{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Instructions","Personal Budget","Actual Performance","chart_calcs"],"not_rendered":{"charts":8,"images":1,"macros":1,"external_links":0,"defined_names":55,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":52,"n_cols":2,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Instructions for completing your Personal Budget"]
[]
[null,"Note: It’s not possible to add or delete rows.  All expense category headings and line items can be edited. Each category has an 'Other' row at the bottom. There's also an 'Other/Misc' section available for expenses which don't fit into the existing categories. Ensure you update the category heading and each line item. For any income or expense items not relevant, simply leave the row blank."]
[]
[null,"Personal Budget Sheet"]
[null,"1.       Select the year ending date from the dropdown cells.  The Personal Budget sheet automatically opens at this field.  The month selected will automatically update the template to start with the month at the beginning of the year."]
[null,"2.       Enter your name in cell C2."]
[null,"3.       Click ‘Begin Budget’.  This will take you to the first input cell.  The Monthly Cash Summary section automatically calculates based on the income and expenses inputted into the template; you can’t edit these cells."]
[null,"4.       Begin by entering your income for the year, after tax.  Select the frequency from the dropdown box for each type of income and enter the amount:"]
[null,"·         Monthly: This is the default frequency.  Enter the monthly figure in the Amount column and it will populate the same figure across the months."]
[null,"·         Manual: If the amount changes each month or payments are irregular (e.g. one-off, quarterly, bi-annually, etc.), select Manual from the dropdown then enter the amount in the relevant month/s."]
[null,"·         Weekly: If the amount is received weekly, select Weekly from the dropdown then enter the weekly figure in the Amount column.  This amount will be multiplied by 52 and divided by 12 to calculate the monthly figure and will automatically populate across each month."]
[null,"·         Fortnightly: If the amount is received fortnightly, select Fortnightly from the dropdown then enter the fortnightly figure in the Amount column.  This amount will be multiplied by 26 and divided by 12 to calculate the monthly figure and will automatically populate across each month.  "]
[null,"·         Annually: If you’re billed annually for any expenses but for budgeting purposes pay more frequently, e.g. by monthly automatic payment, select Annually from the dropdown then enter the annual figure in the Amount column.  The amount will be divided by 12 to calculate the monthly figure and will automatically populate across each month."]
[null,"5.       Monthly and annual income totals calculate automatically; you can’t enter data into any of these calculating cells."]
[null,"6.       Follow the same process of selecting the frequency and entering the amount for each expense within the 10 categories:"]
[null,"·         Household"]
[null,"-          Record the interest portion of your mortgage in this section; the principal repayments will go in the Debt Repayments category.  If you’re unsure of the split between interest and principal, there are many Monthly Loan Amortisation calculators available on the internet"]
[null,"·         Food"]
[null,"·         Apparel"]
[null,"·         Children"]
[null,"·         Medical"]
[null,"·         Insurance"]
[null,"·         Transport"]
[null,"·         Lifestyle"]
[null,"·         Debt Repayments"]
[null,"-          Record the mortgage principal repayments in this section"]
[null,"·         Other/Misc"]
[null,"-          Update the category name and each line item"]
[null,"7.       Monthly and annual income totals calculate automatically; you can’t enter data into any of these calculating cells."]
[null,"8.       As you enter your income and expenses, doughnut graphs will appear at the top of the template summarising your Annual Income, Annual Expenses and Annual Cash Surplus or Deficit.  The graphs will automatically update based on the amounts inputted into the sheet.  Use the Cash Summary scroll bar in Row 23 to view individual months or an annual summary.  "]
[]
[null,"Reviewing Your Budget"]
[null,"1.       Review your draft Personal Budget on screen, or print, depending on your preference."]
[null,"2.       Take a close look at the doughnut graphs at the top.  Do the percentages allocated to each expense category seem reasonbale?  A warning - you may find your initial draft a bit confronting!"]
[]
[null,"Actual Performance Sheet"]
[null,"1.       The Actual Performance sheet should be updated each month with your actual income and expenses."]
[null,"2.       Enter your income for the month.  As soon as the first figure has been inputted into the Actual column, the Budget column for that month will automatically populate for each income and expense; you can’t manually enter figures into the Budget column."]
[null,"3.       After entering all income and expenses, scroll to the top and review the Monthly Cash Summary and compare your actual results to your budget."]
[null,"4.       Review the Year to Date (YTD) Variance column for each income and expense item to monitor how you’re tracking towards your budget.  "]
[null,"5.       If you feel that your original Personal Budget is not realistic, make the necessary change to the Personal Budget sheet for the remaining months."]
[]
[null,"Calculations slowing down your workbook?"]
[null,"You may experience a delay in entering data while calculations are automatically performed.  To prevent this delay, you can edit your Excel settings so that you control when calculations are performed manually, instead of after each input:"]
[null,"1.  Open the Personal Budget sheet."]
[null,"2.  Navigate to the Formulas tab, select Calculation Options, then select Manual."]
[null,"3.  Input your figure into the sheet."]
[null,"4.  Click F9 to force the worksheet to perform the calculations."]
[]
[null,"For any questions in relation to this personal budget please contact the team at Smart Business Solutions on 03 5911 7000 or reception@smartbusinesssolutions.com.au"]

{"sheet":"Personal Budget","index":1,"n_rows":150,"n_cols":19,"rows_kept":150,"cut":false,"hidden":false,"merged":[[40,3,40,4],[5,15,5,19],[5,1,5,2],[5,7,5,11],[0,14,0,15],[0,1,0,11],[0,16,0,18],[0,12,0,13]]}
[null,"Personal Budget for the year ending:",null,null,null,null,null,null,null,null,null,null,30,null,"Jun",null,2023]
[null,"Name:"]
[]
[]
[null,{"$f":"chart_calcs!$D$6","v":"Annual Income:"},null,null,null,null,null,{"$f":"chart_calcs!$D$7","v":"Annual Expenses:"},null,null,null,null,null,null,null,{"$f":"chart_calcs!$D$8","v":"Annual Cash Surplus (Deficit):"}]
[null,{"$f":"chart_calcs!$F$6","v":0},null,null,null,null,null,{"$f":"chart_calcs!$F$7","v":0},null,null,null,null,null,null,null,{"$f":"chart_calcs!$F$8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedPeriod","v":"ANNUAL"}]
[null,"Monthly Cash Summary",null,null,{"$f":"FirstMonth","v":"Jun "},{"$f":"NextMonth","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL"]
[null,"Cash Surplus (Deficit)",null,null,null,{"$f":"F39-F150","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F29:Q29)","v":0}]
[null,"Cumulative Cash Surplus (Deficit)",null,null,null,{"$f":"SUM($F$29:F$29)","v":0},{"$f":"SUM($F$29:G$29)","v":0},{"$f":"SUM($F$29:H$29)","v":0},{"$f":"SUM($F$29:I$29)","v":0},{"$f":"SUM($F$29:J$29)","v":0},{"$f":"SUM($F$29:K$29)","v":0},{"$f":"SUM($F$29:L$29)","v":0},{"$f":"SUM($F$29:M$29)","v":0},{"$f":"SUM($F$29:N$29)","v":0},{"$f":"SUM($F$29:O$29)","v":0},{"$f":"SUM($F$29:P$29)","v":0},{"$f":"SUM($F$29:Q$29)","v":0}]
[]
[null,"MONTHLY INCOME",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL"]
[null,null,"Business drawings","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F33:Q33)","v":0},{"$f":"IFERROR(INDEX($F33:$R33,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Salary / wages","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F34:$R34,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Interest","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F35:$R35,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Dividends","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F36:$R36,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Rental income","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F37:$R37,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other income","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F38:$R38,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[null,null,"TOTAL INCOME",null,null,{"$f":"SUM(F33:F38)","v":0},{"$f":"SUM(G33:G38)","v":0},{"$f":"SUM(H33:H38)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F39:$R39,,SelectedPeriodColumn)/INDEX($F$39:$R$39,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"MONTHLY EXPENSES"]
[null,"Household",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC "]
[null,null,"Mortgage interest / rent / board","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F43:Q43)","v":0},{"$f":"IFERROR(INDEX($F43:$R43,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Rates","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F44:Q44)","v":0},{"$f":"IFERROR(INDEX($F44:$R44,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Water rates","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F45:$R45,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Repairs and maintenance","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F46:$R46,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Phone / internet","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F47:$R47,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Mobile phones","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F48:$R48,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Electricity / gas / heating","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F49:Q49)","v":0},{"$f":"IFERROR(INDEX($F49:$R49,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Cleaner","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F50:Q50)","v":0},{"$f":"IFERROR(INDEX($F50:$R50,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Waste management","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F51:Q51)","v":0},{"$f":"IFERROR(INDEX($F51:$R51,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Gardening","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F52:Q52)","v":0},{"$f":"IFERROR(INDEX($F52:$R52,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Furniture / homewares","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F53:$R53,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Whiteware","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F54:$R54,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Bank fees","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F55:$R55,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F56:Q56)","v":0},{"$f":"IFERROR(INDEX($F56:$R56,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F43:F56)","v":0},{"$f":"SUM(G43:G56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F57:Q57)","v":0},{"$f":"IFERROR(INDEX($F57:$R57,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Food",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},{"$f":"NextMonth","v":"SEP "},"OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Groceries","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F60:Q60)","v":0},{"$f":"IFERROR(INDEX($F60:$R60,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Takeaways","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F61:Q61)","v":0},{"$f":"IFERROR(INDEX($F61:$R61,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Dining out","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F62:$R62,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Food subscriptions","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F63:$R63,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F64:$R64,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F60:F64)","v":0},{"$f":"SUM(G60:G64)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F65:Q65)","v":0},{"$f":"IFERROR(INDEX($F65:$R65,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Apparel",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Clothing","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F68:Q68)","v":0},{"$f":"IFERROR(INDEX($F68:$R68,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Shoes","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F69:Q69)","v":0},{"$f":"IFERROR(INDEX($F69:$R69,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Uniforms","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F70:Q70)","v":0},{"$f":"IFERROR(INDEX($F70:$R70,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Sporting","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F71:$R71,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Dry cleaning","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F72:$R72,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F73:$R73,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F68:F73)","v":0},{"$f":"SUM(G68:G73)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F74:$R74,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Children",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Childcare","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F77:Q77)","v":0},{"$f":"IFERROR(INDEX($F77:$R77,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Education","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F78:Q78)","v":0},{"$f":"IFERROR(INDEX($F78:$R78,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Uniforms","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F79:$R79,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Sports / hobbies","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F80:$R80,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Pocket