[null,"We recommend finding some kind of spending tracking tool to help you keep track of your expenses moving forward."]
[]
[]
[null,"There are so many factors in getting a budget adjusted and keeping your priorities in line with God's will for your life.  It's important to keep these areas in proper balance as life situations change, which takes consistent commitment to living within God's will for us financially.  This includes making time to pray, talk, budget, and record."]
[]
[]
[]
[]
[null,"If you need any help or have any questions at all, please don't hesitate to contact GIFT Minsitries at www.giftministries.net.  We're here to help you work through anything that may come up!"]

{"sheet":"Macros","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Debt Liquidation Sched","index":30,"n_rows":372,"n_cols":75,"rows_kept":372,"cut":false,"hidden":true,"merged":[]}
["DEBT LIQUIDATION SCHEDULE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key:"]
[1,null,null,null,null,null,2,null,null,null,null,null,3,null,null,null,null,null,4,null,null,null,null,null,5,null,null,null,null,null,6,null,null,null,null,null,7,null,null,null,null,null,8,null,null,null,null,null,9,null,null,null,null,null,10,null,null,null,null,null,11,null,null,null,null,null,12]
["ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B9=0,\"\",('Debt Input'!B9))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B10=0,\"\",('Debt Input'!B10))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B11=0,\"\",('Debt Input'!B11))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B12=0,\"\",('Debt Input'!B12))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B13=0,\"\",('Debt Input'!B13))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B14=0,\"\",('Debt Input'!B14))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B15=0,\"\",('Debt Input'!B15))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B16=0,\"\",('Debt Input'!B16))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B17=0,\"\",('Debt Input'!B17))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B18=0,\"\",('Debt Input'!B18))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B19=0,\"\",('Debt Input'!B19))","v":""},null,null,null,"ACCOUNT NAME:",null,{"$f":"IF('Debt Input'!B20=0,\"\",('Debt Input'!B20))","v":""},null,null,null,null,null,"Name & Date"]
["BALANCE:",null,null,{"$f":"'Debt Input'!C9","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C10","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C11","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C12","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C13","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C14","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C15","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C16","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C17","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C18","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C19","v":0},null,null,"BALANCE:",null,null,{"$f":"'Debt Input'!C20","v":0}]
["INTEREST:",null,null,{"$f":"E6/12","v":0},{"$f":"'Debt Input'!D9","v":0},null,"INTEREST:",null,null,{"$f":"K6/12","v":0},{"$f":"'Debt Input'!D10","v":0},null,"INTEREST:",null,null,{"$f":"Q6/12","v":0},{"$f":"'Debt Input'!D11","v":0},null,"INTEREST:",null,null,{"$f":"W6/12","v":0},{"$f":"'Debt Input'!D12","v":0},null,"INTEREST:",null,null,{"$f":"AC6/12","v":0},{"$f":"'Debt Input'!D13","v":0},null,"INTEREST:",null,null,{"$f":"AI6/12","v":0},{"$f":"'Debt Input'!D14","v":0},null,"INTEREST:",null,null,{"$f":"AO6/12","v":0},{"$f":"'Debt Input'!D15","v":0},null,"INTEREST:",null,null,{"$f":"AU6/12","v":0},{"$f":"'Debt Input'!D16","v":0},null,"INTEREST:",null,null,{"$f":"BA6/12","v":0},{"$f":"'Debt Input'!D17","v":0},null,"INTEREST:",null,null,{"$f":"BG6/12","v":0},{"$f":"'Debt Input'!D18","v":0},null,"INTEREST:",null,null,{"$f":"BM6/12","v":0},{"$f":"'Debt Input'!D19","v":0},null,"INTEREST:",null,null,{"$f":"BS6/12","v":0},{"$f":"'Debt Input'!D20","v":0},null,null,null,"Balance of credit card"]
["SCHEDULED PMT:",null,{"$f":"D7/D5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E9","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"J7/J5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E10","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"P7/P5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E11","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"V7/V5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E12","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"AB7/AB5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E13","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"AH7/AH5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E14","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"AN7/AN5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E15","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"AT7/AT5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E16","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"AZ7/AZ5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E17","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"BF7/BF5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E18","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"BL7/BL5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E19","v":0},null,null,"SCHEDULED PMT:",null,{"$f":"BR7/BR5","v":{"$error":"#DIV/0!"}},{"$f":"'Debt Input'!E20","v":0}]
[null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,null,null,"END",null,null,null,"Interest rate - APR%"]
["MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL",null,"MO","BAL","INT","PMT","BAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scheduled payment"]
[1,{"$f":"D5","v":0},{"$f":"B11*$D$6","v":0},{"$f":"$D$7","v":0},{"$f":"IF((B11+C11-D11)>0,B11+C11-D11,0)","v":0},null,1,{"$f":"J5","v":0},{"$f":"H11*$J$6","v":0},{"$f":"$J$7","v":0},{"$f":"IF((H11+I11-J11)>0,H11+I11-J11,0)","v":0},null,1,{"$f":"P5","v":0},{"$f":"N11*$P$6","v":0},{"$f":"$P$7","v":0},{"$f":"IF((N11+O11-P11)>0,N11+O11-P11,0)","v":0},null,1,{"$f":"V5","v":0},{"$f":"T11*$V$6","v":0},{"$f":"$V$7","v":0},{"$f":"IF((T11+U11-V11)>0,T11+U11-V11,0)","v":0},null,1,{"$f":"AB5","v":0},{"$f":"Z11*$AB$6","v":0},{"$f":"$AB$7","v":0},{"$f":"IF((Z11+AA11-AB11)>0,Z11+AA11-AB11,0)","v":0},null,1,{"$f":"AH5","v":0},{"$f":"AF11*$AH$6","v":0},{"$f":"$AH$7","v":0},{"$f":"IF((AF11+AG11-AH11)>0,AF11+AG11-AH11,0)","v":0},null,1,{"$f":"AN5","v":0},{"$f":"AL11*$AN$6","v":0},{"$f":"$AN$7","v":0},{"$f":"IF((AL11+AM11-AN11)>0,AL11+AM11-AN11,0)","v":0},null,1,{"$f":"AT5","v":0},{"$f":"AR11*$AT$6","v":0},{"$f":"$AT$7","v":0},{"$f":"IF((AR11+AS11-AT11)>0,AR11+AS11-AT11,0)","v":0},null,1,{"$f":"AZ5","v":0},{"$f":"AX11*$AZ$6","v":0},{"$f":"$AZ$7","v":0},{"$f":"IF((AX11+AY11-AZ11)>0,AX11+AY11-AZ11,0)","v":0},null,1,{"$f":"BF5","v":0},{"$f":"BD11*$BF$6","v":0},{"$f":"$BF$7","v":0},{"$f":"IF((BD11+BE11-BF11)>0,BD11+BE11-BF11,0)","v":0},null,1,{"$f":"BL5","v":0},{"$f":"BJ11*$BL$6","v":0},{"$f":"$BL$7","v":0},{"$f":"IF((BJ11+BK11-BL11)>0,BJ11+BK11-BL11,0)","v":0},null,1,{"$f":"BR5","v":0},{"$f":"BP11*$BR$6","v":0},{"$f":"$BR$7","v":0},{"$f":"IF((BP11+BQ11-BR11)>0,BP11+BQ11-BR11,0)","v":0}]
[2,{"$f":"E11","v":0},{"$f":"B12*$D$6","v":0},{"$f":"IF((E11)>0,$D$7,0)","v":0},{"$f":"IF((B12+C12-D12)>0,B12+C12-D12,0)","v":0},null,2,{"$f":"K11","v":0},{"$f":"H12*$J$6","v":0},{"$f":"IF((K11)>0,IF(E11=0,$J$7+$D$7,$J$7),0)","v":0},{"$f":"IF((H12+I12-J12)>0,H12+I12-J12,0)","v":0},null,2,{"$f":"Q11","v":0},{"$f":"N12*$P$6","v":0},{"$f":"IF((Q11)>0,IF(K11=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},{"$f":"IF((N12+O12-P12)>0,N12+O12-P12,0)","v":0},null,2,{"$f":"W11","v":0},{"$f":"T12*$V$6","v":0},{"$f":"IF((W11)>0,IF(Q11=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},{"$f":"IF((T12+U12-V12)>0,T12+U12-V12,0)","v":0},null,2,{"$f":"AC11","v":0},{"$f":"Z12*$AB$6","v":0},{"$f":"IF((AC11)>0,IF(W11=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},{"$f":"IF((Z12+AA12-AB12)>0,Z12+AA12-AB12,0)","v":0},null,2,{"$f":"AI11","v":0},{"$f":"AF12*$AH$6","v":0},{"$f":"IF((AI11)>0,IF(AC11=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},{"$f":"IF((AF12+AG12-AH12)>0,AF12+AG12-AH12,0)","v":0},null,2,{"$f":"AO11","v":0},{"$f":"AL12*$AN$6","v":0},{"$f":"IF((AO11)>0,IF(AI11=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL12+AM12-AN12)>0,AL12+AM12-AN12,0)","v":0},null,2,{"$f":"AU11","v":0},{"$f":"AR12*$AT$6","v":0},{"$f":"IF((AU11)>0,IF(AO11=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},{"$f":"IF((AR12+AS12-AT12)>0,AR12+AS12-AT12,0)","v":0},null,2,{"$f":"BA11","v":0},{"$f":"AX12*$AZ$6","v":0},{"$f":"IF((BA11)>0,IF(AU11=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},{"$f":"IF((AX12+AY12-AZ12)>0,AX12+AY12-AZ12,0)","v":0},null,2,{"$f":"BG11","v":0},{"$f":"BD12*$BF$6","v":0},{"$f":"IF((BG11)>0,IF(BA11=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},{"$f":"IF((BD12+BE12-BF12)>0,BD12+BE12-BF12,0)","v":0},null,2,{"$f":"BM11","v":0},{"$f":"BJ12*$BL$6","v":0},{"$f":"IF((BM11)>0,IF(BG11=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},{"$f":"IF((BJ12+BK12-BL12)>0,BJ12+BK12-BL12,0)","v":0},null,2,{"$f":"BS11","v":0},{"$f":"BP12*$BR$6","v":0},{"$f":"IF((BS11)>0,IF(BM11=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},{"$f":"IF((BP12+BQ12-BR12)>0,BP12+BQ12-BR12,0)","v":0}]
[3,{"$f":"E12","v":0},{"$f":"B13*$D$6","v":0},{"$f":"IF((E12)>0,$D$7,0)","v":0},0,null,3,{"$f":"K12","v":0},{"$f":"H13*$J$6","v":0},{"$f":"IF((K12)>0,IF(E12=0,$J$7+$D$7,$J$7),0)","v":0},0,null,3,{"$f":"Q12","v":0},{"$f":"N13*$P$6","v":0},{"$f":"IF((Q12)>0,IF(K12=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,3,{"$f":"W12","v":0},0,{"$f":"IF((W12)>0,IF(Q12=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,3,{"$f":"AC12","v":0},0,{"$f":"IF((AC12)>0,IF(W12=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,3,{"$f":"AI12","v":0},0,{"$f":"IF((AI12)>0,IF(AC12=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,3,{"$f":"AO12","v":0},0,{"$f":"IF((AO12)>0,IF(AI12=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL13+AM13-AN13)>0,AL13+AM13-AN13,0)","v":0},null,3,{"$f":"AU12","v":0},0,{"$f":"IF((AU12)>0,IF(AO12=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,3,{"$f":"BA12","v":0},0,{"$f":"IF((BA12)>0,IF(AU12=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,3,{"$f":"BG12","v":0},0,{"$f":"IF((BG12)>0,IF(BA12=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,3,{"$f":"BM12","v":0},0,{"$f":"IF((BM12)>0,IF(BG12=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,3,{"$f":"BS12","v":0},0,{"$f":"IF((BS12)>0,IF(BM12=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0,null,4,0,0,0,0]
[5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0,null,5,0,0,0,0]
[6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,0,0,null,6,0,0,{"$f":"IF((BG15)>0,IF(BA15=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,6,0,0,0,0,null,6,0,0,0,0]
[7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0,null,7,0,0,0,0]
[8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0,null,8,0,0,0,0]
[9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0,null,9,0,0,0,0]
[10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0,null,10,0,0,0,0]
[11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,0,0,null,11,0,0,{"$f":"IF((BM20)>0,IF(BG20=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,11,0,0,0,0]
[12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0,null,12,0,0,0,0]
[13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0,null,13,0,0,0,0]
[14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0,null,14,0,0,0,0]
[15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,{"$f":"IF((AL25+AM25-AN25)>0,AL25+AM25-AN25,0)","v":0},null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0,null,15,0,0,0,0]
[16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0,null,16,0,0,0,0]
[17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0,null,17,0,0,0,0]
[18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0,null,18,0,0,0,0]
[19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,0,{"$f":"IF((T29+U29-V29)>0,T29+U29-V29,0)","v":0},null,19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,{"$f":"IF((BA28)>0,IF(AU28=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,19,0,0,0,0,null,19,0,0,0,0,null,19,0,0,0,0]
[20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0,null,20,0,0,0,0]
[21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0,null,21,0,0,0,0]
[22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0,null,22,0,0,0,0]
[23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0,null,23,0,0,0,0]
[24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0,null,24,0,0,0,0]
[25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0,null,25,0,0,0,0]
[26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0,null,26,0,0,0,0]
[27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0,null,27,0,0,0,0]
[28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0,null,28,0,0,0,0]
[29,0,0,0,0,null,29,0,0,0,{"$f":"IF((H39+I39-J39)>0,H39+I39-J39,0)","v":0},null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0,null,29,0,0,0,0]
[30,0,0,{"$f":"IF((E39)>0,$D$7,0)","v":0},0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0,null,30,0,0,0,0]
[31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0,null,31,0,0,0,0]
[32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0,null,32,0,0,0,0]
[33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0,null,33,0,0,0,0]
[34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0,null,34,0,0,0,0]
[35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0,null,35,0,0,0,0]
[36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0,null,36,0,0,0,0]
[37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0,null,37,0,0,0,0]
[38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0,null,38,0,0,0,0]
[39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0,null,39,0,0,0,0]
[40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0,null,40,0,0,0,0]
[41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0,null,41,0,0,0,0]
[42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0,null,42,0,0,0,0]
[43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,0,0,null,43,0,0,{"$f":"IF((BS52)>0,IF(BM52=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0,null,44,0,0,0,0]
[45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0,null,45,0,0,0,0]
[46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0,null,46,0,0,0,0]
[47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0,null,47,0,0,0,0]
[48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0,null,48,0,0,0,0]
[49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0,null,49,0,0,0,0]
[50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0,null,50,0,0,0,0]
[51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0,null,51,0,0,0,0]
[52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0,null,52,0,0,0,0]
[53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0,null,53,0,0,0,0]
[54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0,null,54,0,0,0,0]
[55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0,null,55,0,0,0,0]
[56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0,null,56,0,0,0,0]
[57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0,null,57,0,0,0,0]
[58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0,null,58,0,0,0,0]
[59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0,null,59,0,0,0,0]
[60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0,null,60,0,0,0,0]
[61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0,null,61,0,0,0,0]
[62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0,null,62,0,0,0,0]
[63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0,null,63,0,0,0,0]
[64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0,null,64,0,0,0,0]
[65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0,null,65,0,0,0,0]
