{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["YTD Budget Summary","Monthly Expenses","1000-Office","2000-Store","3000-Staffing","4000-Equipment","5000-Other"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"YTD Budget Summary","index":0,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[1,1,1,6]]}
[]
[null,"2006 Actual versus Budget YTD"]
[]
[null,"Account Number","Account","YTD Actual","YTD Budget","Remaining Budget $","Remaining Budget %"]
[null,1000,"Office",{"$f":"'Monthly Expenses'!O5","v":{"v":425,"d":"$425.00"}},{"v":50000,"d":"$50,000.00"},{"$f":"SUM(E5-D5)","v":{"v":49575,"d":"$49,575.00"}},{"$f":"SUM('YTD Budget Summary'!$F$5:$F$9/'YTD Budget Summary'!$E$5:$E$9)","v":{"v":0.9915,"d":"99.15%"}}]
[null,2000,"Store",{"$f":"'Monthly Expenses'!O6","v":{"v":905.27,"d":"$905.27"}},{"v":75000,"d":"$75,000.00"},{"$f":"SUM(E6-D6)","v":{"v":74094.73,"d":"$74,094.73"}},{"$f":"SUM('YTD Budget Summary'!$F$5:$F$9/'YTD Budget Summary'!$E$5:$E$9)","v":{"v":0.9879297333333332,"d":"98.79%"}}]
[null,3000,"Staffing",{"$f":"'Monthly Expenses'!O7","v":{"v":2500,"d":"$2,500.00"}},{"v":100000,"d":"$100,000.00"},{"$f":"SUM(E7-D7)","v":{"v":97500,"d":"$97,500.00"}},{"$f":"SUM('YTD Budget Summary'!$F$5:$F$9/'YTD Budget Summary'!$E$5:$E$9)","v":{"v":0.975,"d":"97.50%"}}]
[null,4000,"Equipment",{"$f":"'Monthly Expenses'!O8","v":{"v":1854,"d":"$1,854.00"}},{"v":25000,"d":"$25,000.00"},{"$f":"SUM(E8-D8)","v":{"v":23146,"d":"$23,146.00"}},{"$f":"SUM('YTD Budget Summary'!$F$5:$F$9/'YTD Budget Summary'!$E$5:$E$9)","v":{"v":0.92584,"d":"92.58%"}}]
[null,5000,"Other",{"$f":"'Monthly Expenses'!O9","v":{"v":35.6,"d":"$35.60"}},{"v":50000,"d":"$50,000.00"},{"$f":"SUM(E9-D9)","v":{"v":49964.4,"d":"$49,964.40"}},{"$f":"SUM('YTD Budget Summary'!$F$5:$F$9/'YTD Budget Summary'!$E$5:$E$9)","v":{"v":0.9992880000000001,"d":"99.93%"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,D5:D9)","v":{"v":5719.870000000001,"d":"$5,719.87"}},{"$f":"SUBTOTAL(109,E5:E9)","v":{"v":300000,"d":"$300,000.00"}},{"$f":"SUBTOTAL(109,F5:F9)","v":{"v":294280.13,"d":"$294,280.13"}},{"$f":"F10/E10","v":{"v":0.9809337666666667,"d":"98.09%"}}]

