{"text_format":"3","workbook":"xlsx","n_sheets":14,"sheets":["Summary","January","February","March","April","May","June","July","August","September","October","November","December","Data"],"not_rendered":{"images":1,"defined_names":15},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":31,"n_cols":15,"rows_kept":31,"merged":[[2,1,2,2],[2,3,2,7],[3,1,3,2],[3,3,3,7],[4,1,4,2],[4,3,4,7]]}
[]
[null,"Rental Property Statement"]
[null,"Tax Year:"]
[null,"Physical Address (Street, City, State, Zip):"]
[null,"Property Type:"]
[]
[]
[]
[null,null,"Totals","January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Income",{"$f":"SUM(D10:O10)","v":{"v":0,"d":"$0.00"}},{"$f":"January!D8","v":{"v":0,"d":"$0.00"}},{"$f":"February!D8","v":{"v":0,"d":"$0.00"}},{"$f":"March!D8","v":{"v":0,"d":"$0.00"}},{"$f":"April!D8","v":{"v":0,"d":"$0.00"}},{"$f":"May!D8","v":{"v":0,"d":"$0.00"}},{"$f":"June!D8","v":{"v":0,"d":"$0.00"}},{"$f":"July!D8","v":{"v":0,"d":"$0.00"}},{"$f":"August!D8","v":{"v":0,"d":"$0.00"}},{"$f":"September!D8","v":{"v":0,"d":"$0.00"}},{"$f":"October!D8","v":{"v":0,"d":"$0.00"}},{"$f":"November!D8","v":{"v":0,"d":"$0.00"}},{"$f":"December!D8","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Expenses"]
[null,"Advertising",{"$f":"SUM(D13:O13)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(January!C12:C44,B13,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B13,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B13,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B13,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B13,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B13,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B13,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B13,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B13,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B13,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B13,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B13,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Auto and Travel",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B14,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B14,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B14,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B14,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B14,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B14,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B14,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B14,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B14,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B14,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B14,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B14,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Cleaning and Maintenance",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B15,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B15,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B15,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B15,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B15,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B15,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B15,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B15,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B15,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B15,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B15,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B15,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Commissions",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B16,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B16,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B16,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B16,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B16,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B16,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B16,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B16,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B16,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B16,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B16,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B16,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Insurance",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B17,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B17,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B17,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B17,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B17,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B17,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B17,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B17,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B17,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B17,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B17,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B17,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Legal and Other Professional Fees",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B18,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B18,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B18,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B18,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B18,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B18,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B18,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B18,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B18,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B18,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B18,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B18,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Management Fees",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B19,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B19,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B19,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B19,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B19,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B19,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B19,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B19,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B19,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B19,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B19,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B19,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Mortgage Interest",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B20,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B20,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B20,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B20,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B20,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B20,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B20,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B20,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B20,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B20,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B20,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B20,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Other Interest",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B21,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B21,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B21,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B21,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B21,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B21,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B21,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B21,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B21,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B21,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B21,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B21,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Repairs",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B22,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B22,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B22,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B22,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B22,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B22,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B22,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B22,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B22,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B22,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B22,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B22,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Supplies",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B23,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B23,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B23,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B23,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B23,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B23,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B23,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