[66,0,0,0,{"$f":"IF((B76+C76-D76)>0,B76+C76-D76,0)","v":0},null,66,0,0,0,{"$f":"IF((H76+I76-J76)>0,H76+I76-J76,0)","v":0},null,66,0,0,0,{"$f":"IF((N76+O76-P76)>0,N76+O76-P76,0)","v":0},null,66,0,{"$f":"T76*$V$6","v":0},0,{"$f":"IF((T76+U76-V76)>0,T76+U76-V76,0)","v":0},null,66,0,{"$f":"Z76*$AB$6","v":0},0,{"$f":"IF((Z76+AA76-AB76)>0,Z76+AA76-AB76,0)","v":0},null,66,0,{"$f":"AF76*$AH$6","v":0},0,{"$f":"IF((AF76+AG76-AH76)>0,AF76+AG76-AH76,0)","v":0},null,66,0,{"$f":"AL76*$AN$6","v":0},0,0,null,66,0,{"$f":"AR76*$AT$6","v":0},0,{"$f":"IF((AR76+AS76-AT76)>0,AR76+AS76-AT76,0)","v":0},null,66,0,{"$f":"AX76*$AZ$6","v":0},0,{"$f":"IF((AX76+AY76-AZ76)>0,AX76+AY76-AZ76,0)","v":0},null,66,0,{"$f":"BD76*$BF$6","v":0},0,{"$f":"IF((BD76+BE76-BF76)>0,BD76+BE76-BF76,0)","v":0},null,66,0,{"$f":"BJ76*$BL$6","v":0},0,{"$f":"IF((BJ76+BK76-BL76)>0,BJ76+BK76-BL76,0)","v":0},null,66,0,{"$f":"BP76*$BR$6","v":0},0,{"$f":"IF((BP76+BQ76-BR76)>0,BP76+BQ76-BR76,0)","v":0}]
[67,{"$f":"E76","v":0},{"$f":"B77*$D$6","v":0},{"$f":"IF((E76)>0,$D$7,0)","v":0},0,null,67,{"$f":"K76","v":0},{"$f":"H77*$J$6","v":0},{"$f":"IF((K76)>0,IF(E76=0,$J$7+$D$7,$J$7),0)","v":0},0,null,67,{"$f":"Q76","v":0},{"$f":"N77*$P$6","v":0},{"$f":"IF((Q76)>0,IF(K76=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,67,{"$f":"W76","v":0},0,{"$f":"IF((W76)>0,IF(Q76=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,67,{"$f":"AC76","v":0},0,{"$f":"IF((AC76)>0,IF(W76=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,67,{"$f":"AI76","v":0},0,{"$f":"IF((AI76)>0,IF(AC76=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,67,{"$f":"AO76","v":0},0,{"$f":"IF((AO76)>0,IF(AI76=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL77+AM77-AN77)>0,AL77+AM77-AN77,0)","v":0},null,67,{"$f":"AU76","v":0},0,{"$f":"IF((AU76)>0,IF(AO76=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,67,{"$f":"BA76","v":0},0,{"$f":"IF((BA76)>0,IF(AU76=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,67,{"$f":"BG76","v":0},0,{"$f":"IF((BG76)>0,IF(BA76=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,67,{"$f":"BM76","v":0},0,{"$f":"IF((BM76)>0,IF(BG76=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,67,{"$f":"BS76","v":0},0,{"$f":"IF((BS76)>0,IF(BM76=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0,null,68,0,0,0,0]
[69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0,null,69,0,0,0,0]
[70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0,null,70,0,0,0,0]
[71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0,null,71,0,0,0,0]
[72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0,null,72,0,0,0,0]
[73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0,null,73,0,0,0,0]
[74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0,null,74,0,0,0,0]
[75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0,null,75,0,0,0,0]
[76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0,null,76,0,0,0,0]
[77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0,null,77,0,0,0,0]
[78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0,null,78,0,0,0,0]
[79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0,null,79,0,0,0,0]
[80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0,null,80,0,0,0,0]
[81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0,null,81,0,0,0,0]
[82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0,null,82,0,0,0,0]
[83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0,null,83,0,0,0,0]
[84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0,null,84,0,0,0,0]
[85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0,null,85,0,0,0,0]
[86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0,null,86,0,0,0,0]
[87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0,null,87,0,0,0,0]
[88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0,null,88,0,0,0,0]
[89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0,null,89,0,0,0,0]
[90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0,null,90,0,0,0,0]
[91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0,null,91,0,0,0,0]
[92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0,null,92,0,0,0,0]
[93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0,null,93,0,0,0,0]
[94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0,null,94,0,0,0,0]
[95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0,null,95,0,0,0,0]
[96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0,null,96,0,0,0,0]
[97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0,null,97,0,0,0,0]
[98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0,null,98,0,0,0,0]
[99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0,null,99,0,0,0,0]
[100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0,null,100,0,0,0,0]
[101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0,null,101,0,0,0,0]
[102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0,null,102,0,0,0,0]
[103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0,null,103,0,0,0,0]
[104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0,null,104,0,0,0,0]
[105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0,null,105,0,0,0,0]
[106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0,null,106,0,0,0,0]
[107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0,null,107,0,0,0,0]
[108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0,null,108,0,0,0,0]
[109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0,null,109,0,0,0,0]
[110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0,null,110,0,0,0,0]
[111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0,null,111,0,0,0,0]
[112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0,null,112,0,0,0,0]
[113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0,null,113,0,0,0,0]
[114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0,null,114,0,0,0,0]
[115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0,null,115,0,0,0,0]
[116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0,null,116,0,0,0,0]
[117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0,null,117,0,0,0,0]
[118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0,null,118,0,0,0,0]
[119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0,null,119,0,0,0,0]
[120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0,null,120,0,0,0,0]
[121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0,null,121,0,0,0,0]
[122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0,null,122,0,0,0,0]
[123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0,null,123,0,0,0,0]
[124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0,null,124,0,0,0,0]
[125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0,null,125,0,0,0,0]
[126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0,null,126,0,0,0,0]
[127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0,null,127,0,0,0,0]
[128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0,null,128,0,0,0,0]
[129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0,null,129,0,0,0,0]
[130,0,0,0,{"$f":"IF((B140+C140-D140)>0,B140+C140-D140,0)","v":0},null,130,0,0,0,{"$f":"IF((H140+I140-J140)>0,H140+I140-J140,0)","v":0},null,130,0,0,0,{"$f":"IF((N140+O140-P140)>0,N140+O140-P140,0)","v":0},null,130,0,{"$f":"T140*$V$6","v":0},0,{"$f":"IF((T140+U140-V140)>0,T140+U140-V140,0)","v":0},null,130,0,{"$f":"Z140*$AB$6","v":0},0,{"$f":"IF((Z140+AA140-AB140)>0,Z140+AA140-AB140,0)","v":0},null,130,0,{"$f":"AF140*$AH$6","v":0},0,{"$f":"IF((AF140+AG140-AH140)>0,AF140+AG140-AH140,0)","v":0},null,130,0,{"$f":"AL140*$AN$6","v":0},0,0,null,130,0,{"$f":"AR140*$AT$6","v":0},0,{"$f":"IF((AR140+AS140-AT140)>0,AR140+AS140-AT140,0)","v":0},null,130,0,{"$f":"AX140*$AZ$6","v":0},0,{"$f":"IF((AX140+AY140-AZ140)>0,AX140+AY140-AZ140,0)","v":0},null,130,0,{"$f":"BD140*$BF$6","v":0},0,{"$f":"IF((BD140+BE140-BF140)>0,BD140+BE140-BF140,0)","v":0},null,130,0,{"$f":"BJ140*$BL$6","v":0},0,{"$f":"IF((BJ140+BK140-BL140)>0,BJ140+BK140-BL140,0)","v":0},null,130,0,{"$f":"BP140*$BR$6","v":0},0,{"$f":"IF((BP140+BQ140-BR140)>0,BP140+BQ140-BR140,0)","v":0}]
[131,{"$f":"E140","v":0},{"$f":"B141*$D$6","v":0},{"$f":"IF((E140)>0,$D$7,0)","v":0},0,null,131,{"$f":"K140","v":0},{"$f":"H141*$J$6","v":0},{"$f":"IF((K140)>0,IF(E140=0,$J$7+$D$7,$J$7),0)","v":0},0,null,131,{"$f":"Q140","v":0},{"$f":"N141*$P$6","v":0},{"$f":"IF((Q140)>0,IF(K140=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,131,{"$f":"W140","v":0},0,{"$f":"IF((W140)>0,IF(Q140=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,131,{"$f":"AC140","v":0},0,{"$f":"IF((AC140)>0,IF(W140=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,131,{"$f":"AI140","v":0},0,{"$f":"IF((AI140)>0,IF(AC140=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,131,{"$f":"AO140","v":0},0,{"$f":"IF((AO140)>0,IF(AI140=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL141+AM141-AN141)>0,AL141+AM141-AN141,0)","v":0},null,131,{"$f":"AU140","v":0},0,{"$f":"IF((AU140)>0,IF(AO140=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,131,{"$f":"BA140","v":0},0,{"$f":"IF((BA140)>0,IF(AU140=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,131,{"$f":"BG140","v":0},0,{"$f":"IF((BG140)>0,IF(BA140=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,131,{"$f":"BM140","v":0},0,{"$f":"IF((BM140)>0,IF(BG140=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,131,{"$f":"BS140","v":0},0,{"$f":"IF((BS140)>0,IF(BM140=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0,null,132,0,0,0,0]
[133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0,null,133,0,0,0,0]
[134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0,null,134,0,0,0,0]
[135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0,null,135,0,0,0,0]
[136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0,null,136,0,0,0,0]
[137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0,null,137,0,0,0,0]
[138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0,null,138,0,0,0,0]
[139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0,null,139,0,0,0,0]
[140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0,null,140,0,0,0,0]
[141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0,null,141,0,0,0,0]
[142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0,null,142,0,0,0,0]
[143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0,null,143,0,0,0,0]
[144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0,null,144,0,0,0,0]
[145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0,null,145,0,0,0,0]
[146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0,null,146,0,0,0,0]
[147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0,null,147,0,0,0,0]
[148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0,null,148,0,0,0,0]
[149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0,null,149,0,0,0,0]
[150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0,null,150,0,0,0,0]
[151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0,null,151,0,0,0,0]
[152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0,null,152,0,0,0,0]
[153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0,null,153,0,0,0,0]
[154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0,null,154,0,0,0,0]
[155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0,null,155,0,0,0,0]
[156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0,null,156,0,0,0,0]
[157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0,null,157,0,0,0,0]
[158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0,null,158,0,0,0,0]
[159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0,null,159,0,0,0,0]
[160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0,null,160,0,0,0,0]
[161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0,null,161,0,0,0,0]
[162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0,null,162,0,0,0,0]
[163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0,null,163,0,0,0,0]
[164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0,null,164,0,0,0,0]
[165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0,null,165,0,0,0,0]
[166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0,null,166,0,0,0,0]
[167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0,null,167,0,0,0,0]
[168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0,null,168,0,0,0,0]
[169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0,null,169,0,0,0,0]
[170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0,null,170,0,0,0,0]
[171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0,null,171,0,0,0,0]
[172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0,null,172,0,0,0,0]
[173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0,null,173,0,0,0,0]
[174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0,null,174,0,0,0,0]
[175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0,null,175,0,0,0,0]
[176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0,null,176,0,0,0,0]
[177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0,null,177,0,0,0,0]
[178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0,null,178,0,0,0,0]
[179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0,null,179,0,0,0,0]
[180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0,null,180,0,0,0,0]
[181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0,null,181,0,0,0,0]
[182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0,null,182,0,0,0,0]
[183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0,null,183,0,0,0,0]
[184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0,null,184,0,0,0,0]
[185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0,null,185,0,0,0,0]
[186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0,null,186,0,0,0,0]
[187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0,null,187,0,0,0,0]
[188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0,null,188,0,0,0,0]
[189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0,null,189,0,0,0,0]
[190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0,null,190,0,0,0,0]
[191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0,null,191,0,0,0,0]
[192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0,null,192,0,0,0,0]
[193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0,null,193,0,0,0,0]
[194,0,0,0,{"$f":"IF((B204+C204-D204)>0,B204+C204-D204,0)","v":0},null,194,0,0,0,{"$f":"IF((H204+I204-J204)>0,H204+I204-J204,0)","v":0},null,194,0,0,0,{"$f":"IF((N204+O204-P204)>0,N204+O204-P204,0)","v":0},null,194,0,{"$f":"T204*$V$6","v":0},0,{"$f":"IF((T204+U204-V204)>0,T204+U204-V204,0)","v":0},null,194,0,{"$f":"Z204*$AB$6","v":0},0,{"$f":"IF((Z204+AA204-AB204)>0,Z204+AA204-AB204,0)","v":0},null,194,0,{"$f":"AF204*$AH$6","v":0},0,{"$f":"IF((AF204+AG204-AH204)>0,AF204+AG204-AH204,0)","v":0},null,194,0,{"$f":"AL204*$AN$6","v":0},0,0,null,194,0,{"$f":"AR204*$AT$6","v":0},0,{"$f":"IF((AR204+AS204-AT204)>0,AR204+AS204-AT204,0)","v":0},null,194,0,{"$f":"AX204*$AZ$6","v":0},0,{"$f":"IF((AX204+AY204-AZ204)>0,AX204+AY204-AZ204,0)","v":0},null,194,0,{"$f":"BD204*$BF$6","v":0},0,{"$f":"IF((BD204+BE204-BF204)>0,BD204+BE204-BF204,0)","v":0},null,194,0,{"$f":"BJ204*$BL$6","v":0},0,{"$f":"IF((BJ204+BK204-BL204)>0,BJ204+BK204-BL204,0)","v":0},null,194,0,{"$f":"BP204*$BR$6","v":0},0,{"$f":"IF((BP204+BQ204-BR204)>0,BP204+BQ204-BR204,0)","v":0}]
[195,{"$f":"E204","v":0},{"$f":"B205*$D$6","v":0},{"$f":"IF((E204)>0,$D$7,0)","v":0},0,null,195,{"$f":"K204","v":0},{"$f":"H205*$J$6","v":0},{"$f":"IF((K204)>0,IF(E204=0,$J$7+$D$7,$J$7),0)","v":0},0,null,195,{"$f":"Q204","v":0},{"$f":"N205*$P$6","v":0},{"$f":"IF((Q204)>0,IF(K204=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,195,{"$f":"W204","v":0},0,{"$f":"IF((W204)>0,IF(Q204=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,195,{"$f":"AC204","v":0},0,{"$f":"IF((AC204)>0,IF(W204=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,195,{"$f":"AI204","v":0},0,{"$f":"IF((AI204)>0,IF(AC204=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,195,{"$f":"AO204","v":0},0,{"$f":"IF((AO204)>0,IF(AI204=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL205+AM205-AN205)>0,AL205+AM205-AN205,0)","v":0},null,195,{"$f":"AU204","v":0},0,{"$f":"IF((AU204)>0,IF(AO204=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,195,{"$f":"BA204","v":0},0,{"$f":"IF((BA204)>0,IF(AU204=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,195,{"$f":"BG204","v":0},0,{"$f":"IF((BG204)>0,IF(BA204=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,195,{"$f":"BM204","v":0},0,{"$f":"IF((BM204)>0,IF(BG204=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,195,{"$f":"BS204","v":0},0,{"$f":"IF((BS204)>0,IF(BM204=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0,null,196,0,0,0,0]