money","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F81:Q81)","v":0},{"$f":"IFERROR(INDEX($F81:$R81,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Child support","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F82:Q82)","v":0},{"$f":"IFERROR(INDEX($F82:$R82,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F83:Q83)","v":0},{"$f":"IFERROR(INDEX($F83:$R83,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F77:F83)","v":0},{"$f":"SUM(G77:G83)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F84:Q84)","v":0},{"$f":"IFERROR(INDEX($F84:$R84,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Medical",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Doctor","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F87:Q87)","v":0},{"$f":"IFERROR(INDEX($F87:$R87,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Dentist","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F88:$R88,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Optometrist","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F89:$R89,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Chemist / prescriptions","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F90:$R90,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Massage therapy","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F91:$R91,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F92:$R92,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F87:F92)","v":0},{"$f":"SUM(G87:G92)","v":0},0,0,0,0,0,{"$f":"SUM(M87:M92)","v":0},0,0,0,0,{"$f":"SUM(F93:Q93)","v":0},{"$f":"IFERROR(INDEX($F93:$R93,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Insurance",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Life","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F96:Q96)","v":0},{"$f":"IFERROR(INDEX($F96:$R96,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Health","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F97:Q97)","v":0},{"$f":"IFERROR(INDEX($F97:$R97,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Trauma","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F98:$R98,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Income protection","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F99:$R99,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"House / contents","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F100:$R100,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Vehicles","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F101:Q101)","v":0},{"$f":"IFERROR(INDEX($F101:$R101,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Pets","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F102:Q102)","v":0},{"$f":"IFERROR(INDEX($F102:$R102,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F103:Q103)","v":0},{"$f":"IFERROR(INDEX($F103:$R103,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F96:F103)","v":0},{"$f":"SUM(G96:G103)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F104:Q104)","v":0},{"$f":"IFERROR(INDEX($F104:$R104,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Transport",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Fuel","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F107:Q107)","v":0},{"$f":"IFERROR(INDEX($F107:$R107,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Registration / on road costs","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F108:$R108,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Repairs / maintenance","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F109:$R109,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Public transport","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F110:$R110,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Toll roads","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F111:$R111,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F112:$R112,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F107:F112)","v":0},{"$f":"SUM(G107:G112)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F113:$R113,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Lifestyle",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Grooming","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F116:Q116)","v":0},{"$f":"IFERROR(INDEX($F116:$R116,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Online subscriptions","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F117:$R117,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Gym / club memberships","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F118:$R118,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Entertainment","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F119:$R119,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Pet costs","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F120:$R120,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Gifts","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F121:$R121,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Holidays","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F122:$R122,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Special occasions","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F123:$R123,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Donations","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F124:$R124,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F125:$R125,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F116:F125)","v":0},{"$f":"SUM(G116:G125)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F126:$R126,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Debt Repayments",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Mortgage principal","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F129:Q129)","v":0},{"$f":"IFERROR(INDEX($F129:$R129,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Vehicle loans","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F130:Q130)","v":0},{"$f":"IFERROR(INDEX($F130:$R130,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Bank loans","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F131:$R131,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Credit cards","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F132:$R132,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Hire purchase","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F133:$R133,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Student loans","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F134:$R134,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F135:$R135,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F129:F135)","v":0},{"$f":"SUM(G129:G135)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F136:Q136)","v":0},{"$f":"IFERROR(INDEX($F136:$R136,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[null,"Other/Misc",null,"FREQUENCY","AMOUNT",{"$f":"F28","v":"JUL "},{"$f":"NextMonth","v":"AUG "},"SEP ","OCT ","NOV ","DEC ","JAN ","FEB ","MAR ","APR ","MAY ","JUN ","ANNUAL","% INC"]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F139:Q139)","v":0},{"$f":"IFERROR(INDEX($F139:$R139,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F140:Q140)","v":0},{"$f":"IFERROR(INDEX($F140:$R140,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F141:$R141,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F142:$R142,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F143:$R143,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F144:$R144,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Other","Monthly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($F145:$R145,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F139:F145)","v":0},{"$f":"SUM(G139:G145)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F146:Q146)","v":0},{"$f":"IFERROR(INDEX($F146:$R146,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]
[]
[]
[]
[null,null,"TOTAL EXPENSES",null,null,{"$f":"SUM(F57,F65,F74,F84,F93,F104,F113,F126,F136,F146)","v":0},{"$f":"SUM(G57,G65,G74,G84,G93,G104,G113,G126,G136,G146)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F150:Q150)","v":0},{"$f":"IFERROR(INDEX($F150:$R150,,SelectedPeriodColumn)/INDEX($F$150:$R$150,,SelectedPeriodColumn),0)","v":0}]

{"sheet":"Actual Performance","index":2,"n_rows":161,"n_cols":32,"rows_kept":161,"cut":false,"hidden":false,"merged":[[40,3,40,4],[5,1,5,2],[30,5,30,6],[30,7,30,8],[30,9,30,10],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,5,26,6],[26,7,26,8],[26,9,26,10],[26,15,26,16],[26,11,26,12],[26,13,26,14],[26,17,26,18],[26,19,26,20],[26,21,26,22],[30,21,30,22],[30,23,30,24],[30,25,30,26],[30,27,30,28],[41,5,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[59,25,59,26],[59,27,59,28],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,23,59,24],[59,5,59,6],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[68,23,68,24],[68,25,68,26],[68,27,68,28],[78,19,78,20],[78,21,78,22],[78,23,78,24],[78,15,78,16],[78,17,78,18],[78,9,78,10],[78,11,78,12],[78,13,78,14],[68,5,68,6],[68,7,68,8],[68,9,68,10],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[78,25,78,26],[78,27,78,28],[89,5,89,6],[89,7,89,8],[89,9,89,10],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[89,27,89,28],[78,5,78,6],[78,7,78,8],[99,25,99,26],[99,27,99,28],[111,5,111,6],[111,7,111,8],[111,9,111,10],[111,11,111,12],[111,13,111,14],[111,15,111,16],[111,17,111,18],[111,19,111,20],[111,21,111,22],[111,23,111,24],[111,25,111,26],[111,27,111,28],[99,15,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[99,23,99,24],[99,5,99,6],[99,7,99,8],[99,9,99,10],[99,11,99,12],[99,13,99,14],[121,25,121,26],[121,27,121,28],[135,5,135,6],[135,7,135,8],[135,9,135,10],[135,11,135,12],[135,13,135,14],[135,15,135,16],[135,17,135,18],[135,19,135,20],[135,21,135,22],[135,23,135,24],[135,25,135,26],[135,27,135,28],[121,15,121,16],[121,17,121,18],[121,19,121,20],[121,21,121,22],[121,23,121,24],[121,5,121,6],[121,7,121,8],[121,9,121,10],[121,11,121,12],[121,13,121,14],[146,23,146,24],[146,25,146,26],[146,27,146,28],[146,5,146,6],[146,7,146,8],[146,9,146,10],[146,11,146,12],[146,13,146,14],[146,15,146,16],[146,17,146,18],[146,19,146,20],[146,21,146,22]]}
[null,"Personal Budget for the year ending:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DateAsANumber & \" \" & T('Personal Budget'!O1:P1) & \" \" & Year","v":"30 Jun 2023"}]
[null,"Name:",{"$f":"T('Personal Budget'!C2)","v":""}]
[]
[]
[null,{"$f":"chart_calcs!$D$6","v":"Annual Income:"},null,null,null,null,null,null,null,null,{"$f":"chart_calcs!$D$7","v":"Annual Expenses:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"chart_calcs!$D$8","v":"Annual Cash Surplus (Deficit):"}]
[null,{"$f":"chart_calcs!$F$6","v":0},null,null,null,null,null,null,null,null,{"$f":"chart_calcs!$F$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"chart_calcs!$F$8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," Select First Budget Month"]
[null,null,null,null,null,{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,"Monthly Cash Summary",null,null,{"$f":"FirstMonth","v":{"$error":"#VALUE!"}},"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,"Cash Surplus (Deficit)",null,null,null,{"$f":"F39-F161","v":0},{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F29,0)","v":0},{"$f":"H39-H161","v":0},{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G29,0)","v":0},{"$f":"J39-J161","v":0},{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H29,0)","v":0},{"$f":"L39-L161","v":0},{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I29,0)","v":0},{"$f":"N39-N161","v":0},{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J29,0)","v":0},{"$f":"P39-P161","v":0},{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K29,0)","v":0},{"$f":"R39-R161","v":0},{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L29,0)","v":0},{"$f":"T39-T161","v":0},{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M29,0)","v":0},{"$f":"V39-V161","v":0},{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N29,0)","v":0},{"$f":"X39-X161","v":0},{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O29,0)","v":0},{"$f":"Z39-Z161","v":0},{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P29,0)","v":0},{"$f":"AB39-AB161","v":0},{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q29,0)","v":0},{"$f":"SUM(F29+H29+J29+L29+N29+P29+R29+T29+V29+X29+Z29+AB29)","v":0},{"$f":"SUM(G29+I29+K29+M29+O29+Q29+S29+U29+W29+Y29+AA29+AC29)","v":0},{"$f":"AD29-AE29","v":0}]