{"sheet":"Monthly Expenses","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[1,0,1,14]]}
[]
["2006 Monthly Expenses"]
[]
["Account Number","Account","1/1/6","2/1/6","3/1/6","4/1/6","5/1/6","6/1/6","7/1/6","8/1/6","9/1/6","10/1/6","11/1/6","12/1/6","2006 Total"]
[1000,"Office",{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":100,"d":"$100.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":325,"d":"$325.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('1000-Office'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'1000-Office'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM('Monthly Expenses'!$C$5:$C$9+'Monthly Expenses'!$D$5:$D$9+'Monthly Expenses'!$E$5:$E$9+'Monthly Expenses'!$F$5:$F$9+'Monthly Expenses'!$G$5:$G$9+'Monthly Expenses'!$H$5:$H$9+'Monthly Expenses'!$I$5:$I$9+'Monthly Expenses'!$J$5:$J$9+'Monthly Expenses'!$K$5:$K$9+'Monthly Expenses'!$L$5:$L$9+'Monthly Expenses'!$M$5:$M$9+'Monthly Expenses'!$N$5:$N$9)","v":{"v":425,"d":"$425.00"}}]
[2000,"Store",{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":905.27,"d":"$905.27"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('2000-Store'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'2000-Store'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM('Monthly Expenses'!$C$5:$C$9+'Monthly Expenses'!$D$5:$D$9+'Monthly Expenses'!$E$5:$E$9+'Monthly Expenses'!$F$5:$F$9+'Monthly Expenses'!$G$5:$G$9+'Monthly Expenses'!$H$5:$H$9+'Monthly Expenses'!$I$5:$I$9+'Monthly Expenses'!$J$5:$J$9+'Monthly Expenses'!$K$5:$K$9+'Monthly Expenses'!$L$5:$L$9+'Monthly Expenses'!$M$5:$M$9+'Monthly Expenses'!$N$5:$N$9)","v":{"v":905.27,"d":"$905.27"}}]
[3000,"Staffing",{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":2500,"d":"$2,500.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('3000-Staffing'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'3000-Staffing'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM('Monthly Expenses'!$C$5:$C$9+'Monthly Expenses'!$D$5:$D$9+'Monthly Expenses'!$E$5:$E$9+'Monthly Expenses'!$F$5:$F$9+'Monthly Expenses'!$G$5:$G$9+'Monthly Expenses'!$H$5:$H$9+'Monthly Expenses'!$I$5:$I$9+'Monthly Expenses'!$J$5:$J$9+'Monthly Expenses'!$K$5:$K$9+'Monthly Expenses'!$L$5:$L$9+'Monthly Expenses'!$M$5:$M$9+'Monthly Expenses'!$N$5:$N$9)","v":{"v":2500,"d":"$2,500.00"}}]
[4000,"Equipment",{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":1854,"d":"$1,854.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('4000-Equipment'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'4000-Equipment'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM('Monthly Expenses'!$C$5:$C$9+'Monthly Expenses'!$D$5:$D$9+'Monthly Expenses'!$E$5:$E$9+'Monthly Expenses'!$F$5:$F$9+'Monthly Expenses'!$G$5:$G$9+'Monthly Expenses'!$H$5:$H$9+'Monthly Expenses'!$I$5:$I$9+'Monthly Expenses'!$J$5:$J$9+'Monthly Expenses'!$K$5:$K$9+'Monthly Expenses'!$L$5:$L$9+'Monthly Expenses'!$M$5:$M$9+'Monthly Expenses'!$N$5:$N$9)","v":{"v":1854,"d":"$1,854.00"}}]
[5000,"Other",{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":35.6,"d":"$35.60"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUMIF('5000-Other'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'5000-Other'!$E:$E)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM('Monthly Expenses'!$C$5:$C$9+'Monthly Expenses'!$D$5:$D$9+'Monthly Expenses'!$E$5:$E$9+'Monthly Expenses'!$F$5:$F$9+'Monthly Expenses'!$G$5:$G$9+'Monthly Expenses'!$H$5:$H$9+'Monthly Expenses'!$I$5:$I$9+'Monthly Expenses'!$J$5:$J$9+'Monthly Expenses'!$K$5:$K$9+'Monthly Expenses'!$L$5:$L$9+'Monthly Expenses'!$M$5:$M$9+'Monthly Expenses'!$N$5:$N$9)","v":{"v":35.6,"d":"$35.60"}}]
["Total",null,{"$f":"SUBTOTAL(109,C5:C9)","v":{"v":2894.87,"d":"$2,894.87"}},{"v":2825,"d":"$2,825.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":5719.870000000001,"d":"$5,719.87"}]