[197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0,null,197,0,0,0,0]
[198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0,null,198,0,0,0,0]
[199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0,null,199,0,0,0,0]
[200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0,null,200,0,0,0,0]
[201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0,null,201,0,0,0,0]
[202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0,null,202,0,0,0,0]
[203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0,null,203,0,0,0,0]
[204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0,null,204,0,0,0,0]
[205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0,null,205,0,0,0,0]
[206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0,null,206,0,0,0,0]
[207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0,null,207,0,0,0,0]
[208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0,null,208,0,0,0,0]
[209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0,null,209,0,0,0,0]
[210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0,null,210,0,0,0,0]
[211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0,null,211,0,0,0,0]
[212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0,null,212,0,0,0,0]
[213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0,null,213,0,0,0,0]
[214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0,null,214,0,0,0,0]
[215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0,null,215,0,0,0,0]
[216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0,null,216,0,0,0,0]
[217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0,null,217,0,0,0,0]
[218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0,null,218,0,0,0,0]
[219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0,null,219,0,0,0,0]
[220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0,null,220,0,0,0,0]
[221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0,null,221,0,0,0,0]
[222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0,null,222,0,0,0,0]
[223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0,null,223,0,0,0,0]
[224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0,null,224,0,0,0,0]
[225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0,null,225,0,0,0,0]
[226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0,null,226,0,0,0,0]
[227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0,null,227,0,0,0,0]
[228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0,null,228,0,0,0,0]
[229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0,null,229,0,0,0,0]
[230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0,null,230,0,0,0,0]
[231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0,null,231,0,0,0,0]
[232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0,null,232,0,0,0,0]
[233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0,null,233,0,0,0,0]
[234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0,null,234,0,0,0,0]
[235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0,null,235,0,0,0,0]
[236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0,null,236,0,0,0,0]
[237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0,null,237,0,0,0,0]
[238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0,null,238,0,0,0,0]
[239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0,null,239,0,0,0,0]
[240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0,null,240,0,0,0,0]
[241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0,null,241,0,0,0,0]
[242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0,null,242,0,0,0,0]
[243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0,null,243,0,0,0,0]
[244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0,null,244,0,0,0,0]
[245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0,null,245,0,0,0,0]
[246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0,null,246,0,0,0,0]
[247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0,null,247,0,0,0,0]
[248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0,null,248,0,0,0,0]
[249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0,null,249,0,0,0,0]
[250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0,null,250,0,0,0,0]
[251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0,null,251,0,0,0,0]
[252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0,null,252,0,0,0,0]
[253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0,null,253,0,0,0,0]
[254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0,null,254,0,0,0,0]
[255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0,null,255,0,0,0,0]
[256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0,null,256,0,0,0,0]
[257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0,null,257,0,0,0,0]
[258,0,0,0,{"$f":"IF((B268+C268-D268)>0,B268+C268-D268,0)","v":0},null,258,0,0,0,{"$f":"IF((H268+I268-J268)>0,H268+I268-J268,0)","v":0},null,258,0,0,0,{"$f":"IF((N268+O268-P268)>0,N268+O268-P268,0)","v":0},null,258,0,{"$f":"T268*$V$6","v":0},0,{"$f":"IF((T268+U268-V268)>0,T268+U268-V268,0)","v":0},null,258,0,{"$f":"Z268*$AB$6","v":0},0,{"$f":"IF((Z268+AA268-AB268)>0,Z268+AA268-AB268,0)","v":0},null,258,0,{"$f":"AF268*$AH$6","v":0},0,{"$f":"IF((AF268+AG268-AH268)>0,AF268+AG268-AH268,0)","v":0},null,258,0,{"$f":"AL268*$AN$6","v":0},0,0,null,258,0,{"$f":"AR268*$AT$6","v":0},0,{"$f":"IF((AR268+AS268-AT268)>0,AR268+AS268-AT268,0)","v":0},null,258,0,{"$f":"AX268*$AZ$6","v":0},0,{"$f":"IF((AX268+AY268-AZ268)>0,AX268+AY268-AZ268,0)","v":0},null,258,0,{"$f":"BD268*$BF$6","v":0},0,{"$f":"IF((BD268+BE268-BF268)>0,BD268+BE268-BF268,0)","v":0},null,258,0,{"$f":"BJ268*$BL$6","v":0},0,{"$f":"IF((BJ268+BK268-BL268)>0,BJ268+BK268-BL268,0)","v":0},null,258,0,{"$f":"BP268*$BR$6","v":0},0,{"$f":"IF((BP268+BQ268-BR268)>0,BP268+BQ268-BR268,0)","v":0}]
[259,{"$f":"E268","v":0},{"$f":"B269*$D$6","v":0},{"$f":"IF((E268)>0,$D$7,0)","v":0},0,null,259,{"$f":"K268","v":0},{"$f":"H269*$J$6","v":0},{"$f":"IF((K268)>0,IF(E268=0,$J$7+$D$7,$J$7),0)","v":0},0,null,259,{"$f":"Q268","v":0},{"$f":"N269*$P$6","v":0},{"$f":"IF((Q268)>0,IF(K268=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,259,{"$f":"W268","v":0},0,{"$f":"IF((W268)>0,IF(Q268=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,259,{"$f":"AC268","v":0},0,{"$f":"IF((AC268)>0,IF(W268=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,259,{"$f":"AI268","v":0},0,{"$f":"IF((AI268)>0,IF(AC268=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,259,{"$f":"AO268","v":0},0,{"$f":"IF((AO268)>0,IF(AI268=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL269+AM269-AN269)>0,AL269+AM269-AN269,0)","v":0},null,259,{"$f":"AU268","v":0},0,{"$f":"IF((AU268)>0,IF(AO268=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,259,{"$f":"BA268","v":0},0,{"$f":"IF((BA268)>0,IF(AU268=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,259,{"$f":"BG268","v":0},0,{"$f":"IF((BG268)>0,IF(BA268=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,259,{"$f":"BM268","v":0},0,{"$f":"IF((BM268)>0,IF(BG268=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,259,{"$f":"BS268","v":0},0,{"$f":"IF((BS268)>0,IF(BM268=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0,null,260,0,0,0,0]
[261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0,null,261,0,0,0,0]
[262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0,null,262,0,0,0,0]
[263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0,null,263,0,0,0,0]
[264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0,null,264,0,0,0,0]
[265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0,null,265,0,0,0,0]
[266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0,null,266,0,0,0,0]
[267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0,null,267,0,0,0,0]
[268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0,null,268,0,0,0,0]
[269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0,null,269,0,0,0,0]
[270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0,null,270,0,0,0,0]
[271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0,null,271,0,0,0,0]
[272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0,null,272,0,0,0,0]
[273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0,null,273,0,0,0,0]
[274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0,null,274,0,0,0,0]
[275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0,null,275,0,0,0,0]
[276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0,null,276,0,0,0,0]
[277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0,null,277,0,0,0,0]
[278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0,null,278,0,0,0,0]
[279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0,null,279,0,0,0,0]
[280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0,null,280,0,0,0,0]
[281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0,null,281,0,0,0,0]
[282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0,null,282,0,0,0,0]
[283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0,null,283,0,0,0,0]
[284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0,null,284,0,0,0,0]
[285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0,null,285,0,0,0,0]
[286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0,null,286,0,0,0,0]
[287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0,null,287,0,0,0,0]
[288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0,null,288,0,0,0,0]
[289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0,null,289,0,0,0,0]
[290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0,null,290,0,0,0,0]
[291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0,null,291,0,0,0,0]
[292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0,null,292,0,0,0,0]
[293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0,null,293,0,0,0,0]
[294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0,null,294,0,0,0,0]
[295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0,null,295,0,0,0,0]
[296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0,null,296,0,0,0,0]
[297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0,null,297,0,0,0,0]
[298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0,null,298,0,0,0,0]
[299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0,null,299,0,0,0,0]
[300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0,null,300,0,0,0,0]
[301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0,null,301,0,0,0,0]
[302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0,null,302,0,0,0,0]
[303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0,null,303,0,0,0,0]
[304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0,null,304,0,0,0,0]
[305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0,null,305,0,0,0,0]
[306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0,null,306,0,0,0,0]
[307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0,null,307,0,0,0,0]
[308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0,null,308,0,0,0,0]
[309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0,null,309,0,0,0,0]
[310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0,null,310,0,0,0,0]
[311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0,null,311,0,0,0,0]
[312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0,null,312,0,0,0,0]
[313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0,null,313,0,0,0,0]
[314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0,null,314,0,0,0,0]
[315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0,null,315,0,0,0,0]
[316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0,null,316,0,0,0,0]
[317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0,null,317,0,0,0,0]
[318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0,null,318,0,0,0,0]
[319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0,null,319,0,0,0,0]
[320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0,null,320,0,0,0,0]
[321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0,null,321,0,0,0,0]
[322,0,0,0,{"$f":"IF((B332+C332-D332)>0,B332+C332-D332,0)","v":0},null,322,0,0,0,{"$f":"IF((H332+I332-J332)>0,H332+I332-J332,0)","v":0},null,322,0,0,0,{"$f":"IF((N332+O332-P332)>0,N332+O332-P332,0)","v":0},null,322,0,{"$f":"T332*$V$6","v":0},0,{"$f":"IF((T332+U332-V332)>0,T332+U332-V332,0)","v":0},null,322,0,{"$f":"Z332*$AB$6","v":0},0,{"$f":"IF((Z332+AA332-AB332)>0,Z332+AA332-AB332,0)","v":0},null,322,0,{"$f":"AF332*$AH$6","v":0},0,{"$f":"IF((AF332+AG332-AH332)>0,AF332+AG332-AH332,0)","v":0},null,322,0,{"$f":"AL332*$AN$6","v":0},0,0,null,322,0,{"$f":"AR332*$AT$6","v":0},0,{"$f":"IF((AR332+AS332-AT332)>0,AR332+AS332-AT332,0)","v":0},null,322,0,{"$f":"AX332*$AZ$6","v":0},0,{"$f":"IF((AX332+AY332-AZ332)>0,AX332+AY332-AZ332,0)","v":0},null,322,0,{"$f":"BD332*$BF$6","v":0},0,{"$f":"IF((BD332+BE332-BF332)>0,BD332+BE332-BF332,0)","v":0},null,322,0,{"$f":"BJ332*$BL$6","v":0},0,{"$f":"IF((BJ332+BK332-BL332)>0,BJ332+BK332-BL332,0)","v":0},null,322,0,{"$f":"BP332*$BR$6","v":0},0,{"$f":"IF((BP332+BQ332-BR332)>0,BP332+BQ332-BR332,0)","v":0}]
[323,{"$f":"E332","v":0},{"$f":"B333*$D$6","v":0},{"$f":"IF((E332)>0,$D$7,0)","v":0},0,null,323,{"$f":"K332","v":0},{"$f":"H333*$J$6","v":0},{"$f":"IF((K332)>0,IF(E332=0,$J$7+$D$7,$J$7),0)","v":0},0,null,323,{"$f":"Q332","v":0},{"$f":"N333*$P$6","v":0},{"$f":"IF((Q332)>0,IF(K332=0,$P$7+$J$7+$D$7,$P$7),0)","v":0},0,null,323,{"$f":"W332","v":0},0,{"$f":"IF((W332)>0,IF(Q332=0,$P$7+$J$7+$D$7+$V$7,$V$7),0)","v":0},0,null,323,{"$f":"AC332","v":0},0,{"$f":"IF((AC332)>0,IF(W332=0,$AB$7+$V$7+$P$7+$J$7+$D$7,$AB$7),0)","v":0},0,null,323,{"$f":"AI332","v":0},0,{"$f":"IF((AI332)>0,IF(AC332=0,$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AH$7),0)","v":0},0,null,323,{"$f":"AO332","v":0},0,{"$f":"IF((AO332)>0,IF(AI332=0,$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AN$7),0)","v":0},{"$f":"IF((AL333+AM333-AN333)>0,AL333+AM333-AN333,0)","v":0},null,323,{"$f":"AU332","v":0},0,{"$f":"IF((AU332)>0,IF(AO332=0,$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AT$7),0)","v":0},0,null,323,{"$f":"BA332","v":0},0,{"$f":"IF((BA332)>0,IF(AU332=0,$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$AZ$7),0)","v":0},0,null,323,{"$f":"BG332","v":0},0,{"$f":"IF((BG332)>0,IF(BA332=0,$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BF$7),0)","v":0},0,null,323,{"$f":"BM332","v":0},0,{"$f":"IF((BM332)>0,IF(BG332=0,$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BL$7),0)","v":0},0,null,323,{"$f":"BS332","v":0},0,{"$f":"IF((BS332)>0,IF(BM332=0,$BR$7+$BL$7+$BF$7+$AZ$7+$AT$7+$AN$7+$AH$7+$AB$7+$V$7+$P$7+$J$7+$D$7,$BR$7),0)","v":0},0]
[324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0,null,324,0,0,0,0]
[325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0,null,325,0,0,0,0]
[326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0,null,326,0,0,0,0]
[327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0,null,327,0,0,0,0]
[328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0,null,328,0,0,0,0]
[329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0,null,329,0,0,0,0]
[330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0,null,330,0,0,0,0]
[331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0,null,331,0,0,0,0]
[332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0,null,332,0,0,0,0]
[333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0,null,333,0,0,0,0]
[334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0,null,334,0,0,0,0]
[335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0,null,335,0,0,0,0]
[336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0,null,336,0,0,0,0]
[337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0,null,337,0,0,0,0]