[null,"Cumulative Cash Surplus (Deficit)",null,null,null,{"$f":"SUM(F29)","v":0},{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F30,0)","v":0},{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\",$H$62:$H$66<>\"\",$H$71:$H$76<>\"\",$H$81:$H$87<>\"\",$H$92:$H$97<>\"\",$H$102:$H$109<>\"\",$H$114:$H$119<>\"\",$H$124:$H$133<>\"\",$H$138:$H$144<>\"\"),SUM(F29+H29),0)","v":0},{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G30,0)","v":0},{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\",$J$62:$J$66<>\"\",$J$71:$J$76<>\"\",$J$81:$J$87<>\"\",$J$92:$J$97<>\"\",$J$102:$J$109<>\"\",$J$114:$J$119<>\"\",$J$124:$J$133<>\"\",$J$138:$J$144<>\"\"),SUM(F29+H29+J29),0)","v":0},{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H30,0)","v":0},{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),SUM(F29+H29+J29+L29),0)","v":0},{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I30,0)","v":0},{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),SUM(F29+H29+J29+L29+N29),0)","v":0},{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J30,0)","v":0},{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29),0)","v":0},{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K30,0)","v":0},{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29),0)","v":0},{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L30,0)","v":0},{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29+T29),0)","v":0},{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M30,0)","v":0},{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29+T29+V29),0)","v":0},{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N30,0)","v":0},{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29+T29+V29+X29),0)","v":0},{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O30,0)","v":0},{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29+T29+V29+X29+Z29),0)","v":0},{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P30,0)","v":0},{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),SUM(F29+H29+J29+L29+N29+P29+R29+T29+V29+X29+Z29+AB29),0)","v":0},{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q30,0)","v":0},{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\",$AB$62:$AB$66<>\"\",$AB$71:$AB$76<>\"\",$AB$81:$AB$87<>\"\",$AB$92:$AB$97<>\"\",$AB$102:$AB$109<>\"\",$AB$114:$AB$119<>\"\",$AB$124:$AB$133<>\"\",$AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),AB30,IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\",$Z$62:$Z$66<>\"\",$Z$71:$Z$76<>\"\",$Z$81:$Z$87<>\"\",$Z$92:$Z$97<>\"\",$Z$102:$Z$109<>\"\",$Z$114:$Z$119<>\"\",$Z$124:$Z$133<>\"\",$Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),Z30, IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),X30, IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),V30,IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),T30, IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),R30, IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),P30, IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),N30, IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),L30, IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\",$J$62:$J$66<>\"\",$J$71:$J$76<>\"\",$J$81:$J$87<>\"\",$J$92:$J$97<>\"\",$J$102:$J$109<>\"\",$J$114:$J$119<>\"\",$J$124:$J$133<>\"\",$J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),J30, IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\",$H$62:$H$66<>\"\",$H$71:$H$76<>\"\",$H$81:$H$87<>\"\",$H$92:$H$97<>\"\",$H$102:$H$109<>\"\",$H$114:$H$119<>\"\",$H$124:$H$133<>\"\",$H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),H30, IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),F30,0))))))))))))","v":0},{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\",$AB$62:$AB$66<>\"\",$AB$71:$AB$76<>\"\",$AB$81:$AB$87<>\"\",$AB$92:$AB$97<>\"\",$AB$102:$AB$109<>\"\",$AB$114:$AB$119<>\"\",$AB$124:$AB$133<>\"\",$AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),AC30,IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\",$Z$62:$Z$66<>\"\",$Z$71:$Z$76<>\"\",$Z$81:$Z$87<>\"\",$Z$92:$Z$97<>\"\",$Z$102:$Z$109<>\"\",$Z$114:$Z$119<>\"\",$Z$124:$Z$133<>\"\",$Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),AA30, IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),Y30, IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),W30,IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),U30, IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),S30, IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),Q30, IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),O30, IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),M30, IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\",$J$62:$J$66<>\"\",$J$71:$J$76<>\"\",$J$81:$J$87<>\"\",$J$92:$J$97<>\"\",$J$102:$J$109<>\"\",$J$114:$J$119<>\"\",$J$124:$J$133<>\"\",$J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),K30, IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\",$H$62:$H$66<>\"\",$H$71:$H$76<>\"\",$H$81:$H$87<>\"\",$H$92:$H$97<>\"\",$H$102:$H$109<>\"\",$H$114:$H$119<>\"\",$H$124:$H$133<>\"\",$H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),I30, IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),G30,0))))))))))))","v":0},{"$f":"AD30-AE30","v":0}]
[null,null,null,null,null,{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,"MONTHLY INCOME",null,"FREQUENCY","AMOUNT","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C33","v":"Business drawings"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F33,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G33,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H33,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I33,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J33,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K33,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L33,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M33,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N33,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O33,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P33,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q33,0)","v":0},{"$f":"SUM(F33+H33+J33+L33+N33+P33+R33+T33+V33+X33+Z33+AB33)","v":0},0,{"$f":"ROUND(SUM(AD33-AE33),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C34","v":"Salary / wages"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F34,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G34,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H34,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I34,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J34,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K34,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L34,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M34,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N34,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O34,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P34,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q34,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C35","v":"Interest"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F35,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G35,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H35,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I35,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J35,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K35,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L35,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M35,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N35,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O35,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P35,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q35,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C36","v":"Dividends"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F36,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G36,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H36,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I36,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J36,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K36,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L36,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M36,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N36,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O36,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P36,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q36,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C37","v":"Rental income"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F37,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G37,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H37,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I37,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J37,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K37,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L37,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M37,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N37,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O37,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P37,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q37,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C38","v":"Other income"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F38,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G38,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H38,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I38,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J38,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K38,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L38,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M38,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N38,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O38,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P38,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q38,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C39","v":"TOTAL INCOME"},null,null,{"$f":"SUM(F33:F38)","v":0},{"$f":"SUM(G33:G38)","v":0},{"$f":"SUM(H33:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD39-AE39)","v":0}]
[]
[null,"MONTHLY EXPENSES"]
[null,{"$f":"'Personal Budget'!B42","v":"Household"},null,null,null,{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,"FREQUENCY","AMOUNT","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C43","v":"Mortgage interest / rent / board"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F43,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G43,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H43,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I43,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J43,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K43,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L43,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M43,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N43,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O43,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P43,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q43,0)","v":0},{"$f":"SUM(F44+H44+J44+L44+N44+P44+R44+T44+V44+X44+Z44+AB44)","v":0},{"$f":"SUM(G44+I44+K44+M44+O44+Q44+S44+U44+W44+Y44+AA44+AC44)","v":0},{"$f":"ROUND(SUM(AE44-AD44),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C44","v":"Rates"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F44,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G44,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H44,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I44,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J44,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K44,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L44,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M44,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N44,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O44,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P44,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q44,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C45","v":"Water rates"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F45,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G45,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H45,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I45,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J45,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K45,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L45,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M45,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N45,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O45,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P45,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q45,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C46","v":"Repairs and maintenance"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F46,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G46,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H46,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I46,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J46,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K46,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L46,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M46,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N46,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O46,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P46,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q46,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C47","v":"Phone / internet"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F47,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G47,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H47,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I47,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J47,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K47,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L47,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M47,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N47,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O47,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P47,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q47,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C48","v":"Mobile phones"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F48,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G48,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H48,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I48,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J48,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K48,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L48,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M48,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N48,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O48,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P48,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q48,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C49","v":"Electricity / gas / heating"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F49,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G49,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H49,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I49,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J49,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K49,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L49,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M49,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N49,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O49,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P49,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q49,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C50","v":"Cleaner"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F50,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G50,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H50,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I50,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J50,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K50,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L50,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M50,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N50,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O50,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P50,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q50,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C51","v":"Waste management"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F51,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G51,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H51,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I51,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J51,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K51,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L51,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M51,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N51,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O51,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P51,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q51,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C52","v":"Gardening"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F52,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G52,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H52,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I52,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J52,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K52,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L52,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M52,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N52,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O52,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P52,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q52,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C53","v":"Furniture / homewares"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F53,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G53,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H53,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I53,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J53,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K53,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L53,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M53,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N53,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O53,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P53,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q53,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C54","v":"Whiteware"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F54,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G54,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H54,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I54,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J54,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K54,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L54,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M54,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N54,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O54,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P54,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q54,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C55","v":"Bank fees"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F55,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G55,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H55,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I55,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J55,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K55,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L55,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M55,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N55,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O55,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P55,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q55,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C56","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F56,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G56,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H56,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I56,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J56,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K56,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L56,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M56,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N56,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O56,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P56,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q56,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C57","v":"Total"},null,null,{"$f":"SUM(F44:F57)","v":0},{"$f":"SUM(G44:G57)","v":0},0,{"$f":"SUM(I44:I57)","v":0},0,{"$f":"SUM(K44:K57)","v":0},0,{"$f":"SUM(M44:M57)","v":0},0,{"$f":"SUM(O44:O57)","v":0},0,{"$f":"SUM(Q44:Q57)","v":0},0,{"$f":"SUM(S44:S57)","v":0},0,{"$f":"SUM(U44:U57)","v":0},0,{"$f":"SUM(W44:W57)","v":0},0,{"$f":"SUM(Y44:Y57)","v":0},0,{"$f":"SUM(AA44:AA57)","v":0},0,{"$f":"SUM(AC44:AC57)","v":0},0,0,{"$f":"SUM(AE58-AD58)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B59","v":"Food"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C60","v":"Groceries"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F60,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G60,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H60,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I60,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J60,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K60,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L60,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M60,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N60,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O60,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P60,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q60,0)","v":0},{"$f":"SUM(F62+H62+J62+L62+N62+P62+R62+T62+V62+X62+Z62+AB62)","v":0},0,{"$f":"ROUND(SUM(AE62-AD62),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C61","v":"Takeaways"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F61,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G61,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H61,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I61,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J61,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K61,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L61,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M61,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N61,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O61,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P61,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q61,0)","v":0},0,0,{"$f":"ROUND(SUM(AE63-AD63),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C62","v":"Dining out"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F62,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G62,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H62,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I62,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J62,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K62,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L62,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M62,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N62,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O62,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P62,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q62,0)","v":0},0,0,{"$f":"ROUND(SUM(AE64-AD64),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C63","v":"Food subscriptions"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F63,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G63,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H63,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I63,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J63,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K63,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L63,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M63,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N63,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O63,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P63,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q63,0)","v":0},0,0,{"$f":"ROUND(SUM(AE65-AD65),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C64","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F64,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G64,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H64,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I64,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J64,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K64,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L64,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M64,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N64,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O64,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P64,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q64,0)","v":0},0,0,{"$f":"ROUND(SUM(AE66-AD66),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C65","v":"Total"},null,null,{"$f":"SUM(F62:F66)","v":0},{"$f":"SUM(G62:G66)","v":0},0,{"$f":"SUM(I62:I66)","v":0},0,{"$f":"SUM(K62:K66)","v":0},0,{"$f":"SUM(M62:M66)","v":0},0,{"$f":"SUM(O62:O66)","v":0},0,{"$f":"SUM(Q62:Q66)","v":0},0,{"$f":"SUM(S62:S66)","v":0},0,{"$f":"SUM(U62:U66)","v":0},0,{"$f":"SUM(W62:W66)","v":0},0,{"$f":"SUM(Y62:Y66)","v":0},0,{"$f":"SUM(AA62:AA66)","v":0},0,{"$f":"SUM(AC62:AC66)","v":0},0,0,{"$f":"SUM(AE67-AD67)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B67","v":"Apparel"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C68","v":"Clothing"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F68,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G68,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H68,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I68,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J68,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K68,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L68,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M68,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N68,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O68,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P68,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q68,0)","v":0},{"$f":"SUM(F71+H71+J71+L71+N71+P71+R71+T71+V71+X71+Z71+AB71)","v":0},0,{"$f":"ROUND(SUM(AE71-AD71),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C69","v":"Shoes"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F69,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G69,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H69,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I69,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J69,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K69,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L69,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M69,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N69,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O69,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P69,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q69,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C70","v":"Uniforms"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F70,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G70,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H70,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I70,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J70,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K70,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L70,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M70,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N70,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O70,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P70,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q70,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C71","v":"Sporting"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F71,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G71,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H71,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I71,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J71,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K71,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L71,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M71,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N71,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O71,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P71,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q71,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C72","v":"Dry