B23,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B23,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B23,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B23,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B23,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Taxes",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B24,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B24,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B24,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B24,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B24,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B24,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B24,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B24,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B24,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B24,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B24,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B24,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Utilities",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B25,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B25,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B25,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B25,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B25,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B25,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B25,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B25,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B25,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B25,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B25,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B25,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Depreciation Expense or Depletion",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B26,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B26,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B26,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B26,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B26,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B26,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B26,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B26,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B26,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B26,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B26,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B26,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Bank Charges & Fees",{"$f":"SUM(D27:O27)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(January!C13:C45,B27,January!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C13:C45,B27,February!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C13:C45,B27,March!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C13:C45,B27,April!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C13:C45,B27,May!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C13:C45,B27,June!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C13:C45,B27,July!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C13:C45,B27,August!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C13:C45,B27,September!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C13:C45,B27,October!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C13:C45,B27,November!D13:D45)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C13:C45,B27,December!D13:D45)","v":{"v":0,"d":"$0.00"}}]
[null,"Other",{"v":0,"d":"$0.00"},{"$f":"SUMIF(January!C12:C44,B28,January!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(February!C12:C44,B28,February!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(March!C12:C44,B28,March!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(April!C12:C44,B28,April!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(May!C12:C44,B28,May!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(June!C12:C44,B28,June!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(July!C12:C44,B28,July!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(August!C12:C44,B28,August!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(September!C12:C44,B28,September!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(October!C12:C44,B28,October!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(November!C12:C44,B28,November!D12:D44)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF(December!C12:C44,B28,December!D12:D44)","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(D13:D28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E13:E28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F13:F28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G13:G28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(H13:H28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(I13:I28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J13:J28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(K13:K28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(L13:L28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(M13:M28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(N13:N28)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(O13:O28)","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Net Income",{"$f":"SUM(D31:O31)","v":{"v":0,"d":"$0.00"}},{"$f":"D10-D29","v":{"v":0,"d":"$0.00"}},{"$f":"E10-E29","v":{"v":0,"d":"$0.00"}},{"$f":"F10-F29","v":{"v":0,"d":"$0.00"}},{"$f":"G10-G29","v":{"v":0,"d":"$0.00"}},{"$f":"H10-H29","v":{"v":0,"d":"$0.00"}},{"$f":"I10-I29","v":{"v":0,"d":"$0.00"}},{"$f":"J10-J29","v":{"v":0,"d":"$0.00"}},{"$f":"K10-K29","v":{"v":0,"d":"$0.00"}},{"$f":"L10-L29","v":{"v":0,"d":"$0.00"}},{"$f":"M10-M29","v":{"v":0,"d":"$0.00"}},{"$f":"N10-N29","v":{"v":0,"d":"$0.00"}},{"$f":"O10-O29","v":{"v":0,"d":"$0.00"}}]

{"sheet":"January","index":1,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"February","index":2,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"March","index":3,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"April","index":4,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"May","index":5,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"June","index":6,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"July","index":7,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"August","index":8,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"September","index":9,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"October","index":10,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"November","index":11,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"December","index":12,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[8,5,8,6]]}
[]
[null,"Income"]
[null,"Date","Income Category","Amount","Description"]
[]
[]
[]
[]
[null,"Total Income",null,{"$f":"SUM(D4:D7)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Mileage Calculator"]
[null,"Expenses",{"$nulls":3},"Allowable Rate:",{"$f":"Data!D5","v":{"v":0.58,"d":"$0.580"}}]
[null,"Date","Expense Category","Amount","Description","Miles Driven","Calculated"]
[{"$nulls":6},{"$f":"G10*F12","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F13","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F14","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F15","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F16","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F17","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F19","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F20","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F21","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F22","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F23","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F24","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F26","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F27","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F28","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F29","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F30","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F31","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F32","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F34","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F35","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F38","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F39","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F40","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F41","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F42","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F43","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},{"$f":"G10*F44","v":{"v":0,"d":"$0.00"}}]
[null,"Total Expenses",null,{"$f":"SUM(D12:D44)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"Data","index":13,"n_rows":12,"n_cols":4,"rows_kept":12,"hidden":true}
[]
[]
[]
[null,"Income Category","Property Type","Standard Mileage Rate"]
[null,"Rent","1   Single Family Residence",0.58]
[null,"Utilities","2   Multi-Family Residence"]
[null,"Other","3   Vacation/Short-Term Rental"]
[null,null,"4   Commercial"]
[null,null,"5   Land"]
[null,null,"6   Royalties"]
[null,null,"7   Self-Rental"]
[null,null,"8   Other"]