[338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0,null,338,0,0,0,0]
[339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0,null,339,0,0,0,0]
[340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0,null,340,0,0,0,0]
[341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0,null,341,0,0,0,0]
[342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0,null,342,0,0,0,0]
[343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0,null,343,0,0,0,0]
[344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0,null,344,0,0,0,0]
[345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0,null,345,0,0,0,0]
[346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0,null,346,0,0,0,0]
[347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0,null,347,0,0,0,0]
[348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0,null,348,0,0,0,0]
[349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0,null,349,0,0,0,0]
[350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0,null,350,0,0,0,0]
[351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0,null,351,0,0,0,0]
[352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0,null,352,0,0,0,0]
[353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0,null,353,0,0,0,0]
[354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0,null,354,0,0,0,0]
[355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0,null,355,0,0,0,0]
[356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0,null,356,0,0,0,0]
[357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0,null,357,0,0,0,0]
[358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0,null,358,0,0,0,0]
[359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0,null,359,0,0,0,0]
[360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0,null,360,0,0,0,0]
[]
["TOTAL",null,{"$f":"SUM(C11:C130)","v":0},{"$f":"SUM(D11:D130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(I11:I130)","v":0},{"$f":"SUM(J11:J130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(O11:O130)","v":0},{"$f":"SUM(P11:P130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(U11:U130)","v":0},{"$f":"SUM(V11:V130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(AA11:AA130)","v":0},{"$f":"SUM(AB11:AB130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(AG11:AG130)","v":0},{"$f":"SUM(AH11:AH130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(AM11:AM130)","v":0},{"$f":"SUM(AN11:AN130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(AS11:AS130)","v":0},{"$f":"SUM(AT11:AT130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(AY11:AY130)","v":0},{"$f":"SUM(AZ11:AZ130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(BE11:BE130)","v":0},{"$f":"SUM(BF11:BF130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(BK11:BK130)","v":0},{"$f":"SUM(BL11:BL130)","v":0},null,null,"TOTAL",null,{"$f":"SUM(BQ11:BQ130)","v":0},{"$f":"SUM(BR11:BR130)","v":0}]

{"sheet":"Savings Guide","index":31,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[[13,2,13,4],[3,3,3,4],[3,2,4,2],[2,2,2,4]]}
[]
[]
[null,null,"Savings Guide"]
[null,null,"Save Per Month","Encountering an Emergency"]
[null,"Monthly Savings Rate",null,"6 Mos.' Worth","8 Mos.' Worth"]
[null,0.01,{"$f":"'Income Summary'!$F$13*B6","v":0},{"$f":"ROUNDDOWN(C6*6,-1)","v":0},{"$f":"ROUNDDOWN(C6*8,-1)","v":0}]
[null,0.02,{"$f":"'Income Summary'!$F$13*B7","v":0},0,0]
[null,0.03,{"$f":"'Income Summary'!$F$13*B8","v":0},0,0]
[null,0.04,{"$f":"'Income Summary'!$F$13*B9","v":0},0,0]
[null,0.05,{"$f":"'Income Summary'!$F$13*B10","v":0},0,0]
[null,0.06,{"$f":"'Income Summary'!$F$13*B11","v":0},0,0]
[null,7.0000000000000007E-2,{"$f":"'Income Summary'!$F$13*B12","v":0},0,0]
[]
[null,null,"Emergency Account Goal"]
[null,null,"2 Mos' Worth","3 Mos' Worth","6 Mos' Worth"]
[null,null,{"$f":"'Current Spending Analysis'!$B$4*2","v":{"$error":"#VALUE!"}},{"$f":"'Current Spending Analysis'!$B$4*3","v":{"$error":"#VALUE!"}},{"$f":"'Current Spending Analysis'!$B$4*6","v":{"$error":"#VALUE!"}}]

{"sheet":"Spending Guides","index":32,"n_rows":122,"n_cols":17,"rows_kept":122,"cut":false,"hidden":true,"merged":[[104,0,104,16],[2,0,2,16],[24,0,24,16],[63,0,63,16],[84,0,84,16],[44,0,44,16]]}
[{"$f":"SUBSTITUTE('Income Summary'!I13,\" \",\"\")","v":"MarriedMoreThan2"}]
[]
["Single None"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"5 - 6 %","5 - 7 %","6 - 7 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"22 - 28 %","22 - 27 %","22 - 28 %","18 - 24 %","17 - 23 %","15 - 23 %","15 - 23 %","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19 %"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 %","4 %","3 %","3 %","2 %","2 %","2 %","2 %"]
[" Insurance",null,"4 %","4 %","4 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %"]
[" Food",null,"12 %","12 %","11 %","10 %","10 %","10 %","9 %","9 %","9 %","8 %","6 %","5 %","5 %","5 %","5 %"]
[" Medical",null,"4 - 5 %","5 - 6 %","5 - 6 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Children",null,"0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["Entertainment",null,"5 - 6 %","5 - 6 %","4 - 5 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 73 %","54 - 72 %","50 - 70 %","46 - 66 %","41 - 65 %","38 - 63 %","34 - 61 %","29 - 59 %","27 - 57 %","27 - 57 %","27 - 57 %","27 - 57%"]
["RANGES"]
[]
[]
[]
["Married None"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"5 - 6 %","5 - 7 %","6 - 7 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"22 - 28 %","22 - 27 %","22 - 28 %","18 - 24 %","17 - 23 %","15 - 23 %","15 - 23 %","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19 %"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 %","4 %","3 %","3 %","2 %","2 %","2 %","2 %"]
[" Insurance",null,"4 %","4 %","4 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %"]
[" Food",null,"12 %","12 %","11 %","10 %","10 %","10 %","9 %","9 %","9 %","8 %","6 %","5 %","5 %","5 %","5 %"]
[" Medical",null,"4 - 5 %","5 - 6 %","5 - 6 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Children",null,"0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %","0 %"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["Entertainment",null,"5 - 6 %","5 - 6 %","4 - 5 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 73 %","54 - 72 %","50 - 70 %","46 - 66 %","41 - 65 %","38 - 63 %","34 - 61 %","29 - 59 %","27 - 57 %","27 - 57 %","27 - 57 %","27 - 57%"]
[]
[]
["Single 2 or Less"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"2 - 3 %","3 - 4 %","3 - 4 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"20 - 25 %","20 - 25 %","20 - 25 %","18 - 23 %","17 - 23 %","15 - 23 %","15 - 23 %","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19 %"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 %","4 %","3 %","3 %","2 %","2 %","2 %","2 %"]
[" Insurance",null,"4 % ","4 % ","4 % ","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %"]
[" Food",null,"12 %","12 %","11 %","10 %","10 %","10 %","9 %","9 %","9 %","8 %","6 %","5 %","5 %","5 %","5 %"]
[" Medical",null,"4 - 5 %","4 - 5 %","4 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Children",null,"7 - 8 %","7 - 8 %","7 - 8 %","7 - 9 %","7 - 9 %","7 - 9 %","5 - 8 %","3 - 7 %","2 - 7 %","2 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["Entertainment",null,"3 - 4 %","3 - 4 %","3 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 73 %","54 - 72 %","50 - 70 %","46 - 66 %","41 - 65 %","38 - 63 %","34 - 61 %","29 - 59 %","27 - 57 %","27 - 57 %","27 - 57 %","27 - 57 %"]
[]
["Married 2 or Less"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"2 - 3 %","3 - 4 %","3 - 4 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"20 - 25 %","20 - 25 %","20 - 25 %","18 - 23 %","17 - 23 %","15 - 23 %","15 - 23 %","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19 %"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 %","4 %","3 %","3 %","2 %","2 %","2 %","2 %"]
[" Insurance",null,"4 % ","4 % ","4 % ","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %","3 %"]
[" Food",null,"12 %","12 %","11 %","10 %","10 %","10 %","9 %","9 %","9 %","8 %","6 %","5 %","5 %","5 %","5 %"]
[" Medical",null,"4 - 5 %","4 - 5 %","4 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Children",null,"7 - 8 %","7 - 8 %","7 - 8 %","7 - 9 %","7 - 9 %","7 - 9 %","5 - 8 %","3 - 7 %","2 - 7 %","2 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["Entertainment",null,"3 - 4 %","3 - 4 %","3 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 73 %","54 - 72 %","50 - 70 %","46 - 66 %","41 - 65 %","38 - 63 %","34 - 61 %","29 - 59 %","27 - 57 %","27 - 57 %","27 - 57 %","27 - 57 %"]
[]
[]
[]
["Single More than 2"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"2 - 3 %","3 - 4 %","3 - 4 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5%"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"20 - 25 %","20 - 25 %","20 - 25 %","18 - 23 %","17 - 23%","15 - 23%","15 - 23%","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19%"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 - 6%","4 - 6 %","3 %","3 %","2 %","2 %","2 %",0.02]
[" Insurance",null,"4 % ","4 % ","4 % ","3 - 5 %","3 - 5 %","3 - 5 %","3 - 6 %","3 - 7%","3 - 7 %","3% - 7 %","3% - 7 %","3 - 7 %","3 - 7 %","3 - 7 %","3% - 7%"]
[" Food",null,"12 %","12 %","11 %","10 %","11 %","10 %","9 %","10 %","11 %","8 %","6 %","5 %","5 %","5 %",0.05]
[" Medical",null,"4 - 5 %","4 - 5 %","4 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4%"]
[" Children",null,"7 - 8 %","7 - 8 %","7 - 8 %","7 - 9 %","7 - 9 %","7 - 9 %","5 - 8 %","3 - 7 %","2 - 7 %","2 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7%"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3%"]
["Entertainment",null,"3 - 4 %","3 - 4 %","3 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4%"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3%"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 75 %","54 - 74 %","50 - 72 %","46 - 69 %","41 - 69 %","38 - 68 %","34 - 64 %","29 - 62 %","27 - 60 %","27 - 60 %","27 - 60 %","27 - 60%"]
[]
[]
["Married More than 2"]
["Income Level",null,20000,30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,140000,160000,180000,200000]
[]
[" Taxes",null,"15 %","16 %","19 %","22 %","23 %","25 %","29 %","30 %","32 %","34 %","36 %","38 %","38 %","38 %","38 %"]
[" Giving",null,"5 - 10 %","5 - 10 %","5 - 10 %","5 - 15 %","5 - 18 %","5 - 20 %","5 - 22 %","5 - 24 %","5 - 25 %","5 - 27 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %","5 - 30 %"]
[" Savings",null,"2 - 3 %","3 - 4 %","3 - 4 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5 %","1 - 5%"]
[" Debt (non mortgage)",null,"0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %","0 - 5 %"]
[]
[" Housing",null,"20 - 25 %","20 - 25 %","20 - 25 %","18 - 23 %","17 - 23%","15 - 23%","15 - 23%","12 - 23 %","12 - 21 %","12 - 21 %","11 - 21 %","11 - 19 %","11 - 19 %","11 - 19 %","11 - 19%"]
[" Auto",null,"12 %","10 %","9 %","7 %","6 %","5 %","4 %","4 - 6%","4 - 6 %","3 %","3 %","2 %","2 %","2 %",0.02]
[" Insurance",null,"4 % ","4 % ","4 % ","3 - 5 %","3 - 5 %","3 - 5 %","3 - 6 %","3 - 7%","3 - 7 %","3% - 7 %","3% - 7 %","3 - 7 %","3 - 7 %","3 - 7 %","3% - 7%"]
[" Food",null,"12 %","12 %","11 %","10 %","11 %","10 %","9 %","10 %","11 %","8 %","6 %","5 %","5 %","5 %",0.05]
[" Medical",null,"4 - 5 %","4 - 5 %","4 - 5 %","3 - 5 %","3 - 5 %","2 - 5 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4%"]
[" Children",null,"7 - 8 %","7 - 8 %","7 - 8 %","7 - 9 %","7 - 9 %","7 - 9 %","5 - 8 %","3 - 7 %","2 - 7 %","2 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7 %","1 - 7%"]
[" Clothing",null,"3 - 4 %","3 - 4 %","2 - 3 %","2 - 4 %","1 - 4 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3%"]
["Entertainment",null,"3 - 4 %","3 - 4 %","3 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","2 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4 %","1 - 4%"]
[" Misc.",null,"3 %","3 %","3 %","3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","2 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3 %","1 - 3%"]
["TOTAL EXPENSE",null,"70 - 80 %"," 69 -79 %","66 - 76 %","58 - 75 %","54 - 74 %","50 - 72 %","46 - 69 %","41 - 69 %","38 - 68 %","34 - 64 %","29 - 62 %","27 - 60 %","27 - 60 %","27 - 60 %","27 - 60%"]

{"sheet":"JAN","index":33,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"January"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0},{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0},0]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0},0]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0},0]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0},0]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0},0]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},0,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},0,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},0,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},0,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},0,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},0,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},0,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},0,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},0,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},0,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},0,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},0,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},{"$f":"IFERROR((C26/$C$12),\"-\")","v":"-"}]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"FEB","index":34,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"February"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"MAR","index":35,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"March"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"APR","index":36,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"April"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"MAY","index":37,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"May"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"JUN","index":38,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"June"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"JUL","index":39,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"July"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0},{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0},0]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0},0]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0},0]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0},0]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0},0]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},0,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},0,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},0,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},0,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},0,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},0,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},0,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},0,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},0,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},0,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},0,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},0,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},0,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"AUG","index":40,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"August"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"SEP","index":41,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"September"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"OCT","index":42,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"October"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"NOV","index":43,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"November"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"DEC","index":44,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"December"]
[null,"New Agreed Budget","This Month","% of Gross"]