cleaning"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F72,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G72,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H72,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I72,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J72,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K72,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L72,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M72,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N72,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O72,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P72,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q72,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C73","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F73,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G73,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H73,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I73,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J73,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K73,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L73,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M73,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N73,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O73,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P73,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q73,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C74","v":"Total"},null,null,{"$f":"SUM(F71:F76)","v":0},{"$f":"SUM(G71:G76)","v":0},0,{"$f":"SUM(I71:I76)","v":0},0,{"$f":"SUM(K71:K76)","v":0},0,{"$f":"SUM(M71:M76)","v":0},0,{"$f":"SUM(O71:O76)","v":0},0,{"$f":"SUM(Q71:Q76)","v":0},0,{"$f":"SUM(S71:S76)","v":0},0,{"$f":"SUM(U71:U76)","v":0},0,{"$f":"SUM(W71:W76)","v":0},0,{"$f":"SUM(Y71:Y76)","v":0},0,{"$f":"SUM(AA71:AA76)","v":0},0,{"$f":"SUM(AC71:AC76)","v":0},0,0,{"$f":"SUM(AE77-AD77)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B76","v":"Children"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C77","v":"Childcare"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F77,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G77,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H77,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I77,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J77,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K77,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L77,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M77,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N77,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O77,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P77,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q77,0)","v":0},{"$f":"SUM(F81+H81+J81+L81+N81+P81+R81+T81+V81+X81+Z81+AB81)","v":0},0,{"$f":"ROUND(SUM(AE81-AD81),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C78","v":"Education"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F78,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G78,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H78,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I78,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J78,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K78,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L78,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M78,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N78,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O78,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P78,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q78,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C79","v":"Uniforms"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F79,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G79,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H79,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I79,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J79,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K79,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L79,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M79,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N79,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O79,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P79,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q79,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C80","v":"Sports / hobbies"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F80,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G80,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H80,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I80,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J80,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K80,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L80,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M80,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N80,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O80,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P80,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q80,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C81","v":"Pocket money"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F81,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G81,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H81,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I81,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J81,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K81,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L81,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M81,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N81,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O81,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P81,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q81,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C82","v":"Child support"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F82,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G82,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H82,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I82,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J82,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K82,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L82,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M82,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N82,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O82,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P82,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q82,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C83","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F83,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G83,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H83,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I83,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J83,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K83,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L83,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M83,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N83,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O83,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P83,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q83,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C84","v":"Total"},null,null,{"$f":"SUM(F81:F87)","v":0},{"$f":"SUM(G81:G87)","v":0},0,{"$f":"SUM(I81:I87)","v":0},0,{"$f":"SUM(K81:K87)","v":0},0,{"$f":"SUM(M81:M87)","v":0},0,{"$f":"SUM(O81:O87)","v":0},0,{"$f":"SUM(Q81:Q87)","v":0},0,{"$f":"SUM(S81:S87)","v":0},0,{"$f":"SUM(U81:U87)","v":0},0,{"$f":"SUM(W81:W87)","v":0},0,{"$f":"SUM(Y81:Y87)","v":0},0,{"$f":"SUM(AA81:AA87)","v":0},0,{"$f":"SUM(AC81:AC87)","v":0},0,0,{"$f":"SUM(AE88-AD88)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B86","v":"Medical"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C87","v":"Doctor"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F87,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G87,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H87,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I87,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J87,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K87,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L87,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M87,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N87,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O87,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P87,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q87,0)","v":0},{"$f":"SUM(F92+H92+J92+L92+N92+P92+R92+T92+V92+X92+Z92+AB92)","v":0},0,{"$f":"ROUND(SUM(AE92-AD92),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C88","v":"Dentist"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F88,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G88,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H88,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I88,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J88,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K88,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L88,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M88,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N88,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O88,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P88,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q88,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C89","v":"Optometrist"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F89,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G89,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H89,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I89,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J89,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K89,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L89,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M89,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N89,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O89,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P89,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q89,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C90","v":"Chemist / prescriptions"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F90,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G90,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H90,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I90,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J90,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K90,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L90,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M90,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N90,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O90,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P90,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q90,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C91","v":"Massage therapy"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F91,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G91,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H91,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I91,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J91,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K91,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L91,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M91,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N91,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O91,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P91,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q91,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C92","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F92,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G92,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H92,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I92,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J92,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K92,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L92,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M92,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N92,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O92,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P92,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q92,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C93","v":"Total"},null,null,{"$f":"SUM(F92:F97)","v":0},{"$f":"SUM(G92:G97)","v":0},0,{"$f":"SUM(I92:I97)","v":0},0,{"$f":"SUM(K92:K97)","v":0},0,{"$f":"SUM(M92:M97)","v":0},0,{"$f":"SUM(O92:O97)","v":0},0,{"$f":"SUM(Q92:Q97)","v":0},0,{"$f":"SUM(S92:S97)","v":0},0,{"$f":"SUM(U92:U97)","v":0},0,{"$f":"SUM(W92:W97)","v":0},0,{"$f":"SUM(Y92:Y97)","v":0},0,{"$f":"SUM(AA92:AA97)","v":0},0,{"$f":"SUM(AC92:AC97)","v":0},0,0,{"$f":"SUM(AE98-AD98)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B95","v":"Insurance"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C96","v":"Life"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F96,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G96,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H96,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I96,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J96,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K96,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L96,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M96,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N96,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O96,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P96,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q96,0)","v":0},{"$f":"SUM(F102+H102+J102+L102+N102+P102+R102+T102+V102+X102+Z102+AB102)","v":0},{"$f":"SUM(G102+I102+K102+M102+O102+Q102+S102+U102+W102+Y102+AA102+AC102)","v":0},{"$f":"ROUND(SUM(AE102-AD102),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C97","v":"Health"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F97,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G97,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H97,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I97,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J97,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K97,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L97,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M97,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N97,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O97,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P97,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q97,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C98","v":"Trauma"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F98,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G98,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H98,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I98,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J98,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K98,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L98,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M98,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N98,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O98,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P98,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q98,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C99","v":"Income