{"sheet":"1000-Office","index":2,"n_rows":6,"n_cols":10,"rows_kept":6}
["G/L - Expense","Invoice Date","Invoice #","Requested by","Amount of Check","Name of Payee","Check Use","Method of Distribution","File Date","Constructed Key Field"]
[1000,{"v":38732,"d":"3873200.00%"},1,"David Daniels",{"v":100,"d":"$100.00"},"Consolidated Messenger ","Blank CDs","Credit",{"v":38737,"d":"3873700.00%"},{"$f":"TEXT(B2,\"mmm-yy\")","v":"Jan-06"}]
[1000,"2006-02-07",5,"David Daniels",{"v":50,"d":"$50.00"},"Consolidated Messenger ","Printer ink","Credit",{"v":38758,"d":"3875800.00%"},{"$f":"TEXT(B3,\"mmm-yy\")","v":"Feb-06"}]
[1000,"2006-02-15",10,"David Daniels",{"v":275,"d":"$275.00"},"Acme","General office","Credit",{"v":38758,"d":"3875800.00%"},{"$f":"TEXT(B4,\"mmm-yy\")","v":"Feb-06"}]
[1000,{"$nulls":8},{"$f":"TEXT(B5,\"mmm-yy\")","v":"Jan-00"}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,E2:E5)","v":{"v":425,"d":"$425.00"}}]

{"sheet":"2000-Store","index":3,"n_rows":5,"n_cols":10,"rows_kept":5}
["G/L - Expense","Invoice Date","Invoice #","Requested by","Amount of Check","Name of Payee","Check Use","Method of Distribution","File Date","Constructed Key Field"]
[2000,{"v":38734,"d":"3873400.00%"},2,"Marc Faeber",{"v":550,"d":"$550.00"},"Fabrikam, Inc. ","Replace store window","Credit",{"v":38737,"d":"3873700.00%"},{"$f":"TEXT(B2,\"mmm-yy\")","v":"Jan-06"}]
[2000,"2006-01-19",3,"Marc Faeber",{"v":355.27,"d":"$355.27"},"A. Datum Corporation ","New cash register","Credit",{"v":38737,"d":"3873700.00%"},{"$f":"TEXT(B3,\"mmm-yy\")","v":"Jan-06"}]
[2000,{"$nulls":8},{"$f":"TEXT(B4,\"mmm-yy\")","v":"Jan-00"}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,E2:E4)","v":{"v":905.27,"d":"$905.27"}}]

{"sheet":"3000-Staffing","index":4,"n_rows":4,"n_cols":10,"rows_kept":4}
["G/L - Expense","Invoice Date","Invoice #","Requested by","Amount of Check","Name of Payee","Check Use","Method of Distribution","File Date","Constructed Key Field"]
[3000,{"v":38758,"d":"3875800.00%"},6,"Robert O'Hara",{"v":2500,"d":"$2,500.00"},"Graphic Design Institute ","contract designer","Check",{"v":38768,"d":"3876800.00%"},{"$f":"TEXT(B2,\"mmm-yy\")","v":"Feb-06"}]
[3000,{"$nulls":8},{"$f":"TEXT(B3,\"mmm-yy\")","v":"Jan-00"}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,E2:E3)","v":{"v":2500,"d":"$2,500.00"}}]

{"sheet":"4000-Equipment","index":5,"n_rows":4,"n_cols":10,"rows_kept":4}
["G/L - Expense","Invoice Date","Invoice #","Requested by","Amount of Check","Name of Payee","Check Use","Method of Distribution","File Date","Constructed Key Field"]
[4000,{"v":38742,"d":"3874200.00%"},5,"Robert Walters",{"v":1854,"d":"$1,854.00"},"Trey Research ","New laptop","Credit",{"v":38742,"d":"3874200.00%"},{"$f":"TEXT(B2,\"mmm-yy\")","v":"Jan-06"}]
[4000,{"$nulls":8},{"$f":"TEXT(B3,\"mmm-yy\")","v":"Jan-00"}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,E2:E3)","v":{"v":1854,"d":"$1,854.00"}}]

{"sheet":"5000-Other","index":6,"n_rows":4,"n_cols":10,"rows_kept":4}
["G/L - Expense","Invoice Date","Invoice #","Requested by","Amount of Check","Name of Payee","Check Use","Method of Distribution","File Date","Constructed Key Field"]
[5000,{"v":38740,"d":"3874000.00%"},4,"Bob Gage",{"v":35.6,"d":"$35.60"},"Bob Gage","Cab fare","Check",{"v":38740,"d":"3874000.00%"},{"$f":"TEXT(B2,\"mmm-yy\")","v":"Jan-06"}]
[5000,{"$nulls":8},{"$f":"TEXT(B3,\"mmm-yy\")","v":"Jan-00"}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,E2:E3)","v":{"v":35.6,"d":"$35.60"}}]