["INCOME"]
["Husband Gross Income For This Month",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!F8","v":0}]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!F9","v":0}]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!F10","v":0}]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!F11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},null,"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},null,"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},null,"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},null,"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},null,"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},null,"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},null,"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},null,{"$f":"'New Agreed Budget'!F8","v":"5 - 10 % Target"}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"IFERROR((C38/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},null,{"$f":"'New Agreed Budget'!F15","v":"2 - 3 % Target"}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"IFERROR((C45/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},null,{"$f":"'New Agreed Budget'!F22","v":"0 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"IFERROR((C52/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},null,{"$f":"'New Agreed Budget'!F39","v":"20 - 25 % Target"}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"IFERROR((C69/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},null,{"$f":"'New Agreed Budget'!F48","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"IFERROR((C78/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},null,{"$f":"'New Agreed Budget'!F59","v":"4 %  Target"}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"IFERROR((C89/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},null,{"$f":"'New Agreed Budget'!F67","v":"12 % Target"}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"IFERROR((C97/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},null,{"$f":"'New Agreed Budget'!F76","v":"4 - 5 % Target"}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"IFERROR((C106/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},null,{"$f":"'New Agreed Budget'!F86","v":"7 - 8 % Target"}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"IFERROR((C116/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},null,{"$f":"'New Agreed Budget'!F91","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"IFERROR((C121/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},null,{"$f":"'New Agreed Budget'!F102","v":"3 - 4 % Target"}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},null,{"$f":"'New Agreed Budget'!F115","v":"3 % Target"}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"IFERROR((C145/$C$12),\"0.00%\")","v":"0.00%"}]
[]
["SURPLUS / DEFICIT:"]
[null,"New Agreed Budget","Spending","Percentage"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"'Income Summary'!$F$13","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!$F$30","v":0},{"$f":"'Income Summary'!$F$30","v":0},{"$f":"C150/'Income Summary'!F13","v":{"$error":"#DIV/0!"}}]
["NET INCOME",{"$f":"B149-B150","v":0},{"$f":"C149-C150","v":0},{"$f":"D149-D150","v":{"$error":"#DIV/0!"}}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"C152/'Income Summary'!$F$13","v":{"$error":"#DIV/0!"}}]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":{"$error":"#DIV/0!"}}]

{"sheet":"Snapshot","index":45,"n_rows":153,"n_cols":6,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,0,0,4]]}
["Income/Expense Record"]
[null,null,null,null,null,"# of Months Recorded"]
[null,null,null,null,null,0]
[null,"New Agreed Monthly Budget","Monthly Average","Running Total","% of Gross Income"]
["INCOME"]
["Gross Income - Husband",{"$f":"('Income Summary'!D7*'Income Summary'!$D$4)/12","v":0},{"$f":"IFERROR((D6/F3),\"-\")","v":"-"},{"$f":"'In Depth'!O6","v":0},{"$f":"IFERROR((D6/$D$13),\"-\")","v":"-"}]
["Gross Income - Wife",{"$f":"('Income Summary'!E7*'Income Summary'!$E$4)/12","v":0},{"$f":"IFERROR((D7/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O7","v":0},{"$f":"IFERROR((D7/$D$13),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B8","v":"Bonus"},{"$f":"'Income Summary'!D8","v":0},{"$f":"IFERROR((D8/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O8","v":0},"-"]
[{"$f":"'Income Summary'!B9","v":"Interest Earned"},{"$f":"'Income Summary'!D9","v":0},{"$f":"IFERROR((D9/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O9","v":0},"-"]
[{"$f":"'Income Summary'!B10","v":"Rental Income"},{"$f":"'Income Summary'!D10","v":0},{"$f":"IFERROR((D10/$F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O10","v":0},"-"]
[{"$f":"'Income Summary'!B11","v":"Other Income"},{"$f":"'Income Summary'!D11","v":0}]
[{"$f":"'Income Summary'!B12","v":"Other Income"},{"$f":"'Income Summary'!D12","v":0},{"$f":"IFERROR((D12/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O12","v":0},"-"]
[{"$f":"'Income Summary'!C13","v":"GROSS INCOME TOTALS"},{"$f":"SUM(B6:B12)","v":0},{"$f":"SUM(C6:C12)","v":0},{"$f":"SUM(D6:D12)","v":0},{"$f":"IFERROR((D13/$D$13),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B17","v":"Social Security/PERS"},{"$f":"'Income Summary'!F17","v":0},{"$f":"IFERROR((D14/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O14","v":0},{"$f":"IFERROR((D14/$D$13),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B18","v":"Medicare"},{"$f":"'Income Summary'!F18","v":0},{"$f":"IFERROR((D15/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O15","v":0},{"$f":"IFERROR((D15/$D$13),\"-\")","v":"-"}]
[{"$f":"'Income Summary'!B19","v":"Federal"},{"$f":"'Income Summary'!F19","v":0},{"$f":"IFERROR((D16/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O16","v":0},"-"]
[{"$f":"'Income Summary'!B20","v":"State"},{"$f":"'Income Summary'!F20","v":0},"-",{"$f":"'In Depth'!O17","v":0},"-"]
[{"$f":"'Income Summary'!B21","v":"City / Local"},{"$f":"'Income Summary'!F21","v":0},"-",{"$f":"'In Depth'!O18","v":0},"-"]
[{"$f":"'Income Summary'!B22","v":"Dues"},{"$f":"'Income Summary'!F22","v":0},"-",{"$f":"'In Depth'!O19","v":0},"-"]
[{"$f":"'Income Summary'!B23","v":"401(k)/403(b)"},{"$f":"'Income Summary'!F23","v":0},"-",{"$f":"'In Depth'!O20","v":0},"-"]
[{"$f":"'Income Summary'!B24","v":"Pre-Tax SAVINGS"},{"$f":"'Income Summary'!F24","v":0},"-",{"$f":"'In Depth'!O21","v":0},"-"]
[{"$f":"'Income Summary'!B25","v":"HSA/FSA"},{"$f":"'Income Summary'!F25","v":0},"-",{"$f":"'In Depth'!O22","v":0},"-"]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"'Income Summary'!F26","v":0},null,null,"-"]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"'Income Summary'!F27","v":0},null,null,"-"]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"'Income Summary'!F28","v":0},null,null,"-"]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"'Income Summary'!F29","v":0},null,null,"-"]
[{"$f":"'Income Summary'!C30","v":"TOTAL TAXES & WITHHOLDING"},{"$f":"SUM(B14:B26)","v":0},{"$f":"SUM(C14:C26)","v":0},{"$f":"SUM(D14:D26)","v":0},{"$f":"SUM(E14:E26)","v":0}]
["Tax percentage",{"$f":"'Income Summary'!H30","v":0},{"$f":"'In Depth'!O28/F3","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Income Summary'!C33","v":"TOTAL NET INCOME"},{"$f":"SUM(B13-B27)","v":0},{"$f":"SUM(C13-C27)","v":0},{"$f":"SUM(D13-D27)","v":0},{"$f":"SUM(E13-E27)","v":{"$error":"#VALUE!"}}]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"}]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"'New Agreed Budget'!E4","v":0},{"$f":"IFERROR((D33/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O33","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"'New Agreed Budget'!E5","v":0},{"$f":"IFERROR((D34/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O34","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"'New Agreed Budget'!E6","v":0},{"$f":"IFERROR((D35/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O35","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"'New Agreed Budget'!E7","v":0},{"$f":"IFERROR((D36/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O36","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E8","v":0},{"$f":"IFERROR((D37/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O37","v":0}]
[{"$f":"'New Agreed Budget'!A9","v":"TOTAL GIFTS"},{"$f":"'New Agreed Budget'!E9","v":0},{"$f":"SUM(C33:C37)","v":0},{"$f":"SUM(D33:D37)","v":0},{"$f":"IFERROR((D38/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"}]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"'New Agreed Budget'!E12","v":0},{"$f":"IFERROR((D41/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O41","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"'New Agreed Budget'!E13","v":0},{"$f":"IFERROR((D42/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O42","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"'New Agreed Budget'!E14","v":0},{"$f":"IFERROR((D43/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O43","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E15","v":0},{"$f":"IFERROR((D44/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O44","v":0}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"'New Agreed Budget'!E16","v":0},{"$f":"SUM(C41:C44)","v":0},{"$f":"SUM(D41:D44)","v":0},{"$f":"IFERROR((D45/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A18","v":"DEBT SERVICE:"}]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"'New Agreed Budget'!E19","v":0},{"$f":"IFERROR((D48/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O48","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"'New Agreed Budget'!E20","v":0},{"$f":"IFERROR((D49/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O49","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E21","v":0},{"$f":"IFERROR((D50/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O50","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E22","v":0},{"$f":"IFERROR((D51/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O51","v":0}]
[{"$f":"'New Agreed Budget'!A23","v":"TOTAL DEBT"},{"$f":"'New Agreed Budget'!E23","v":0},{"$f":"SUM(C48:C51)","v":0},{"$f":"SUM(D48:D51)","v":0},{"$f":"IFERROR((D52/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A25","v":"HOUSING:"}]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"'New Agreed Budget'!E26","v":0},{"$f":"IFERROR((D55/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O55","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"'New Agreed Budget'!E27","v":0},"-",{"$f":"'In Depth'!O56","v":0}]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"'New Agreed Budget'!E28","v":0},"-",{"$f":"'In Depth'!O57","v":0}]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"'New Agreed Budget'!E29","v":0},"-",{"$f":"'In Depth'!O58","v":0}]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"'New Agreed Budget'!E30","v":0},"-",{"$f":"'In Depth'!O59","v":0}]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"'New Agreed Budget'!E31","v":0},"-",{"$f":"'In Depth'!O60","v":0}]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"'New Agreed Budget'!E32","v":0},"-",{"$f":"'In Depth'!O61","v":0}]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"'New Agreed Budget'!E33","v":0},"-",{"$f":"'In Depth'!O62","v":0}]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"'New Agreed Budget'!E34","v":0},"-",{"$f":"'In Depth'!O63","v":0}]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"'New Agreed Budget'!E35","v":0},"-",{"$f":"'In Depth'!O64","v":0}]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"'New Agreed Budget'!E36","v":0},"-",{"$f":"'In Depth'!O65","v":0}]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"'New Agreed Budget'!E37","v":0},"-",{"$f":"'In Depth'!O66","v":0}]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E38","v":0},"-",{"$f":"'In Depth'!O67","v":0}]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E39","v":0},"-",{"$f":"'In Depth'!O68","v":0}]
[{"$f":"'New Agreed Budget'!A40","v":"TOTAL HOUSING"},{"$f":"'New Agreed Budget'!E40","v":0},{"$f":"SUM(C55:C68)","v":0},{"$f":"SUM(D55:D68)","v":0},{"$f":"IFERROR((D69/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A42","v":"TRANSPORTATION:"}]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"'New Agreed Budget'!E43","v":0},{"$f":"IFERROR((D72/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O72","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"'New Agreed Budget'!E44","v":0},"-",{"$f":"'In Depth'!O73","v":0}]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"'New Agreed Budget'!E45","v":0},"-",{"$f":"'In Depth'!O74","v":0}]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"'New Agreed Budget'!E46","v":0},"-",{"$f":"'In Depth'!O75","v":0}]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"'New Agreed Budget'!E47","v":0},"-",{"$f":"'In Depth'!O76","v":0}]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E48","v":0},"-",{"$f":"'In Depth'!O77","v":0}]
[{"$f":"'New Agreed Budget'!A49","v":"TOTAL TRANSPORTATION"},{"$f":"'New Agreed Budget'!E49","v":0},{"$f":"SUM(C72:C77)","v":0},{"$f":"SUM(D72:D77)","v":0},{"$f":"IFERROR((D78/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A51","v":"INSURANCE:"}]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"'New Agreed Budget'!E52","v":0},{"$f":"IFERROR((D81/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O81","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"'New Agreed Budget'!E53","v":0},"-",{"$f":"'In Depth'!O82","v":0}]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"'New Agreed Budget'!E54","v":0},"-",{"$f":"'In Depth'!O83","v":0}]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"'New Agreed Budget'!E55","v":0},"-",{"$f":"'In Depth'!O84","v":0}]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"'New Agreed Budget'!E56","v":0},"-",{"$f":"'In Depth'!O85","v":0}]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"'New Agreed Budget'!E57","v":0},"-",{"$f":"'In Depth'!O86","v":0}]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E58","v":0},"-",{"$f":"'In Depth'!O87","v":0}]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E59","v":0},"-",{"$f":"'In Depth'!O88","v":0}]
[{"$f":"'New Agreed Budget'!A60","v":"TOTAL INSURANCE"},{"$f":"'New Agreed Budget'!E60","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"SUM(D81:D88)","v":0},{"$f":"IFERROR((D89/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A62","v":"FOOD:"}]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"'New Agreed Budget'!E63","v":0},{"$f":"IFERROR((D92/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O92","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"'New Agreed Budget'!E64","v":0},{"$f":"IFERROR((D93/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O93","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"'New Agreed Budget'!E65","v":0},{"$f":"IFERROR((D94/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O94","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"'New Agreed Budget'!E66","v":0},{"$f":"IFERROR((D95/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O95","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E67","v":0},{"$f":"IFERROR((D96/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O96","v":0}]
[{"$f":"'New Agreed Budget'!A68","v":"TOTAL FOOD"},{"$f":"'New Agreed Budget'!E68","v":0},{"$f":"SUM(C92:C96)","v":0},{"$f":"SUM(D92:D96)","v":0},{"$f":"IFERROR((D97/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A70","v":"MEDICAL EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"'New Agreed Budget'!E71","v":0},{"$f":"IFERROR((D100/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O100","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"'New Agreed Budget'!E72","v":0},"-",{"$f":"'In Depth'!O101","v":0}]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"'New Agreed Budget'!E73","v":0},"-",{"$f":"'In Depth'!O102","v":0}]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"'New Agreed Budget'!E74","v":0},"-",{"$f":"'In Depth'!O103","v":0}]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E75","v":0},"-",{"$f":"'In Depth'!O104","v":0}]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E76","v":0},"-",{"$f":"'In Depth'!O105","v":0}]