protection"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F99,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G99,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H99,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I99,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J99,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K99,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L99,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M99,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N99,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O99,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P99,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q99,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C100","v":"House / contents"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F100,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G100,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H100,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I100,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J100,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K100,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L100,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M100,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N100,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O100,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P100,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q100,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C101","v":"Vehicles"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F101,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G101,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H101,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I101,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J101,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K101,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L101,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M101,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N101,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O101,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P101,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q101,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C102","v":"Pets"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F102,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G102,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H102,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I102,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J102,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K102,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L102,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M102,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N102,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O102,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P102,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q102,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C103","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F103,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G103,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H103,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I103,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J103,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K103,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L103,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M103,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N103,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O103,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P103,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q103,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C104","v":"Total"},null,null,{"$f":"SUM(F102:F109)","v":0},{"$f":"SUM(G102:G109)","v":0},0,{"$f":"SUM(I102:I109)","v":0},0,{"$f":"SUM(K102:K109)","v":0},0,{"$f":"SUM(M102:M109)","v":0},0,{"$f":"SUM(O102:O109)","v":0},0,{"$f":"SUM(Q102:Q109)","v":0},0,{"$f":"SUM(S102:S109)","v":0},0,{"$f":"SUM(U102:U109)","v":0},0,{"$f":"SUM(W102:W109)","v":0},0,{"$f":"SUM(Y102:Y109)","v":0},0,{"$f":"SUM(AA102:AA109)","v":0},0,{"$f":"SUM(AC102:AC109)","v":0},0,0,{"$f":"SUM(AE110-AD110)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B106","v":"Transport"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C107","v":"Fuel"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F107,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G107,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H107,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I107,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J107,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K107,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L107,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M107,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N107,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O107,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P107,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q107,0)","v":0},{"$f":"SUM(F114+H114+J114+L114+N114+P114+R114+T114+V114+X114+Z114+AB114)","v":0},0,{"$f":"ROUND(SUM(AE114-AD114),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C108","v":"Registration / on road costs"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F108,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G108,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H108,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I108,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J108,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K108,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L108,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M108,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N108,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O108,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P108,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q108,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C109","v":"Repairs / maintenance"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F109,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G109,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H109,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I109,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J109,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K109,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L109,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M109,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N109,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O109,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P109,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q109,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C110","v":"Public transport"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F110,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G110,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H110,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I110,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J110,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K110,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L110,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M110,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N110,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O110,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P110,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q110,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C111","v":"Toll roads"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F111,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G111,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H111,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I111,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J111,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K111,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L111,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M111,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N111,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O111,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P111,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q111,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C112","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F112,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G112,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H112,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I112,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J112,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K112,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L112,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M112,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N112,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O112,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P112,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q112,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C113","v":"Total"},null,null,{"$f":"SUM(F114:F119)","v":0},{"$f":"SUM(G114:G119)","v":0},0,{"$f":"SUM(I114:I119)","v":0},0,{"$f":"SUM(K114:K119)","v":0},0,{"$f":"SUM(M114:M119)","v":0},0,{"$f":"SUM(O114:O119)","v":0},0,{"$f":"SUM(Q114:Q119)","v":0},0,{"$f":"SUM(S114:S119)","v":0},0,{"$f":"SUM(U114:U119)","v":0},0,{"$f":"SUM(W114:W119)","v":0},0,{"$f":"SUM(Y114:Y119)","v":0},0,{"$f":"SUM(AA114:AA119)","v":0},0,{"$f":"SUM(AC114:AC119)","v":0},0,0,{"$f":"SUM(AE120-AD120)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B115","v":"Lifestyle"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C116","v":"Grooming"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F116,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G116,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H116,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I116,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J116,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K116,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L116,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M116,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N116,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O116,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P116,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q116,0)","v":0},{"$f":"SUM(F124+H124+J124+L124+N124+P124+R124+T124+V124+X124+Z124+AB124)","v":0},{"$f":"SUM(G124+I124+K124+M124+O124+Q124+S124+U124+W124+Y124+AA124+AC124)","v":0},{"$f":"ROUND(SUM(AE124-AD124),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C117","v":"Online subscriptions"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F117,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G117,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H117,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I117,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J117,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K117,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L117,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M117,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N117,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O117,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P117,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q117,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C118","v":"Gym / club memberships"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F118,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G118,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H118,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I118,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J118,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K118,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L118,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M118,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N118,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O118,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P118,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q118,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C119","v":"Entertainment"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F119,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G119,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H119,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I119,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J119,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K119,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L119,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M119,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N119,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O119,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P119,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q119,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C120","v":"Pet costs"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F120,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G120,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H120,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I120,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J120,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K120,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L120,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M120,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N120,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O120,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P120,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q120,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C121","v":"Gifts"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F121,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G121,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H121,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I121,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J121,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K121,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L121,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M121,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N121,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O121,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P121,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q121,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C122","v":"Holidays"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F122,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G122,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H122,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I122,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J122,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K122,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L122,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M122,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N122,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O122,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P122,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q122,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C123","v":"Special occasions"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F123,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G123,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H123,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I123,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J123,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K123,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L123,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M123,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N123,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O123,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P123,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q123,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C124","v":"Donations"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F124,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G124,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H124,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I124,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J124,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K124,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L124,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M124,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N124,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O124,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P124,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q124,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C125","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F125,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G125,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H125,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I125,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J125,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K125,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L125,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M125,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N125,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O125,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P125,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q125,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C126","v":"Total"},null,null,{"$f":"SUM(F124:F133)","v":0},{"$f":"SUM(G124:G133)","v":0},0,{"$f":"SUM(I124:I133)","v":0},0,{"$f":"SUM(K124:K133)","v":0},0,{"$f":"SUM(M124:M133)","v":0},0,{"$f":"SUM(O124:O133)","v":0},0,{"$f":"SUM(Q124:Q133)","v":0},0,{"$f":"SUM(S124:S133)","v":0},0,{"$f":"SUM(U124:U133)","v":0},0,{"$f":"SUM(W124:W133)","v":0},0,{"$f":"SUM(Y124:Y133)","v":0},0,{"$f":"SUM(AA124:AA133)","v":0},0,{"$f":"SUM(AC124:AC133)","v":0},0,0,{"$f":"SUM(AE134-AD134)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B128","v":"Debt Repayments"},null,"FREQUENCY","AMOUNT",{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C129","v":"Mortgage principal"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F129,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G129,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H129,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I129,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J129,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K129,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L129,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M129,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N129,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O129,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P129,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q129,0)","v":0},{"$f":"SUM(F138+H138+J138+L138+N138+P138+R138+T138+V138+X138+Z138+AB138)","v":0},0,{"$f":"ROUND(SUM(AE138-AD138),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C130","v":"Vehicle loans"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F130,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G130,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H130,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I130,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J130,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K130,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L130,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M130,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N130,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O130,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P130,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q130,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C131","v":"Bank loans"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F131,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G131,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H131,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I131,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J131,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K131,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L131,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M131,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N131,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O131,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P131,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q131,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C132","v":"Credit cards"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F132,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G132,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H132,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I132,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J132,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K132,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L132,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M132,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N132,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O132,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P132,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q132,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C133","v":"Hire purchase"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F133,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G133,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H133,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I133,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J133,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K133,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L133,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M133,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N133,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O133,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P133,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q133,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C134","v":"Student loans"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F134,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G134,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H134,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I134,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J134,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K134,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L134,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M134,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N134,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O134,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P134,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q134,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C135","v":"Other"},"Monthly",0,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\"),'Personal Budget'!F135,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\"),'Personal Budget'!G135,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\"),'Personal Budget'!H135,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\"),'Personal Budget'!I135,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\"),'Personal Budget'!J135,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\"),'Personal Budget'!K135,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\"),'Personal Budget'!L135,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\"),'Personal Budget'!M135,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\"),'Personal Budget'!N135,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\"),'Personal Budget'!O135,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\"),'Personal Budget'!P135,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\"),'Personal Budget'!Q135,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C136","v":"Total"},null,null,{"$f":"SUM(F138:F144)","v":0},{"$f":"SUM(G138:G144)","v":0},0,{"$f":"SUM(I138:I144)","v":0},0,{"$f":"SUM(K138:K144)","v":0},0,{"$f":"SUM(M138:M144)","v":0},0,{"$f":"SUM(O138:O144)","v":0},0,{"$f":"SUM(Q138:Q144)","v":0},0,{"$f":"SUM(S138:S144)","v":0},0,{"$f":"SUM(U138:U144)","v":0},0,{"$f":"SUM(W138:W144)","v":0},0,{"$f":"SUM(Y138:Y144)","v":0},0,{"$f":"SUM(AA138:AA144)","v":0},0,{"$f":"SUM(AC138:AC144)","v":0},0,0,{"$f":"SUM(AE145-AD145)","v":0}]
[]
[null,{"$f":"'Personal Budget'!B138","v":"Other/Misc"},null,null,null,{"$f":"'Personal Budget'!F28","v":"JUL "},null,{"$f":"'Personal Budget'!G28","v":"AUG "},null,{"$f":"'Personal Budget'!H28","v":"SEP "},null,{"$f":"'Personal Budget'!I28","v":"OCT "},null,{"$f":"'Personal Budget'!J28","v":"NOV "},null,{"$f":"'Personal Budget'!K28","v":"DEC "},null,{"$f":"'Personal Budget'!L28","v":"JAN "},null,{"$f":"'Personal Budget'!M28","v":"FEB "},null,{"$f":"'Personal Budget'!N28","v":"MAR "},null,{"$f":"'Personal Budget'!O28","v":"APR "},null,{"$f":"'Personal Budget'!P28","v":"MAY "},null,{"$f":"'Personal Budget'!Q28","v":"JUN "},null,"YTD","YTD","YTD"]
[null,null,null,null,null,"ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","ACTUAL","BUDGET","VARIANCE"]