[{"$f":"'New Agreed Budget'!A77","v":"TOTAL MEDICAL EXPENSES"},{"$f":"'New Agreed Budget'!E77","v":0},{"$f":"SUM(C100:C105)","v":0},{"$f":"SUM(D100:D105)","v":0},{"$f":"IFERROR((D106/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A79","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"'New Agreed Budget'!E80","v":0},{"$f":"IFERROR((D109/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O109","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"'New Agreed Budget'!E81","v":0},"-",{"$f":"'In Depth'!O110","v":0}]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"'New Agreed Budget'!E82","v":0},"-",{"$f":"'In Depth'!O111","v":0}]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"'New Agreed Budget'!E83","v":0},"-",{"$f":"'In Depth'!O112","v":0}]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"'New Agreed Budget'!E84","v":0},"-",{"$f":"'In Depth'!O113","v":0}]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E85","v":0},"-",{"$f":"'In Depth'!O114","v":0}]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E86","v":0},"-",{"$f":"'In Depth'!O115","v":0}]
[{"$f":"'New Agreed Budget'!A87","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"'New Agreed Budget'!E87","v":0},{"$f":"SUM(C109:C115)","v":0},{"$f":"SUM(D109:D115)","v":0},{"$f":"IFERROR((D116/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A89","v":"CLOTHING:"}]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E90","v":0},{"$f":"IFERROR((D119/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O119","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"'New Agreed Budget'!E91","v":0},{"$f":"IFERROR((D120/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O120","v":0}]
[{"$f":"'New Agreed Budget'!A92","v":"TOTAL CLOTHING"},{"$f":"'New Agreed Budget'!E92","v":0},{"$f":"SUM(C119:C120)","v":0},{"$f":"SUM(D119:D120)","v":0},{"$f":"IFERROR((D121/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A94","v":"ENTERTAINMENT:"}]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"'New Agreed Budget'!E95","v":0},{"$f":"IFERROR((D124/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O124","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"'New Agreed Budget'!E96","v":0},"-",{"$f":"'In Depth'!O125","v":0}]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E97","v":0},"-",{"$f":"'In Depth'!O126","v":0}]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"'New Agreed Budget'!E98","v":0},"-",{"$f":"'In Depth'!O127","v":0}]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"'New Agreed Budget'!E99","v":0},"-",{"$f":"'In Depth'!O128","v":0}]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"'New Agreed Budget'!E100","v":0},"-",{"$f":"'In Depth'!O129","v":0}]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E101","v":0},"-",{"$f":"'In Depth'!O130","v":0}]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E102","v":0},"-",{"$f":"'In Depth'!O131","v":0}]
[{"$f":"'New Agreed Budget'!A103","v":"TOTAL ENTERTAINMENT"},{"$f":"'New Agreed Budget'!E103","v":0},{"$f":"SUM(C124:C131)","v":0},{"$f":"SUM(D124:D131)","v":0},{"$f":"IFERROR((D132/$D$13),0)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"}]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"'New Agreed Budget'!E106","v":0},{"$f":"IFERROR((D135/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O135","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"'New Agreed Budget'!E107","v":0},"-",{"$f":"'In Depth'!O136","v":0}]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"'New Agreed Budget'!E108","v":0},"-",{"$f":"'In Depth'!O137","v":0}]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"'New Agreed Budget'!E109","v":0},"-",{"$f":"'In Depth'!O138","v":0}]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"'New Agreed Budget'!E110","v":0},"-",{"$f":"'In Depth'!O139","v":0}]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"'New Agreed Budget'!E111","v":0},"-",{"$f":"'In Depth'!O140","v":0}]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"'New Agreed Budget'!E112","v":0},"-",{"$f":"'In Depth'!O141","v":0}]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"'New Agreed Budget'!E113","v":0},"-",{"$f":"'In Depth'!O142","v":0}]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E114","v":0},"-",{"$f":"'In Depth'!O143","v":0}]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"'New Agreed Budget'!E115","v":0},"-",{"$f":"'In Depth'!O144","v":0}]
[{"$f":"'New Agreed Budget'!A116","v":"TOTAL MISCELLANEOUS"},{"$f":"'New Agreed Budget'!E116","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"SUM(D135:D144)","v":0},{"$f":"IFERROR((D145/$D$13),0)","v":0}]
[]
[]
["SURPLUS / DEFICIT:"]
["TOTAL GROSS INCOME",{"$f":"'Income Summary'!$F$13","v":0},{"$f":"IFERROR((D149/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O148","v":0},1]
["TAXES & WITHHOLDING",{"$f":"'Income Summary'!F30","v":0},{"$f":"IFERROR((D150/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O149","v":0},{"$f":"IFERROR(D150/$D$149,0)","v":0}]
["NET INCOME",{"$f":"B149-B150","v":0},"-",{"$f":"'In Depth'!O150","v":0},{"$f":"IFERROR(D151/$D$149,0)","v":0}]
["TOTAL EXPENSES",{"$f":"SUM(B38,B45,B52,B69,B106,B121,B132,B145,B97,B116,B89,B78)","v":0},{"$f":"SUM(C38,C45,C52,C69,C106,C121,C132,C145,C97,C116,C89,C78)","v":0},{"$f":"'In Depth'!O151","v":0},0]
["TOTAL SURPLUS / DEFICIT",{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":{"$error":"#VALUE!"}},0,0]

{"sheet":"In Depth","index":46,"n_rows":152,"n_cols":15,"rows_kept":152,"cut":false,"hidden":true,"merged":[[112,18,112,19]]}
[]
[]
[]
[]
["INCOME","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
["GROSS SALARY (1)",{"$f":"JAN!C5","v":0},{"$f":"FEB!C5","v":0},{"$f":"MAR!C5","v":0},{"$f":"APR!C5","v":0},{"$f":"MAY!C5","v":0},{"$f":"JUN!C5","v":0},{"$f":"JUL!C5","v":0},{"$f":"AUG!C5","v":0},{"$f":"SEP!C5","v":0},{"$f":"OCT!C5","v":0},{"$f":"NOV!C5","v":0},{"$f":"DEC!C5","v":0},{"$f":"IFERROR((SUM(B6:M6))/(COUNTIF(B6:M6,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B6:M6)","v":0}]
["GROSS SALARY (2)",{"$f":"JAN!C6","v":0},{"$f":"FEB!C6","v":0},{"$f":"MAR!C6","v":0},{"$f":"APR!C6","v":0},{"$f":"MAY!C6","v":0},{"$f":"JUN!C6","v":0},{"$f":"JUL!C6","v":0},{"$f":"AUG!C6","v":0},{"$f":"SEP!C6","v":0},{"$f":"OCT!C6","v":0},{"$f":"NOV!C6","v":0},{"$f":"DEC!C6","v":0},{"$f":"IFERROR((SUM(B7:M7))/(COUNTIF(B7:M7,\">0\")),\"    -\")","v":"    -"},0]
["Bonus",{"$f":"JAN!C7","v":0},{"$f":"FEB!C7","v":0},{"$f":"MAR!C7","v":0},{"$f":"APR!C7","v":0},{"$f":"MAY!C7","v":0},{"$f":"JUN!C7","v":0},{"$f":"JUL!C7","v":0},{"$f":"AUG!C7","v":0},{"$f":"SEP!C7","v":0},{"$f":"OCT!C7","v":0},{"$f":"NOV!C7","v":0},{"$f":"DEC!C7","v":0},"    -",0]
["Interest Earned",{"$f":"JAN!C8","v":0},{"$f":"FEB!C8","v":0},{"$f":"MAR!C8","v":0},{"$f":"APR!C8","v":0},{"$f":"MAY!C8","v":0},{"$f":"JUN!C8","v":0},{"$f":"JUL!C8","v":0},{"$f":"AUG!C8","v":0},{"$f":"SEP!C8","v":0},{"$f":"OCT!C8","v":0},{"$f":"NOV!C8","v":0},{"$f":"DEC!C8","v":0},"    -",0]
["Rental Income",{"$f":"JAN!C9","v":0},{"$f":"FEB!C9","v":0},{"$f":"MAR!C9","v":0},{"$f":"APR!C9","v":0},{"$f":"MAY!C9","v":0},{"$f":"JUN!C9","v":0},{"$f":"JUL!C9","v":0},{"$f":"AUG!C9","v":0},{"$f":"SEP!C9","v":0},{"$f":"OCT!C9","v":0},{"$f":"NOV!C9","v":0},{"$f":"DEC!C9","v":0},"    -",0]
["Other Income",{"$f":"JAN!C10","v":0},{"$f":"FEB!C10","v":0},{"$f":"MAR!C10","v":0},{"$f":"APR!C10","v":0},{"$f":"MAY!C10","v":0},{"$f":"JUN!C10","v":0},{"$f":"JUL!C10","v":0},{"$f":"AUG!C10","v":0},{"$f":"SEP!C10","v":0},{"$f":"OCT!C10","v":0},{"$f":"NOV!C10","v":0},{"$f":"DEC!C10","v":0},0,0]
["Other Income",{"$f":"JAN!C11","v":0},{"$f":"FEB!C11","v":0},{"$f":"MAR!C11","v":0},{"$f":"APR!C11","v":0},{"$f":"MAY!C11","v":0},{"$f":"JUN!C11","v":0},{"$f":"JUL!C11","v":0},{"$f":"AUG!C11","v":0},{"$f":"SEP!C11","v":0},{"$f":"OCT!C11","v":0},{"$f":"NOV!C11","v":0},{"$f":"DEC!C11","v":0},"    -",0]
["TOTAL GROSS INCOME",{"$f":"JAN!C12","v":0},{"$f":"FEB!C12","v":0},{"$f":"MAR!C12","v":0},{"$f":"APR!C12","v":0},{"$f":"MAY!C12","v":0},{"$f":"JUN!C12","v":0},{"$f":"JUL!C12","v":0},{"$f":"AUG!C12","v":0},{"$f":"SEP!C12","v":0},{"$f":"OCT!C12","v":0},{"$f":"NOV!C12","v":0},{"$f":"DEC!C12","v":0},{"$f":"IFERROR((SUM(B13:M13))/(COUNTIF(B13:M13,\">0\")),\"    -\")","v":"    -"},0]
["Social Security/PERS",{"$f":"JAN!C13","v":0},{"$f":"FEB!C13","v":0},{"$f":"MAR!C13","v":0},{"$f":"APR!C13","v":0},{"$f":"MAY!C13","v":0},{"$f":"JUN!C13","v":0},{"$f":"JUL!C13","v":0},{"$f":"AUG!C13","v":0},{"$f":"SEP!C13","v":0},{"$f":"OCT!C13","v":0},{"$f":"NOV!C13","v":0},{"$f":"DEC!C13","v":0},"    -",0]
["Medicare",{"$f":"JAN!C14","v":0},{"$f":"FEB!C14","v":0},{"$f":"MAR!C14","v":0},{"$f":"APR!C14","v":0},{"$f":"MAY!C14","v":0},{"$f":"JUN!C14","v":0},{"$f":"JUL!C14","v":0},{"$f":"AUG!C14","v":0},{"$f":"SEP!C14","v":0},{"$f":"OCT!C14","v":0},{"$f":"NOV!C14","v":0},{"$f":"DEC!C14","v":0},"    -",0]
["Federal",{"$f":"JAN!C15","v":0},{"$f":"FEB!C15","v":0},{"$f":"MAR!C15","v":0},{"$f":"APR!C15","v":0},{"$f":"MAY!C15","v":0},{"$f":"JUN!C15","v":0},{"$f":"JUL!C15","v":0},{"$f":"AUG!C15","v":0},{"$f":"SEP!C15","v":0},{"$f":"OCT!C15","v":0},{"$f":"NOV!C15","v":0},{"$f":"DEC!C15","v":0},"    -",0]
["State",{"$f":"JAN!C16","v":0},{"$f":"FEB!C16","v":0},{"$f":"MAR!C16","v":0},{"$f":"APR!C16","v":0},{"$f":"MAY!C16","v":0},{"$f":"JUN!C16","v":0},{"$f":"JUL!C16","v":0},{"$f":"AUG!C16","v":0},{"$f":"SEP!C16","v":0},{"$f":"OCT!C16","v":0},{"$f":"NOV!C16","v":0},{"$f":"DEC!C16","v":0},"    -",0]
["City",{"$f":"JAN!C17","v":0},{"$f":"FEB!C17","v":0},{"$f":"MAR!C17","v":0},{"$f":"APR!C17","v":0},{"$f":"MAY!C17","v":0},{"$f":"JUN!C17","v":0},{"$f":"JUL!C17","v":0},{"$f":"AUG!C17","v":0},{"$f":"SEP!C17","v":0},{"$f":"OCT!C17","v":0},{"$f":"NOV!C17","v":0},{"$f":"DEC!C17","v":0},"    -",0]
["Dues",{"$f":"JAN!C18","v":0},{"$f":"FEB!C18","v":0},{"$f":"MAR!C18","v":0},{"$f":"APR!C18","v":0},{"$f":"MAY!C18","v":0},{"$f":"JUN!C18","v":0},{"$f":"JUL!C18","v":0},{"$f":"AUG!C18","v":0},{"$f":"SEP!C18","v":0},{"$f":"OCT!C18","v":0},{"$f":"NOV!C18","v":0},{"$f":"DEC!C18","v":0},"    -",0]
["401 (K)",{"$f":"JAN!C19","v":0},{"$f":"FEB!C19","v":0},{"$f":"MAR!C19","v":0},{"$f":"APR!C19","v":0},{"$f":"MAY!C19","v":0},{"$f":"JUN!C19","v":0},{"$f":"JUL!C19","v":0},{"$f":"AUG!C19","v":0},{"$f":"SEP!C19","v":0},{"$f":"OCT!C19","v":0},{"$f":"NOV!C19","v":0},{"$f":"DEC!C19","v":0},"    -",0]
["Pre-Tax SAVINGS",{"$f":"JAN!C20","v":0},{"$f":"FEB!C20","v":0},{"$f":"MAR!C20","v":0},{"$f":"APR!C20","v":0},{"$f":"MAY!C20","v":0},{"$f":"JUN!C20","v":0},{"$f":"JUL!C20","v":0},{"$f":"AUG!C20","v":0},{"$f":"SEP!C20","v":0},{"$f":"OCT!C20","v":0},{"$f":"NOV!C20","v":0},{"$f":"DEC!C20","v":0},"    -",0]
["HSA/FSA",{"$f":"JAN!C21","v":0},{"$f":"FEB!C21","v":0},{"$f":"MAR!C21","v":0},{"$f":"APR!C21","v":0},{"$f":"MAY!C21","v":0},{"$f":"JUN!C21","v":0},{"$f":"JUL!C21","v":0},{"$f":"AUG!C21","v":0},{"$f":"SEP!C21","v":0},{"$f":"OCT!C21","v":0},{"$f":"NOV!C21","v":0},{"$f":"DEC!C21","v":0},"    -",0]
[{"$f":"'Income Summary'!B26","v":"[Other]"},{"$f":"JAN!C22","v":0},{"$f":"FEB!C22","v":0},{"$f":"MAR!C22","v":0},{"$f":"APR!C22","v":0},{"$f":"MAY!C22","v":0},{"$f":"JUN!C22","v":0},{"$f":"JUL!C22","v":0},{"$f":"AUG!C22","v":0},{"$f":"SEP!C22","v":0},{"$f":"OCT!C22","v":0},{"$f":"NOV!C22","v":0},{"$f":"DEC!C22","v":0},null,0]
[{"$f":"'Income Summary'!B27","v":"[Other]"},{"$f":"JAN!C23","v":0},{"$f":"FEB!C23","v":0},{"$f":"MAR!C23","v":0},{"$f":"APR!C23","v":0},{"$f":"MAY!C23","v":0},{"$f":"JUN!C23","v":0},{"$f":"JUL!C23","v":0},{"$f":"AUG!C23","v":0},{"$f":"SEP!C23","v":0},{"$f":"OCT!C23","v":0},{"$f":"NOV!C23","v":0},{"$f":"DEC!C23","v":0},null,0]
[{"$f":"'Income Summary'!B28","v":"[Other]"},{"$f":"JAN!C24","v":0},{"$f":"FEB!C24","v":0},{"$f":"MAR!C24","v":0},{"$f":"APR!C24","v":0},{"$f":"MAY!C24","v":0},{"$f":"JUN!C24","v":0},{"$f":"JUL!C24","v":0},{"$f":"AUG!C24","v":0},{"$f":"SEP!C24","v":0},{"$f":"OCT!C24","v":0},{"$f":"NOV!C24","v":0},{"$f":"DEC!C24","v":0},null,0]
[{"$f":"'Income Summary'!B29","v":"[Other]"},{"$f":"JAN!C25","v":0},{"$f":"FEB!C25","v":0},{"$f":"MAR!C25","v":0},{"$f":"APR!C25","v":0},{"$f":"MAY!C25","v":0},{"$f":"JUN!C25","v":0},{"$f":"JUL!C25","v":0},{"$f":"AUG!C25","v":0},{"$f":"SEP!C25","v":0},{"$f":"OCT!C25","v":0},{"$f":"NOV!C25","v":0},{"$f":"DEC!C25","v":0},null,0]
["TOTAL TAXES",{"$f":"JAN!C26","v":0},{"$f":"FEB!C26","v":0},{"$f":"MAR!C26","v":0},{"$f":"APR!C26","v":0},{"$f":"MAY!C26","v":0},{"$f":"JUN!C26","v":0},{"$f":"JUL!C26","v":0},{"$f":"AUG!C26","v":0},{"$f":"SEP!C26","v":0},{"$f":"OCT!C26","v":0},{"$f":"NOV!C26","v":0},{"$f":"DEC!C26","v":0},"    -",{"$f":"SUM(B27:M27)","v":0}]
["TAX PERCANTAGE",{"$f":"JAN!D26","v":"-"},{"$f":"FEB!D26","v":"-"},{"$f":"MAR!D26","v":"-"},{"$f":"APR!D26","v":"-"},{"$f":"MAY!D26","v":"-"},{"$f":"JUN!D26","v":"-"},{"$f":"JUL!D26","v":"-"},{"$f":"AUG!D26","v":"-"},{"$f":"SEP!D26","v":"-"},{"$f":"OCT!D26","v":"-"},{"$f":"NOV!D26","v":"-"},{"$f":"DEC!D26","v":"-"},{"$f":"IFERROR((SUM(B28:M28))/(COUNTIF(B28:M28,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B28:M28)","v":0}]
["MONTHLY SPENDABLE (NET) INCOME",{"$f":"SUM(B13-B27)","v":0},{"$f":"SUM(C13-C27)","v":0},{"$f":"SUM(D13-D27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((N13-N27),\"-\")","v":"-"},{"$f":"SUM(O13-O27)","v":0}]
[]
["EXPENSES"]
[{"$f":"'New Agreed Budget'!A3","v":"GIFTS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A4","v":"GIVING PLEDGE"},{"$f":"JAN!C33","v":0},{"$f":"FEB!C33","v":0},{"$f":"MAR!C33","v":0},{"$f":"APR!C33","v":0},{"$f":"MAY!C33","v":0},{"$f":"JUN!C33","v":0},{"$f":"JUL!C33","v":0},{"$f":"AUG!C33","v":0},{"$f":"SEP!C33","v":0},{"$f":"OCT!C33","v":0},{"$f":"NOV!C33","v":0},{"$f":"DEC!C33","v":0},{"$f":"IFERROR((SUM(B33:M33))/(COUNTIF(B33:M33,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B33:M33)","v":0}]
[{"$f":"'New Agreed Budget'!A5","v":"CHARITIES"},{"$f":"JAN!C34","v":0},{"$f":"FEB!C34","v":0},{"$f":"MAR!C34","v":0},{"$f":"APR!C34","v":0},{"$f":"MAY!C34","v":0},{"$f":"JUN!C34","v":0},{"$f":"JUL!C34","v":0},{"$f":"AUG!C34","v":0},{"$f":"SEP!C34","v":0},{"$f":"OCT!C34","v":0},{"$f":"NOV!C34","v":0},{"$f":"DEC!C34","v":0},{"$f":"IFERROR((SUM(B34:M34))/(COUNTIF(B34:M34,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B34:M34)","v":0}]
[{"$f":"'New Agreed Budget'!A6","v":"MISSIONARIES"},{"$f":"JAN!C35","v":0},{"$f":"FEB!C35","v":0},{"$f":"MAR!C35","v":0},{"$f":"APR!C35","v":0},{"$f":"MAY!C35","v":0},{"$f":"JUN!C35","v":0},{"$f":"JUL!C35","v":0},{"$f":"AUG!C35","v":0},{"$f":"SEP!C35","v":0},{"$f":"OCT!C35","v":0},{"$f":"NOV!C35","v":0},{"$f":"DEC!C35","v":0},{"$f":"IFERROR((SUM(B35:M35))/(COUNTIF(B35:M35,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B35:M35)","v":0}]
[{"$f":"'New Agreed Budget'!A7","v":"CHRISTMAS/BIRTHDAYS"},{"$f":"JAN!C36","v":0},{"$f":"FEB!C36","v":0},{"$f":"MAR!C36","v":0},{"$f":"APR!C36","v":0},{"$f":"MAY!C36","v":0},{"$f":"JUN!C36","v":0},{"$f":"JUL!C36","v":0},{"$f":"AUG!C36","v":0},{"$f":"SEP!C36","v":0},{"$f":"OCT!C36","v":0},{"$f":"NOV!C36","v":0},{"$f":"DEC!C36","v":0},{"$f":"IFERROR((SUM(B36:M36))/(COUNTIF(B36:M36,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B36:M36)","v":0}]
[{"$f":"'New Agreed Budget'!A8","v":"[OTHER]"},{"$f":"JAN!C37","v":0},{"$f":"FEB!C37","v":0},{"$f":"MAR!C37","v":0},{"$f":"APR!C37","v":0},{"$f":"MAY!C37","v":0},{"$f":"JUN!C37","v":0},{"$f":"JUL!C37","v":0},{"$f":"AUG!C37","v":0},{"$f":"SEP!C37","v":0},{"$f":"OCT!C37","v":0},{"$f":"NOV!C37","v":0},{"$f":"DEC!C37","v":0},{"$f":"IFERROR((SUM(B37:M37))/(COUNTIF(B37:M37,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B37:M37)","v":0}]
["TOTAL GIFTS",{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N33:N37)","v":0},{"$f":"SUM(O33:O37)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A11","v":"SAVINGS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A12","v":"GENERAL"},{"$f":"JAN!C41","v":0},{"$f":"FEB!C41","v":0},{"$f":"MAR!C41","v":0},{"$f":"APR!C41","v":0},{"$f":"MAY!C41","v":0},{"$f":"JUN!C41","v":0},{"$f":"JUL!C41","v":0},{"$f":"AUG!C41","v":0},{"$f":"SEP!C41","v":0},{"$f":"OCT!C41","v":0},{"$f":"NOV!C41","v":0},{"$f":"DEC!C41","v":0},{"$f":"IFERROR((SUM(B41:M41))/(COUNTIF(B41:M41,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B41:M41)","v":0}]
[{"$f":"'New Agreed Budget'!A13","v":"EDUCATION"},{"$f":"JAN!C42","v":0},{"$f":"FEB!C42","v":0},{"$f":"MAR!C42","v":0},{"$f":"APR!C42","v":0},{"$f":"MAY!C42","v":0},{"$f":"JUN!C42","v":0},{"$f":"JUL!C42","v":0},{"$f":"AUG!C42","v":0},{"$f":"SEP!C42","v":0},{"$f":"OCT!C42","v":0},{"$f":"NOV!C42","v":0},{"$f":"DEC!C42","v":0},{"$f":"IFERROR((SUM(B42:M42))/(COUNTIF(B42:M42,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B42:M42)","v":0}]
[{"$f":"'New Agreed Budget'!A14","v":"RETIREMENT"},{"$f":"JAN!C43","v":0},{"$f":"FEB!C43","v":0},{"$f":"MAR!C43","v":0},{"$f":"APR!C43","v":0},{"$f":"MAY!C43","v":0},{"$f":"JUN!C43","v":0},{"$f":"JUL!C43","v":0},{"$f":"AUG!C43","v":0},{"$f":"SEP!C43","v":0},{"$f":"OCT!C43","v":0},{"$f":"NOV!C43","v":0},{"$f":"DEC!C43","v":0},{"$f":"IFERROR((SUM(B43:M43))/(COUNTIF(B43:M43,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B43:M43)","v":0}]
[{"$f":"'New Agreed Budget'!A15","v":"[OTHER]"},{"$f":"JAN!C44","v":0},{"$f":"FEB!C44","v":0},{"$f":"MAR!C44","v":0},{"$f":"APR!C44","v":0},{"$f":"MAY!C44","v":0},{"$f":"JUN!C44","v":0},{"$f":"JUL!C44","v":0},{"$f":"AUG!C44","v":0},{"$f":"SEP!C44","v":0},{"$f":"OCT!C44","v":0},{"$f":"NOV!C44","v":0},{"$f":"DEC!C44","v":0},{"$f":"IFERROR((SUM(B44:M44))/(COUNTIF(B44:M44,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B44:M44)","v":0}]
[{"$f":"'New Agreed Budget'!A16","v":"TOTAL SAVINGS"},{"$f":"SUM(B41:B44)","v":0},{"$f":"SUM(C41:C44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N41:N44)","v":0},{"$f":"SUM(O41:O44)","v":0}]
[]
["DEBT SERVICE:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A19","v":"EDUCATION LOANS"},{"$f":"JAN!C48","v":0},{"$f":"FEB!C48","v":0},{"$f":"MAR!C48","v":0},{"$f":"APR!C48","v":0},{"$f":"MAY!C48","v":0},{"$f":"JUN!C48","v":0},{"$f":"JUL!C48","v":0},{"$f":"AUG!C48","v":0},{"$f":"SEP!C48","v":0},{"$f":"OCT!C48","v":0},{"$f":"NOV!C48","v":0},{"$f":"DEC!C48","v":0},{"$f":"IFERROR((SUM(B48:M48))/(COUNTIF(B48:M48,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B48:M48)","v":0}]
[{"$f":"'New Agreed Budget'!A20","v":"CREDIT CARDS/PERSONAL NOTES"},{"$f":"JAN!C49","v":0},{"$f":"FEB!C49","v":0},{"$f":"MAR!C49","v":0},{"$f":"APR!C49","v":0},{"$f":"MAY!C49","v":0},{"$f":"JUN!C49","v":0},{"$f":"JUL!C49","v":0},{"$f":"AUG!C49","v":0},{"$f":"SEP!C49","v":0},{"$f":"OCT!C49","v":0},{"$f":"NOV!C49","v":0},{"$f":"DEC!C49","v":0},{"$f":"IFERROR((SUM(B49:M49))/(COUNTIF(B49:M49,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B49:M49)","v":0}]
[{"$f":"'New Agreed Budget'!A21","v":"[OTHER]"},{"$f":"JAN!C50","v":0},{"$f":"FEB!C50","v":0},{"$f":"MAR!C50","v":0},{"$f":"APR!C50","v":0},{"$f":"MAY!C50","v":0},{"$f":"JUN!C50","v":0},{"$f":"JUL!C50","v":0},{"$f":"AUG!C50","v":0},{"$f":"SEP!C50","v":0},{"$f":"OCT!C50","v":0},{"$f":"NOV!C50","v":0},{"$f":"DEC!C50","v":0},{"$f":"IFERROR((SUM(B50:M50))/(COUNTIF(B50:M50,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B50:M50)","v":0}]
[{"$f":"'New Agreed Budget'!A22","v":"[OTHER]"},{"$f":"JAN!C51","v":0},{"$f":"FEB!C51","v":0},{"$f":"MAR!C51","v":0},{"$f":"APR!C51","v":0},{"$f":"MAY!C51","v":0},{"$f":"JUN!C51","v":0},{"$f":"JUL!C51","v":0},{"$f":"AUG!C51","v":0},{"$f":"SEP!C51","v":0},{"$f":"OCT!C51","v":0},{"$f":"NOV!C51","v":0},{"$f":"DEC!C51","v":0},{"$f":"IFERROR((SUM(B51:M51))/(COUNTIF(B51:M51,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B51:M51)","v":0}]
["TOTAL DEBT",{"$f":"SUM(B48:B51)","v":0},{"$f":"SUM(C48:C51)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N48:N51)","v":0},{"$f":"SUM(O48:O51)","v":0}]
[]
["HOUSING:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A26","v":"MORTGAGE/RENT"},{"$f":"JAN!C55","v":0},{"$f":"FEB!C55","v":0},{"$f":"MAR!C55","v":0},{"$f":"APR!C55","v":0},{"$f":"MAY!C55","v":0},{"$f":"JUN!C55","v":0},{"$f":"JUL!C55","v":0},{"$f":"AUG!C55","v":0},{"$f":"SEP!C55","v":0},{"$f":"OCT!C55","v":0},{"$f":"NOV!C55","v":0},{"$f":"DEC!C55","v":0},{"$f":"IFERROR((SUM(B55:M55))/(COUNTIF(B55:M55,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B55:M55)","v":0}]
[{"$f":"'New Agreed Budget'!A27","v":"PROPERTY TAXES"},{"$f":"JAN!C56","v":0},{"$f":"FEB!C56","v":0},{"$f":"MAR!C56","v":0},{"$f":"APR!C56","v":0},{"$f":"MAY!C56","v":0},{"$f":"JUN!C56","v":0},{"$f":"JUL!C56","v":0},{"$f":"AUG!C56","v":0},{"$f":"SEP!C56","v":0},{"$f":"OCT!C56","v":0},{"$f":"NOV!C56","v":0},{"$f":"DEC!C56","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A28","v":"ELECTRICITY"},{"$f":"JAN!C57","v":0},{"$f":"FEB!C57","v":0},{"$f":"MAR!C57","v":0},{"$f":"APR!C57","v":0},{"$f":"MAY!C57","v":0},{"$f":"JUN!C57","v":0},{"$f":"JUL!C57","v":0},{"$f":"AUG!C57","v":0},{"$f":"SEP!C57","v":0},{"$f":"OCT!C57","v":0},{"$f":"NOV!C57","v":0},{"$f":"DEC!C57","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A29","v":"NATURAL GAS"},{"$f":"JAN!C58","v":0},{"$f":"FEB!C58","v":0},{"$f":"MAR!C58","v":0},{"$f":"APR!C58","v":0},{"$f":"MAY!C58","v":0},{"$f":"JUN!C58","v":0},{"$f":"JUL!C58","v":0},{"$f":"AUG!C58","v":0},{"$f":"SEP!C58","v":0},{"$f":"OCT!C58","v":0},{"$f":"NOV!C58","v":0},{"$f":"DEC!C58","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A30","v":"WATER"},{"$f":"JAN!C59","v":0},{"$f":"FEB!C59","v":0},{"$f":"MAR!C59","v":0},{"$f":"APR!C59","v":0},{"$f":"MAY!C59","v":0},{"$f":"JUN!C59","v":0},{"$f":"JUL!C59","v":0},{"$f":"AUG!C59","v":0},{"$f":"SEP!C59","v":0},{"$f":"OCT!C59","v":0},{"$f":"NOV!C59","v":0},{"$f":"DEC!C59","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A31","v":"CONDO FEE/HOA"},{"$f":"JAN!C60","v":0},{"$f":"FEB!C60","v":0},{"$f":"MAR!C60","v":0},{"$f":"APR!C60","v":0},{"$f":"MAY!C60","v":0},{"$f":"JUN!C60","v":0},{"$f":"JUL!C60","v":0},{"$f":"AUG!C60","v":0},{"$f":"SEP!C60","v":0},{"$f":"OCT!C60","v":0},{"$f":"NOV!C60","v":0},{"$f":"DEC!C60","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A32","v":"CELLPHONES"},{"$f":"JAN!C61","v":0},{"$f":"FEB!C61","v":0},{"$f":"MAR!C61","v":0},{"$f":"APR!C61","v":0},{"$f":"MAY!C61","v":0},{"$f":"JUN!C61","v":0},{"$f":"JUL!C61","v":0},{"$f":"AUG!C61","v":0},{"$f":"SEP!C61","v":0},{"$f":"OCT!C61","v":0},{"$f":"NOV!C61","v":0},{"$f":"DEC!C61","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A33","v":"INTERNET/CABLE"},{"$f":"JAN!C62","v":0},{"$f":"FEB!C62","v":0},{"$f":"MAR!C62","v":0},{"$f":"APR!C62","v":0},{"$f":"MAY!C62","v":0},{"$f":"JUN!C62","v":0},{"$f":"JUL!C62","v":0},{"$f":"AUG!C62","v":0},{"$f":"SEP!C62","v":0},{"$f":"OCT!C62","v":0},{"$f":"NOV!C62","v":0},{"$f":"DEC!C62","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A34","v":"CLEANING SERVICES"},{"$f":"JAN!C63","v":0},{"$f":"FEB!C63","v":0},{"$f":"MAR!C63","v":0},{"$f":"APR!C63","v":0},{"$f":"MAY!C63","v":0},{"$f":"JUN!C63","v":0},{"$f":"JUL!C63","v":0},{"$f":"AUG!C63","v":0},{"$f":"SEP!C63","v":0},{"$f":"OCT!C63","v":0},{"$f":"NOV!C63","v":0},{"$f":"DEC!C63","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A35","v":"SEWER/TRASH"},{"$f":"JAN!C64","v":0},{"$f":"FEB!C64","v":0},{"$f":"MAR!C64","v":0},{"$f":"APR!C64","v":0},{"$f":"MAY!C64","v":0},{"$f":"JUN!C64","v":0},{"$f":"JUL!C64","v":0},{"$f":"AUG!C64","v":0},{"$f":"SEP!C64","v":0},{"$f":"OCT!C64","v":0},{"$f":"NOV!C64","v":0},{"$f":"DEC!C64","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A36","v":"REPAIRS/IMPROVEMENT"},{"$f":"JAN!C65","v":0},{"$f":"FEB!C65","v":0},{"$f":"MAR!C65","v":0},{"$f":"APR!C65","v":0},{"$f":"MAY!C65","v":0},{"$f":"JUN!C65","v":0},{"$f":"JUL!C65","v":0},{"$f":"AUG!C65","v":0},{"$f":"SEP!C65","v":0},{"$f":"OCT!C65","v":0},{"$f":"NOV!C65","v":0},{"$f":"DEC!C65","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A37","v":"FURNISHINGS"},{"$f":"JAN!C66","v":0},{"$f":"FEB!C66","v":0},{"$f":"MAR!C66","v":0},{"$f":"APR!C66","v":0},{"$f":"MAY!C66","v":0},{"$f":"JUN!C66","v":0},{"$f":"JUL!C66","v":0},{"$f":"AUG!C66","v":0},{"$f":"SEP!C66","v":0},{"$f":"OCT!C66","v":0},{"$f":"NOV!C66","v":0},{"$f":"DEC!C66","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A38","v":"[OTHER]"},{"$f":"JAN!C67","v":0},{"$f":"FEB!C67","v":0},{"$f":"MAR!C67","v":0},{"$f":"APR!C67","v":0},{"$f":"MAY!C67","v":0},{"$f":"JUN!C67","v":0},{"$f":"JUL!C67","v":0},{"$f":"AUG!C67","v":0},{"$f":"SEP!C67","v":0},{"$f":"OCT!C67","v":0},{"$f":"NOV!C67","v":0},{"$f":"DEC!C67","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A39","v":"[OTHER]"},{"$f":"JAN!C68","v":0},{"$f":"FEB!C68","v":0},{"$f":"MAR!C68","v":0},{"$f":"APR!C68","v":0},{"$f":"MAY!C68","v":0},{"$f":"JUN!C68","v":0},{"$f":"JUL!C68","v":0},{"$f":"AUG!C68","v":0},{"$f":"SEP!C68","v":0},{"$f":"OCT!C68","v":0},{"$f":"NOV!C68","v":0},{"$f":"DEC!C68","v":0},"    -",0]
["TOTAL HOUSING",{"$f":"SUM(B55:B68)","v":0},{"$f":"SUM(C55:C68)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N55:N68)","v":0},{"$f":"SUM(O55:O68)","v":0}]
[]
["TRANSPORTATION:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A43","v":"GASOLINE"},{"$f":"JAN!C72","v":0},{"$f":"FEB!C72","v":0},{"$f":"MAR!C72","v":0},{"$f":"APR!C72","v":0},{"$f":"MAY!C72","v":0},{"$f":"JUN!C72","v":0},{"$f":"JUL!C72","v":0},{"$f":"AUG!C72","v":0},{"$f":"SEP!C72","v":0},{"$f":"OCT!C72","v":0},{"$f":"NOV!C72","v":0},{"$f":"DEC!C72","v":0},{"$f":"IFERROR((SUM(B72:M72))/(COUNTIF(B72:M72,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B72:M72)","v":0}]
[{"$f":"'New Agreed Budget'!A44","v":"AUTO PAYMENTS/LEASE"},{"$f":"JAN!C73","v":0},{"$f":"FEB!C73","v":0},{"$f":"MAR!C73","v":0},{"$f":"APR!C73","v":0},{"$f":"MAY!C73","v":0},{"$f":"JUN!C73","v":0},{"$f":"JUL!C73","v":0},{"$f":"AUG!C73","v":0},{"$f":"SEP!C73","v":0},{"$f":"OCT!C73","v":0},{"$f":"NOV!C73","v":0},{"$f":"DEC!C73","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A45","v":"MAINTENANCE & REPAIRS"},{"$f":"JAN!C74","v":0},{"$f":"FEB!C74","v":0},{"$f":"MAR!C74","v":0},{"$f":"APR!C74","v":0},{"$f":"MAY!C74","v":0},{"$f":"JUN!C74","v":0},{"$f":"JUL!C74","v":0},{"$f":"AUG!C74","v":0},{"$f":"SEP!C74","v":0},{"$f":"OCT!C74","v":0},{"$f":"NOV!C74","v":0},{"$f":"DEC!C74","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A46","v":"PARKING/PUBLIC TRANSPORTATION"},{"$f":"JAN!C75","v":0},{"$f":"FEB!C75","v":0},{"$f":"MAR!C75","v":0},{"$f":"APR!C75","v":0},{"$f":"MAY!C75","v":0},{"$f":"JUN!C75","v":0},{"$f":"JUL!C75","v":0},{"$f":"AUG!C75","v":0},{"$f":"SEP!C75","v":0},{"$f":"OCT!C75","v":0},{"$f":"NOV!C75","v":0},{"$f":"DEC!C75","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A47","v":"REGISTRATION/TAXES"},{"$f":"JAN!C76","v":0},{"$f":"FEB!C76","v":0},{"$f":"MAR!C76","v":0},{"$f":"APR!C76","v":0},{"$f":"MAY!C76","v":0},{"$f":"JUN!C76","v":0},{"$f":"JUL!C76","v":0},{"$f":"AUG!C76","v":0},{"$f":"SEP!C76","v":0},{"$f":"OCT!C76","v":0},{"$f":"NOV!C76","v":0},{"$f":"DEC!C76","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A48","v":"[OTHER]"},{"$f":"JAN!C77","v":0},{"$f":"FEB!C77","v":0},{"$f":"MAR!C77","v":0},{"$f":"APR!C77","v":0},{"$f":"MAY!C77","v":0},{"$f":"JUN!C77","v":0},{"$f":"JUL!C77","v":0},{"$f":"AUG!C77","v":0},{"$f":"SEP!C77","v":0},{"$f":"OCT!C77","v":0},{"$f":"NOV!C77","v":0},{"$f":"DEC!C77","v":0},"    -",0]
["TOTAL TRANSPORTATION",{"$f":"SUM(B72:B77)","v":0},{"$f":"SUM(C72:C77)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N72:N77)","v":0},{"$f":"SUM(O72:O77)","v":0}]
[]
["INSURANCE:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A52","v":"LIFE"},{"$f":"JAN!C81","v":0},{"$f":"FEB!C81","v":0},{"$f":"MAR!C81","v":0},{"$f":"APR!C81","v":0},{"$f":"MAY!C81","v":0},{"$f":"JUN!C81","v":0},{"$f":"JUL!C81","v":0},{"$f":"AUG!C81","v":0},{"$f":"SEP!C81","v":0},{"$f":"OCT!C81","v":0},{"$f":"NOV!C81","v":0},{"$f":"DEC!C81","v":0},{"$f":"IFERROR((SUM(B81:M81))/(COUNTIF(B81:M81,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B81:M81)","v":0}]
[{"$f":"'New Agreed Budget'!A53","v":"DISABILITY"},{"$f":"JAN!C82","v":0},{"$f":"FEB!C82","v":0},{"$f":"MAR!C82","v":0},{"$f":"APR!C82","v":0},{"$f":"MAY!C82","v":0},{"$f":"JUN!C82","v":0},{"$f":"JUL!C82","v":0},{"$f":"AUG!C82","v":0},{"$f":"SEP!C82","v":0},{"$f":"OCT!C82","v":0},{"$f":"NOV!C82","v":0},{"$f":"DEC!C82","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A54","v":"HEALTH PREMIUM"},{"$f":"JAN!C83","v":0},{"$f":"FEB!C83","v":0},{"$f":"MAR!C83","v":0},{"$f":"APR!C83","v":0},{"$f":"MAY!C83","v":0},{"$f":"JUN!C83","v":0},{"$f":"JUL!C83","v":0},{"$f":"AUG!C83","v":0},{"$f":"SEP!C83","v":0},{"$f":"OCT!C83","v":0},{"$f":"NOV!C83","v":0},{"$f":"DEC!C83","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A55","v":"AUTOMOBILE"},{"$f":"JAN!C84","v":0},{"$f":"FEB!C84","v":0},{"$f":"MAR!C84","v":0},{"$f":"APR!C84","v":0},{"$f":"MAY!C84","v":0},{"$f":"JUN!C84","v":0},{"$f":"JUL!C84","v":0},{"$f":"AUG!C84","v":0},{"$f":"SEP!C84","v":0},{"$f":"OCT!C84","v":0},{"$f":"NOV!C84","v":0},{"$f":"DEC!C84","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A56","v":"HOUSEHOLD"},{"$f":"JAN!C85","v":0},{"$f":"FEB!C85","v":0},{"$f":"MAR!C85","v":0},{"$f":"APR!C85","v":0},{"$f":"MAY!C85","v":0},{"$f":"JUN!C85","v":0},{"$f":"JUL!C85","v":0},{"$f":"AUG!C85","v":0},{"$f":"SEP!C85","v":0},{"$f":"OCT!C85","v":0},{"$f":"NOV!C85","v":0},{"$f":"DEC!C85","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A57","v":"EXCESS LIABILITY"},{"$f":"JAN!C86","v":0},{"$f":"FEB!C86","v":0},{"$f":"MAR!C86","v":0},{"$f":"APR!C86","v":0},{"$f":"MAY!C86","v":0},{"$f":"JUN!C86","v":0},{"$f":"JUL!C86","v":0},{"$f":"AUG!C86","v":0},{"$f":"SEP!C86","v":0},{"$f":"OCT!C86","v":0},{"$f":"NOV!C86","v":0},{"$f":"DEC!C86","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A58","v":"[OTHER]"},{"$f":"JAN!C87","v":0},{"$f":"FEB!C87","v":0},{"$f":"MAR!C87","v":0},{"$f":"APR!C87","v":0},{"$f":"MAY!C87","v":0},{"$f":"JUN!C87","v":0},{"$f":"JUL!C87","v":0},{"$f":"AUG!C87","v":0},{"$f":"SEP!C87","v":0},{"$f":"OCT!C87","v":0},{"$f":"NOV!C87","v":0},{"$f":"DEC!C87","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A59","v":"[OTHER]"},{"$f":"JAN!C88","v":0},{"$f":"FEB!C88","v":0},{"$f":"MAR!C88","v":0},{"$f":"APR!C88","v":0},{"$f":"MAY!C88","v":0},{"$f":"JUN!C88","v":0},{"$f":"JUL!C88","v":0},{"$f":"AUG!C88","v":0},{"$f":"SEP!C88","v":0},{"$f":"OCT!C88","v":0},{"$f":"NOV!C88","v":0},{"$f":"DEC!C88","v":0},"    -",0]
["TOTAL INSURANCE",{"$f":"SUM(B81:B88)","v":0},{"$f":"SUM(C81:C88)","v":0},{"$f":"SUM(D81:D88)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N81:N88)","v":0},{"$f":"SUM(O81:O88)","v":0}]
[]
["FOOD:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A63","v":"GROCERIES"},{"$f":"JAN!C92","v":0},{"$f":"FEB!C92","v":0},{"$f":"MAR!C92","v":0},{"$f":"APR!C92","v":0},{"$f":"MAY!C92","v":0},{"$f":"JUN!C92","v":0},{"$f":"JUL!C92","v":0},{"$f":"AUG!C92","v":0},{"$f":"SEP!C92","v":0},{"$f":"OCT!C92","v":0},{"$f":"NOV!C92","v":0},{"$f":"DEC!C92","v":0},{"$f":"IFERROR((SUM(B92:M92))/(COUNTIF(B92:M92,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B92:M92)","v":0}]
[{"$f":"'New Agreed Budget'!A64","v":"RESTAURANTS"},{"$f":"JAN!C93","v":0},{"$f":"FEB!C93","v":0},{"$f":"MAR!C93","v":0},{"$f":"APR!C93","v":0},{"$f":"MAY!C93","v":0},{"$f":"JUN!C93","v":0},{"$f":"JUL!C93","v":0},{"$f":"AUG!C93","v":0},{"$f":"SEP!C93","v":0},{"$f":"OCT!C93","v":0},{"$f":"NOV!C93","v":0},{"$f":"DEC!C93","v":0},{"$f":"IFERROR((SUM(B93:M93))/(COUNTIF(B93:M93,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B93:M93)","v":0}]
[{"$f":"'New Agreed Budget'!A65","v":"BARS/ALCOHOL"},{"$f":"JAN!C94","v":0},{"$f":"FEB!C94","v":0},{"$f":"MAR!C94","v":0},{"$f":"APR!C94","v":0},{"$f":"MAY!C94","v":0},{"$f":"JUN!C94","v":0},{"$f":"JUL!C94","v":0},{"$f":"AUG!C94","v":0},{"$f":"SEP!C94","v":0},{"$f":"OCT!C94","v":0},{"$f":"NOV!C94","v":0},{"$f":"DEC!C94","v":0},{"$f":"IFERROR((SUM(B94:M94))/(COUNTIF(B94:M94,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B94:M94)","v":0}]