[null,null,{"$f":"'Personal Budget'!C139","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F139,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G139,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H139,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I139,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J139,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K139,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L139,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M139,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N139,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O139,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P139,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q139,0)","v":0},{"$f":"SUM(F149+H149+J149+L149+N149+P149+R149+T149+V149+X149+Z149+AB149)","v":0},{"$f":"SUM(G149+I149+K149+M149+O149+Q149+S149+U149+W149+Y149+AA149+AC149)","v":0},{"$f":"ROUND(SUM(AE149-AD149),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C140","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F140,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G140,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H140,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I140,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J140,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K140,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L140,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M140,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N140,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O140,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P140,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q140,0)","v":0},{"$f":"SUM(F150+H150+J150+L150+N150+P150+R150+T150+V150+X150+Z150+AB150)","v":0},{"$f":"SUM(G150+I150+K150+M150+O150+Q150+S150+U150+W150+Y150+AA150+AC150)","v":0},{"$f":"ROUND(SUM(AE150-AD150),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C141","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F141,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G141,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H141,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I141,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J141,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K141,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L141,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M141,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N141,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O141,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P141,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q141,0)","v":0},{"$f":"SUM(F151+H151+J151+L151+N151+P151+R151+T151+V151+X151+Z151+AB151)","v":0},{"$f":"SUM(G151+I151+K151+M151+O151+Q151+S151+U151+W151+Y151+AA151+AC151)","v":0},{"$f":"ROUND(SUM(AE151-AD151),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C142","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F142,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G142,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H142,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I142,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J142,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K142,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L142,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M142,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N142,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O142,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P142,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q142,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C143","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F143,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G143,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H143,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I143,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J143,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K143,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L143,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M143,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N143,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O143,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P143,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q143,0)","v":0},{"$f":"SUM(F153+H153+J153+L153+N153+P153+R153+T153+V153+X153+Z153+AB153)","v":0},{"$f":"SUM(G153+I153+K153+M153+O153+Q153+S153+U153+W153+Y153+AA153+AC153)","v":0},{"$f":"ROUND(SUM(AE153-AD153),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C144","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F144,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G144,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H144,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I144,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J144,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K144,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L144,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M144,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N144,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O144,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P144,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q144,0)","v":0},{"$f":"SUM(F154+H154+J154+L154+N154+P154+R154+T154+V154+X154+Z154+AB154)","v":0},{"$f":"SUM(G154+I154+K154+M154+O154+Q154+S154+U154+W154+Y154+AA154+AC154)","v":0},{"$f":"ROUND(SUM(AE154-AD154),2)","v":0}]
[null,null,{"$f":"'Personal Budget'!C145","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F145,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G145,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H145,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I145,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J145,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K145,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L145,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M145,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N145,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O145,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P145,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q145,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C143","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F143,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G143,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H143,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I143,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J143,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K143,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L143,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M143,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N143,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O143,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P143,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q143,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C144","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F144,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G144,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H144,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I144,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J144,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K144,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L144,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M144,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N144,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O144,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P144,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q144,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C145","v":"Other"},null,null,null,{"$f":"IF(OR($F$33:$F$38<>\"\",$F$44:$F$57<>\"\", $F$62:$F$66<>\"\", $F$71:$F$76<>\"\", $F$81:$F$87<>\"\", $F$92:$F$97<>\"\", $F$102:$F$109<>\"\", $F$114:$F$119<>\"\", $F$124:$F$133<>\"\", $F$138:$F$144<>\"\",$F$149:$F$158<>\"\"),'Personal Budget'!F145,0)","v":0},null,{"$f":"IF(OR($H$33:$H$38<>\"\",$H$44:$H$57<>\"\", $H$62:$H$66<>\"\", $H$71:$H$76<>\"\", $H$81:$H$87<>\"\", $H$92:$H$97<>\"\", $H$102:$H$109<>\"\", $H$114:$H$119<>\"\", $H$124:$H$133<>\"\", $H$138:$H$144<>\"\",$H$149:$H$158<>\"\"),'Personal Budget'!G145,0)","v":0},null,{"$f":"IF(OR($J$33:$J$38<>\"\",$J$44:$J$57<>\"\", $J$62:$J$66<>\"\", $J$71:$J$76<>\"\", $J$81:$J$87<>\"\", $J$92:$J$97<>\"\", $J$102:$J$109<>\"\", $J$114:$J$119<>\"\", $J$124:$J$133<>\"\", $J$138:$J$144<>\"\",$J$149:$J$158<>\"\"),'Personal Budget'!H145,0)","v":0},null,{"$f":"IF(OR($L$33:$L$38<>\"\",$L$44:$L$57<>\"\", $L$62:$L$66<>\"\", $L$71:$L$76<>\"\", $L$81:$L$87<>\"\", $L$92:$L$97<>\"\", $L$102:$L$109<>\"\", $L$114:$L$119<>\"\", $L$124:$L$133<>\"\", $L$138:$L$144<>\"\",$L$149:$L$158<>\"\"),'Personal Budget'!I145,0)","v":0},null,{"$f":"IF(OR($N$33:$N$38<>\"\",$N$44:$N$57<>\"\", $N$62:$N$66<>\"\", $N$71:$N$76<>\"\", $N$81:$N$87<>\"\", $N$92:$N$97<>\"\", $N$102:$N$109<>\"\", $N$114:$N$119<>\"\", $N$124:$N$133<>\"\", $N$138:$N$144<>\"\",$N$149:$N$158<>\"\"),'Personal Budget'!J145,0)","v":0},null,{"$f":"IF(OR($P$33:$P$38<>\"\",$P$44:$P$57<>\"\", $P$62:$P$66<>\"\", $P$71:$P$76<>\"\", $P$81:$P$87<>\"\", $P$92:$P$97<>\"\", $P$102:$P$109<>\"\", $P$114:$P$119<>\"\", $P$124:$P$133<>\"\", $P$138:$P$144<>\"\",$P$149:$P$158<>\"\"),'Personal Budget'!K145,0)","v":0},null,{"$f":"IF(OR($R$33:$R$38<>\"\",$R$44:$R$57<>\"\", $R$62:$R$66<>\"\", $R$71:$R$76<>\"\", $R$81:$R$87<>\"\", $R$92:$R$97<>\"\", $R$102:$R$109<>\"\", $R$114:$R$119<>\"\", $R$124:$R$133<>\"\", $R$138:$R$144<>\"\",$R$149:$R$158<>\"\"),'Personal Budget'!L145,0)","v":0},null,{"$f":"IF(OR($T$33:$T$38<>\"\",$T$44:$T$57<>\"\", $T$62:$T$66<>\"\", $T$71:$T$76<>\"\", $T$81:$T$87<>\"\", $T$92:$T$97<>\"\", $T$102:$T$109<>\"\", $T$114:$T$119<>\"\", $T$124:$T$133<>\"\", $T$138:$T$144<>\"\",$T$149:$T$158<>\"\"),'Personal Budget'!M145,0)","v":0},null,{"$f":"IF(OR($V$33:$V$38<>\"\",$V$44:$V$57<>\"\", $V$62:$V$66<>\"\", $V$71:$V$76<>\"\", $V$81:$V$87<>\"\", $V$92:$V$97<>\"\", $V$102:$V$109<>\"\", $V$114:$V$119<>\"\", $V$124:$V$133<>\"\", $V$138:$V$144<>\"\",$V$149:$V$158<>\"\"),'Personal Budget'!N145,0)","v":0},null,{"$f":"IF(OR($X$33:$X$38<>\"\",$X$44:$X$57<>\"\", $X$62:$X$66<>\"\", $X$71:$X$76<>\"\", $X$81:$X$87<>\"\", $X$92:$X$97<>\"\", $X$102:$X$109<>\"\", $X$114:$X$119<>\"\", $X$124:$X$133<>\"\", $X$138:$X$144<>\"\",$X$149:$X$158<>\"\"),'Personal Budget'!O145,0)","v":0},null,{"$f":"IF(OR($Z$33:$Z$38<>\"\",$Z$44:$Z$57<>\"\", $Z$62:$Z$66<>\"\", $Z$71:$Z$76<>\"\", $Z$81:$Z$87<>\"\", $Z$92:$Z$97<>\"\", $Z$102:$Z$109<>\"\", $Z$114:$Z$119<>\"\", $Z$124:$Z$133<>\"\", $Z$138:$Z$144<>\"\",$Z$149:$Z$158<>\"\"),'Personal Budget'!P145,0)","v":0},null,{"$f":"IF(OR($AB$33:$AB$38<>\"\",$AB$44:$AB$57<>\"\", $AB$62:$AB$66<>\"\", $AB$71:$AB$76<>\"\", $AB$81:$AB$87<>\"\", $AB$92:$AB$97<>\"\", $AB$102:$AB$109<>\"\", $AB$114:$AB$119<>\"\", $AB$124:$AB$133<>\"\", $AB$138:$AB$144<>\"\",$AB$149:$AB$158<>\"\"),'Personal Budget'!Q145,0)","v":0},0,0,0]
[null,null,{"$f":"'Personal Budget'!C146","v":"Total"},null,null,{"$f":"SUM(F149:F158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TOTAL EXPENSES",null,null,{"$f":"SUM(F58,F67,F77,F88,F98,F110,F120,F134,F145,F159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F161+H161+J161+L161+N161+P161+R161+T161+V161+X161+Z161+AB161)","v":0},{"$f":"SUM(G161+I161+K161+M161+O161+Q161+S161+U161+W161+Y161+AA161+AC161)","v":0},{"$f":"SUM(AE161-AD161)","v":0}]

{"sheet":"chart_calcs","index":3,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["***This sheet should remain HIDDEN***"]
[]
[null,null,null,{"$f":"IFERROR(PROPER(TEXT(VALUE(SelectedPeriod&\" 1\"),\"mmmm\")),\"Annual\")","v":"Annual"}]
[]
[null,null,null,"Dynamic Chart Titles"]
[null,null,null,{"$f":"D3&\" Income:\"","v":"Annual Income:"},null,{"$f":"INDEX('Personal Budget'!$F$39:$R$39,,SelectedPeriodColumn)","v":0}]
[null,null,null,{"$f":"D3&\" Expenses:\"","v":"Annual Expenses:"},null,{"$f":"INDEX('Personal Budget'!$F$150:$R$150,,SelectedPeriodColumn)","v":0}]
[null,null,null,{"$f":"D3&\" Cash Surplus (Deficit):\"","v":"Annual Cash Surplus (Deficit):"},{"$f":"INDEX('Personal Budget'!F29:R29,ScrollBarValue)","v":0},{"$f":"E8","v":0}]
[]
[]
[]
[null,null,null,{"$f":"PROPER('Personal Budget'!F28)","v":"Jul "},{"$f":"PROPER('Personal Budget'!G28)","v":"Aug "},{"$f":"PROPER('Personal Budget'!H28)","v":"Sep "},{"$f":"PROPER('Personal Budget'!I28)","v":"Oct "},{"$f":"PROPER('Personal Budget'!J28)","v":"Nov "},{"$f":"PROPER('Personal Budget'!K28)","v":"Dec "},{"$f":"PROPER('Personal Budget'!L28)","v":"Jan "},{"$f":"PROPER('Personal Budget'!M28)","v":"Feb "},{"$f":"PROPER('Personal Budget'!N28)","v":"Mar "},{"$f":"PROPER('Personal Budget'!O28)","v":"Apr "},{"$f":"PROPER('Personal Budget'!P28)","v":"May "},{"$f":"PROPER('Personal Budget'!Q28)","v":"Jun "},{"$f":"PROPER('Personal Budget'!R28)","v":"Annual"}]
[null,null,"Scroll Bar Value: ",13]
[null,null,"Cash Flow Chart: ",{"$f":"IF(SelectedPeriod='Personal Budget'!F$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!G$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!H$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!I$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!J$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!K$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!L$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!M$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!N$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!O$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!P$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!Q$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!R$32,IF('Personal Budget'!$F$29:$R$29>=0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":0}]
[null,null,"Cumulative: ",{"$f":"IF(SelectedPeriod='Personal Budget'!F$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!G$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!H$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!I$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!J$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!K$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!L$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!M$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!N$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!O$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!P$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!Q$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod='Personal Budget'!R$32,IF('Personal Budget'!$F$29:$R$29<0,'Personal Budget'!$F$29:$R$29,NA()),NA())","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"INCOME CHART DATA"]
[null,null,"Business Drawings",{"$f":"'Personal Budget'!S33","v":0}]
[null,null,"Salary / wages",{"$f":"'Personal Budget'!S34","v":0}]
[null,null,"Interest",{"$f":"'Personal Budget'!S35","v":0}]
[null,null,"Dividends",{"$f":"'Personal Budget'!S36","v":0}]
[null,null,"Rental income",{"$f":"'Personal Budget'!S37","v":0}]
[null,null,{"$f":"'Personal Budget'!C38","v":"Other income"},{"$f":"'Personal Budget'!S38","v":0}]
[]
[]
["Manual"]
["Weekly"]
["Fortnightly"]
["Monthly"]
["Annually"]