[{"$f":"'New Agreed Budget'!A66","v":"COFFEE SHOPS"},{"$f":"JAN!C95","v":0},{"$f":"FEB!C95","v":0},{"$f":"MAR!C95","v":0},{"$f":"APR!C95","v":0},{"$f":"MAY!C95","v":0},{"$f":"JUN!C95","v":0},{"$f":"JUL!C95","v":0},{"$f":"AUG!C95","v":0},{"$f":"SEP!C95","v":0},{"$f":"OCT!C95","v":0},{"$f":"NOV!C95","v":0},{"$f":"DEC!C95","v":0},{"$f":"IFERROR((SUM(B95:M95))/(COUNTIF(B95:M95,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B95:M95)","v":0}]
[{"$f":"'New Agreed Budget'!A67","v":"[OTHER]"},{"$f":"JAN!C96","v":0},{"$f":"FEB!C96","v":0},{"$f":"MAR!C96","v":0},{"$f":"APR!C96","v":0},{"$f":"MAY!C96","v":0},{"$f":"JUN!C96","v":0},{"$f":"JUL!C96","v":0},{"$f":"AUG!C96","v":0},{"$f":"SEP!C96","v":0},{"$f":"OCT!C96","v":0},{"$f":"NOV!C96","v":0},{"$f":"DEC!C96","v":0},{"$f":"IFERROR((SUM(B96:M96))/(COUNTIF(B96:M96,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B96:M96)","v":0}]
["TOTAL FOOD",{"$f":"SUM(B92:B96)","v":0},{"$f":"SUM(C92:C96)","v":0},0,{"$f":"SUM(E92:E96)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M92:M96)","v":0},{"$f":"SUM(N92:N96)","v":0},{"$f":"SUM(O92:O96)","v":0}]
[]
["MEDICAL EXPENSES:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A71","v":"PHYSICIANS"},{"$f":"JAN!C100","v":0},{"$f":"FEB!C100","v":0},{"$f":"MAR!C100","v":0},{"$f":"APR!C100","v":0},{"$f":"MAY!C100","v":0},{"$f":"JUN!C100","v":0},{"$f":"JUL!C100","v":0},{"$f":"AUG!C100","v":0},{"$f":"SEP!C100","v":0},{"$f":"OCT!C100","v":0},{"$f":"NOV!C100","v":0},{"$f":"DEC!C100","v":0},{"$f":"IFERROR((SUM(B100:M100))/(COUNTIF(B100:M100,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B100:M100)","v":0}]
[{"$f":"'New Agreed Budget'!A72","v":"DENTISTS"},{"$f":"JAN!C101","v":0},{"$f":"FEB!C101","v":0},{"$f":"MAR!C101","v":0},{"$f":"APR!C101","v":0},{"$f":"MAY!C101","v":0},{"$f":"JUN!C101","v":0},{"$f":"JUL!C101","v":0},{"$f":"AUG!C101","v":0},{"$f":"SEP!C101","v":0},{"$f":"OCT!C101","v":0},{"$f":"NOV!C101","v":0},{"$f":"DEC!C101","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A73","v":"PHARMACEUTICALS"},{"$f":"JAN!C102","v":0},{"$f":"FEB!C102","v":0},{"$f":"MAR!C102","v":0},{"$f":"APR!C102","v":0},{"$f":"MAY!C102","v":0},{"$f":"JUN!C102","v":0},{"$f":"JUL!C102","v":0},{"$f":"AUG!C102","v":0},{"$f":"SEP!C102","v":0},{"$f":"OCT!C102","v":0},{"$f":"NOV!C102","v":0},{"$f":"DEC!C102","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A74","v":"VISION"},{"$f":"JAN!C103","v":0},{"$f":"FEB!C103","v":0},{"$f":"MAR!C103","v":0},{"$f":"APR!C103","v":0},{"$f":"MAY!C103","v":0},{"$f":"JUN!C103","v":0},{"$f":"JUL!C103","v":0},{"$f":"AUG!C103","v":0},{"$f":"SEP!C103","v":0},{"$f":"OCT!C103","v":0},{"$f":"NOV!C103","v":0},{"$f":"DEC!C103","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A75","v":"[OTHER]"},{"$f":"JAN!C104","v":0},{"$f":"FEB!C104","v":0},{"$f":"MAR!C104","v":0},{"$f":"APR!C104","v":0},{"$f":"MAY!C104","v":0},{"$f":"JUN!C104","v":0},{"$f":"JUL!C104","v":0},{"$f":"AUG!C104","v":0},{"$f":"SEP!C104","v":0},{"$f":"OCT!C104","v":0},{"$f":"NOV!C104","v":0},{"$f":"DEC!C104","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A76","v":"[OTHER]"},{"$f":"JAN!C105","v":0},{"$f":"FEB!C105","v":0},{"$f":"MAR!C105","v":0},{"$f":"APR!C105","v":0},{"$f":"MAY!C105","v":0},{"$f":"JUN!C105","v":0},{"$f":"JUL!C105","v":0},{"$f":"AUG!C105","v":0},{"$f":"SEP!C105","v":0},{"$f":"OCT!C105","v":0},{"$f":"NOV!C105","v":0},{"$f":"DEC!C105","v":0},"    -",0]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B100:B105)","v":0},{"$f":"SUM(C100:C105)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N100:N105)","v":0},{"$f":"SUM(O100:O105)","v":0}]
[]
["CHILDREN'S EXPENSES:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A80","v":"TUITION"},{"$f":"JAN!C109","v":0},{"$f":"FEB!C109","v":0},{"$f":"MAR!C109","v":0},{"$f":"APR!C109","v":0},{"$f":"MAY!C109","v":0},{"$f":"JUN!C109","v":0},{"$f":"JUL!C109","v":0},{"$f":"AUG!C109","v":0},{"$f":"SEP!C109","v":0},{"$f":"OCT!C109","v":0},{"$f":"NOV!C109","v":0},{"$f":"DEC!C109","v":0},{"$f":"IFERROR((SUM(B109:M109))/(COUNTIF(B109:M109,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B109:M109)","v":0}]
[{"$f":"'New Agreed Budget'!A81","v":"SCHOOL LUNCHES"},{"$f":"JAN!C110","v":0},{"$f":"FEB!C110","v":0},{"$f":"MAR!C110","v":0},{"$f":"APR!C110","v":0},{"$f":"MAY!C110","v":0},{"$f":"JUN!C110","v":0},{"$f":"JUL!C110","v":0},{"$f":"AUG!C110","v":0},{"$f":"SEP!C110","v":0},{"$f":"OCT!C110","v":0},{"$f":"NOV!C110","v":0},{"$f":"DEC!C110","v":0},{"$f":"IFERROR((SUM(B110:M110))/(COUNTIF(B110:M110,\">0\")),\"    -\")","v":"    -"},0]
[{"$f":"'New Agreed Budget'!A82","v":"DAY CARE"},{"$f":"JAN!C111","v":0},{"$f":"FEB!C111","v":0},{"$f":"MAR!C111","v":0},{"$f":"APR!C111","v":0},{"$f":"MAY!C111","v":0},{"$f":"JUN!C111","v":0},{"$f":"JUL!C111","v":0},{"$f":"AUG!C111","v":0},{"$f":"SEP!C111","v":0},{"$f":"OCT!C111","v":0},{"$f":"NOV!C111","v":0},{"$f":"DEC!C111","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A83","v":"ALLOWANCES"},{"$f":"JAN!C112","v":0},{"$f":"FEB!C112","v":0},{"$f":"MAR!C112","v":0},{"$f":"APR!C112","v":0},{"$f":"MAY!C112","v":0},{"$f":"JUN!C112","v":0},{"$f":"JUL!C112","v":0},{"$f":"AUG!C112","v":0},{"$f":"SEP!C112","v":0},{"$f":"OCT!C112","v":0},{"$f":"NOV!C112","v":0},{"$f":"DEC!C112","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A84","v":"LESSONS"},{"$f":"JAN!C113","v":0},{"$f":"FEB!C113","v":0},{"$f":"MAR!C113","v":0},{"$f":"APR!C113","v":0},{"$f":"MAY!C113","v":0},{"$f":"JUN!C113","v":0},{"$f":"JUL!C113","v":0},{"$f":"AUG!C113","v":0},{"$f":"SEP!C113","v":0},{"$f":"OCT!C113","v":0},{"$f":"NOV!C113","v":0},{"$f":"DEC!C113","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A85","v":"[OTHER]"},{"$f":"JAN!C114","v":0},{"$f":"FEB!C114","v":0},{"$f":"MAR!C114","v":0},{"$f":"APR!C114","v":0},{"$f":"MAY!C114","v":0},{"$f":"JUN!C114","v":0},{"$f":"JUL!C114","v":0},{"$f":"AUG!C114","v":0},{"$f":"SEP!C114","v":0},{"$f":"OCT!C114","v":0},{"$f":"NOV!C114","v":0},{"$f":"DEC!C114","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A86","v":"[OTHER]"},{"$f":"JAN!C115","v":0},{"$f":"FEB!C115","v":0},{"$f":"MAR!C115","v":0},{"$f":"APR!C115","v":0},{"$f":"MAY!C115","v":0},{"$f":"JUN!C115","v":0},{"$f":"JUL!C115","v":0},{"$f":"AUG!C115","v":0},{"$f":"SEP!C115","v":0},{"$f":"OCT!C115","v":0},{"$f":"NOV!C115","v":0},{"$f":"DEC!C115","v":0},"    -",0]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B109:B115)","v":0},{"$f":"SUM(C109:C115)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N109:N115)","v":0},{"$f":"SUM(O109:O115)","v":0}]
[]
["CLOTHING:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A90","v":"[CLOTHING OTHER]"},{"$f":"JAN!C119","v":0},{"$f":"FEB!C119","v":0},{"$f":"MAR!C119","v":0},{"$f":"APR!C119","v":0},{"$f":"MAY!C119","v":0},{"$f":"JUN!C119","v":0},{"$f":"JUL!C119","v":0},{"$f":"AUG!C119","v":0},{"$f":"SEP!C119","v":0},{"$f":"OCT!C119","v":0},{"$f":"NOV!C119","v":0},{"$f":"DEC!C119","v":0},{"$f":"IFERROR((SUM(B119:M119))/(COUNTIF(B119:M119,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B119:M119)","v":0}]
[{"$f":"'New Agreed Budget'!A91","v":"[CLOTHING OTHER]"},{"$f":"JAN!C120","v":0},{"$f":"FEB!C120","v":0},{"$f":"MAR!C120","v":0},{"$f":"APR!C120","v":0},{"$f":"MAY!C120","v":0},{"$f":"JUN!C120","v":0},{"$f":"JUL!C120","v":0},{"$f":"AUG!C120","v":0},{"$f":"SEP!C120","v":0},{"$f":"OCT!C120","v":0},{"$f":"NOV!C120","v":0},{"$f":"DEC!C120","v":0},{"$f":"IFERROR((SUM(B120:M120))/(COUNTIF(B120:M120,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B120:M120)","v":0}]
["TOTAL CLOTHING",{"$f":"SUM(B119:B120)","v":0},{"$f":"SUM(C119:C120)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N119:N120)","v":0},{"$f":"SUM(O119:O120)","v":0}]
[]
["ENTERTAINMENT:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A95","v":"EVENINGS OUT"},{"$f":"JAN!C124","v":0},{"$f":"FEB!C124","v":0},{"$f":"MAR!C124","v":0},{"$f":"APR!C124","v":0},{"$f":"MAY!C124","v":0},{"$f":"JUN!C124","v":0},{"$f":"JUL!C124","v":0},{"$f":"AUG!C124","v":0},{"$f":"SEP!C124","v":0},{"$f":"OCT!C124","v":0},{"$f":"NOV!C124","v":0},{"$f":"DEC!C124","v":0},{"$f":"IFERROR((SUM(B124:M124))/(COUNTIF(B124:M124,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B124:M124)","v":0}]
[{"$f":"'New Agreed Budget'!A96","v":"BABY SITTERS"},{"$f":"JAN!C125","v":0},{"$f":"FEB!C125","v":0},{"$f":"MAR!C125","v":0},{"$f":"APR!C125","v":0},{"$f":"MAY!C125","v":0},{"$f":"JUN!C125","v":0},{"$f":"JUL!C125","v":0},{"$f":"AUG!C125","v":0},{"$f":"SEP!C125","v":0},{"$f":"OCT!C125","v":0},{"$f":"NOV!C125","v":0},{"$f":"DEC!C125","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A97","v":"MEDIA SUBSCRIPTIONS"},{"$f":"JAN!C126","v":0},{"$f":"FEB!C126","v":0},{"$f":"MAR!C126","v":0},{"$f":"APR!C126","v":0},{"$f":"MAY!C126","v":0},{"$f":"JUN!C126","v":0},{"$f":"JUL!C126","v":0},{"$f":"AUG!C126","v":0},{"$f":"SEP!C126","v":0},{"$f":"OCT!C126","v":0},{"$f":"NOV!C126","v":0},{"$f":"DEC!C126","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A98","v":"PAPER SUBSCRIPTIONS"},{"$f":"JAN!C127","v":0},{"$f":"FEB!C127","v":0},{"$f":"MAR!C127","v":0},{"$f":"APR!C127","v":0},{"$f":"MAY!C127","v":0},{"$f":"JUN!C127","v":0},{"$f":"JUL!C127","v":0},{"$f":"AUG!C127","v":0},{"$f":"SEP!C127","v":0},{"$f":"OCT!C127","v":0},{"$f":"NOV!C127","v":0},{"$f":"DEC!C127","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A99","v":"DUES/CLUBS/ACTIVITIES"},{"$f":"JAN!C128","v":0},{"$f":"FEB!C128","v":0},{"$f":"MAR!C128","v":0},{"$f":"APR!C128","v":0},{"$f":"MAY!C128","v":0},{"$f":"JUN!C128","v":0},{"$f":"JUL!C128","v":0},{"$f":"AUG!C128","v":0},{"$f":"SEP!C128","v":0},{"$f":"OCT!C128","v":0},{"$f":"NOV!C128","v":0},{"$f":"DEC!C128","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A100","v":"VACATIONS"},{"$f":"JAN!C129","v":0},{"$f":"FEB!C129","v":0},{"$f":"MAR!C129","v":0},{"$f":"APR!C129","v":0},{"$f":"MAY!C129","v":0},{"$f":"JUN!C129","v":0},{"$f":"JUL!C129","v":0},{"$f":"AUG!C129","v":0},{"$f":"SEP!C129","v":0},{"$f":"OCT!C129","v":0},{"$f":"NOV!C129","v":0},{"$f":"DEC!C129","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A101","v":"[OTHER]"},{"$f":"JAN!C130","v":0},{"$f":"FEB!C130","v":0},{"$f":"MAR!C130","v":0},{"$f":"APR!C130","v":0},{"$f":"MAY!C130","v":0},{"$f":"JUN!C130","v":0},{"$f":"JUL!C130","v":0},{"$f":"AUG!C130","v":0},{"$f":"SEP!C130","v":0},{"$f":"OCT!C130","v":0},{"$f":"NOV!C130","v":0},{"$f":"DEC!C130","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A102","v":"[OTHER]"},{"$f":"JAN!C131","v":0},{"$f":"FEB!C131","v":0},{"$f":"MAR!C131","v":0},{"$f":"APR!C131","v":0},{"$f":"MAY!C131","v":0},{"$f":"JUN!C131","v":0},{"$f":"JUL!C131","v":0},{"$f":"AUG!C131","v":0},{"$f":"SEP!C131","v":0},{"$f":"OCT!C131","v":0},{"$f":"NOV!C131","v":0},{"$f":"DEC!C131","v":0},"    -",0]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B124:B131)","v":0},{"$f":"SUM(C124:C131)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N124:N131)","v":0},{"$f":"SUM(O124:O131)","v":0}]
[]
[{"$f":"'New Agreed Budget'!A105","v":"MISCELLANEOUS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"'New Agreed Budget'!A106","v":"TOILETRIES"},{"$f":"JAN!C135","v":0},{"$f":"FEB!C135","v":0},{"$f":"MAR!C135","v":0},{"$f":"APR!C135","v":0},{"$f":"MAY!C135","v":0},{"$f":"JUN!C135","v":0},{"$f":"JUL!C135","v":0},{"$f":"AUG!C135","v":0},{"$f":"SEP!C135","v":0},{"$f":"OCT!C135","v":0},{"$f":"NOV!C135","v":0},{"$f":"DEC!C135","v":0},{"$f":"IFERROR((SUM(B135:M135))/(COUNTIF(B135:M135,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B135:M135)","v":0}]
[{"$f":"'New Agreed Budget'!A107","v":"DRY CLEANING"},{"$f":"JAN!C136","v":0},{"$f":"FEB!C136","v":0},{"$f":"MAR!C136","v":0},{"$f":"APR!C136","v":0},{"$f":"MAY!C136","v":0},{"$f":"JUN!C136","v":0},{"$f":"JUL!C136","v":0},{"$f":"AUG!C136","v":0},{"$f":"SEP!C136","v":0},{"$f":"OCT!C136","v":0},{"$f":"NOV!C136","v":0},{"$f":"DEC!C136","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A108","v":"PROFESSIONAL FEES"},{"$f":"JAN!C137","v":0},{"$f":"FEB!C137","v":0},{"$f":"MAR!C137","v":0},{"$f":"APR!C137","v":0},{"$f":"MAY!C137","v":0},{"$f":"JUN!C137","v":0},{"$f":"JUL!C137","v":0},{"$f":"AUG!C137","v":0},{"$f":"SEP!C137","v":0},{"$f":"OCT!C137","v":0},{"$f":"NOV!C137","v":0},{"$f":"DEC!C137","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A109","v":"ANIMALS"},{"$f":"JAN!C138","v":0},{"$f":"FEB!C138","v":0},{"$f":"MAR!C138","v":0},{"$f":"APR!C138","v":0},{"$f":"MAY!C138","v":0},{"$f":"JUN!C138","v":0},{"$f":"JUL!C138","v":0},{"$f":"AUG!C138","v":0},{"$f":"SEP!C138","v":0},{"$f":"OCT!C138","v":0},{"$f":"NOV!C138","v":0},{"$f":"DEC!C138","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A110","v":"BEAUTY & BARBER"},{"$f":"JAN!C139","v":0},{"$f":"FEB!C139","v":0},{"$f":"MAR!C139","v":0},{"$f":"APR!C139","v":0},{"$f":"MAY!C139","v":0},{"$f":"JUN!C139","v":0},{"$f":"JUL!C139","v":0},{"$f":"AUG!C139","v":0},{"$f":"SEP!C139","v":0},{"$f":"OCT!C139","v":0},{"$f":"NOV!C139","v":0},{"$f":"DEC!C139","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A111","v":"CASH ALLOWANCES"},{"$f":"JAN!C140","v":0},{"$f":"FEB!C140","v":0},{"$f":"MAR!C140","v":0},{"$f":"APR!C140","v":0},{"$f":"MAY!C140","v":0},{"$f":"JUN!C140","v":0},{"$f":"JUL!C140","v":0},{"$f":"AUG!C140","v":0},{"$f":"SEP!C140","v":0},{"$f":"OCT!C140","v":0},{"$f":"NOV!C140","v":0},{"$f":"DEC!C140","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A112","v":"OTHER SERVICES"},{"$f":"JAN!C141","v":0},{"$f":"FEB!C141","v":0},{"$f":"MAR!C141","v":0},{"$f":"APR!C141","v":0},{"$f":"MAY!C141","v":0},{"$f":"JUN!C141","v":0},{"$f":"JUL!C141","v":0},{"$f":"AUG!C141","v":0},{"$f":"SEP!C141","v":0},{"$f":"OCT!C141","v":0},{"$f":"NOV!C141","v":0},{"$f":"DEC!C141","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A113","v":"OTHER PURCHASES"},{"$f":"JAN!C142","v":0},{"$f":"FEB!C142","v":0},{"$f":"MAR!C142","v":0},{"$f":"APR!C142","v":0},{"$f":"MAY!C142","v":0},{"$f":"JUN!C142","v":0},{"$f":"JUL!C142","v":0},{"$f":"AUG!C142","v":0},{"$f":"SEP!C142","v":0},{"$f":"OCT!C142","v":0},{"$f":"NOV!C142","v":0},{"$f":"DEC!C142","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A114","v":"[OTHER]"},{"$f":"JAN!C143","v":0},{"$f":"FEB!C143","v":0},{"$f":"MAR!C143","v":0},{"$f":"APR!C143","v":0},{"$f":"MAY!C143","v":0},{"$f":"JUN!C143","v":0},{"$f":"JUL!C143","v":0},{"$f":"AUG!C143","v":0},{"$f":"SEP!C143","v":0},{"$f":"OCT!C143","v":0},{"$f":"NOV!C143","v":0},{"$f":"DEC!C143","v":0},"    -",0]
[{"$f":"'New Agreed Budget'!A115","v":"[OTHER]"},{"$f":"JAN!C144","v":0},{"$f":"FEB!C144","v":0},{"$f":"MAR!C144","v":0},{"$f":"APR!C144","v":0},{"$f":"MAY!C144","v":0},{"$f":"JUN!C144","v":0},{"$f":"JUL!C144","v":0},{"$f":"AUG!C144","v":0},{"$f":"SEP!C144","v":0},{"$f":"OCT!C144","v":0},{"$f":"NOV!C144","v":0},{"$f":"DEC!C144","v":0},"    -",0]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B135:B144)","v":0},{"$f":"SUM(C135:C144)","v":0},{"$f":"SUM(D135:D144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N135:N144)","v":0},{"$f":"SUM(O135:O144)","v":0}]
[]
["SURPLUS/DEFICIT","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
["TOTAL GROSS INCOME",{"$f":"B13","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(B148:M148))/(COUNTIF(B148:M148,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B148:M148)","v":0}]
["TAXES & WITHHOLDING",{"$f":"B27","v":0},{"$f":"C27","v":0},0,0,0,0,0,0,0,0,0,0,"    -",0]
["NET INCOME",{"$f":"B29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(B150:M150))/(COUNTIF(B150:M150,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B150:M150)","v":0}]
["TOTAL EXPENSES",{"$f":"SUM(B45,B52,B145,B38,B132,B116,B106,B121,B97,B89,B78,B69)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(B151:M151))/(COUNTIF(B151:M151,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B151:M151)","v":0}]
["TOTAL SURPLUS / DEFICIT",{"$f":"SUM(B150-B151)","v":0},{"$f":"SUM(C150-C151)","v":0},{"$f":"SUM(D150-D151)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M150-M151)","v":0},{"$f":"IFERROR((SUM(B152:M152))/(COUNTIF(B152:M152,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(O150-O151)","v":0}]