{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Actual","Budget","Variance","Comparison"],"not_rendered":{"charts":1,"external_links":1,"defined_names":1},"unopened":[{"sheet":"Comparison","index":3,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Actual","index":0,"n_rows":34,"n_cols":18,"rows_kept":34,"merged":[[4,1,4,5],[5,1,5,5],[6,1,6,5]],"flags":["formulas_cached_only"]}
[null,"<Company Name>"]
[null,"Operating expense analysis"]
[null,"<Date>"]
[]
[null,"Data cell key"]
[null,"User data input or item description"]
[null,"Formula cells: Totals are calculated and displayed automatically"]
[]
[null,"Line item","January","February","March","Q1","April","May","June","Q2","July","August","September","Q3","October","November","December","Q4"]
[null,"Labor and salaries",{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":255000,"d":"$255,000"},{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":255000,"d":"$255,000"},{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":85000,"d":"$85,000"},{"v":255000,"d":"$255,000"},{"v":90000,"d":"$90,000"},{"v":90000,"d":"$90,000"},{"v":90000,"d":"$90,000"},{"v":270000,"d":"$270,000"}]
[null,"Fringe benefits",{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":76500,"d":"76,500 "},{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":76500,"d":"76,500 "},{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":25500,"d":"25,500 "},{"v":76500,"d":"76,500 "},{"v":27000,"d":"27,000 "},{"v":27000,"d":"27,000 "},{"v":27000,"d":"27,000 "},{"v":81000,"d":"81,000 "}]
[null,"Depreciation",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Supplies",{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "}]
[null,"Maintenance, repair, and overhaul",{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":24000,"d":"24,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":12000,"d":"12,000 "},{"v":12000,"d":"12,000 "},{"v":12000,"d":"12,000 "},{"v":36000,"d":"36,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Utilities",{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "}]
[null,"Marketing programs",{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "}]
[null,"Public relations",{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "}]
[null,"Travel and entertainment",{"v":7000,"d":"7,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":23000,"d":"23,000 "},{"v":9500,"d":"9,500 "},{"v":9500,"d":"9,500 "},{"v":9500,"d":"9,500 "},{"v":28500,"d":"28,500 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":45000,"d":"45,000 "},{"v":12000,"d":"12,000 "},{"v":13000,"d":"13,000 "},{"v":8000,"d":"8,000 "},{"v":33000,"d":"33,000 "}]
[null,"Nonbillable travel and entertainment",{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":1000,"d":"1,000 "},{"v":5000,"d":"5,000 "}]
[null,"Rent",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Insurance",{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "}]
[null,"Professional services",{"v":0,"d":"0 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":6000,"d":"6,000 "},{"v":3500,"d":"3,500 "},{"v":2500,"d":"2,500 "},{"v":2000,"d":"2,000 "},{"v":8000,"d":"8,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "},{"v":2500,"d":"2,500 "},{"v":2000,"d":"2,000 "},{"v":3000,"d":"3,000 "},{"v":7500,"d":"7,500 "}]
[null,"Data processing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "}]
[null,"Litigation expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":3500,"d":"3,500 "},{"v":3500,"d":"3,500 "},{"v":3500,"d":"3,500 "},{"v":10500,"d":"10,500 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2000,"d":"2,000 "},{"v":2500,"d":"2,500 "},{"v":4500,"d":"4,500 "}]
[null,"Dues and subscriptions",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "}]
[null,"Bank charges",{"v":350,"d":"350 "},{"v":425,"d":"425 "},{"v":500,"d":"500 "},{"v":1275,"d":"1,275 "},{"v":600,"d":"600 "},{"v":625,"d":"625 "},{"v":575,"d":"575 "},{"v":1800,"d":"1,800 "},{"v":650,"d":"650 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":1850,"d":"1,850 "},{"v":550,"d":"550 "},{"v":450,"d":"450 "},{"v":350,"d":"350 "},{"v":1350,"d":"1,350 "}]
[null,"Telephone",{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":450,"d":"450 "},{"v":1350,"d":"1,350 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":550,"d":"550 "},{"v":1650,"d":"1,650 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":1800,"d":"1,800 "},{"v":550,"d":"550 "},{"v":500,"d":"500 "},{"v":400,"d":"400 "},{"v":1450,"d":"1,450 "}]
[null,"Recruiting expenses",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":150,"d":"150 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":650,"d":"650 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":200,"d":"200 "},{"v":700,"d":"700 "},{"v":150,"d":"150 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":150,"d":"150 "}]
[null,"Postage",{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":150,"d":"150 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":300,"d":"300 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":300,"d":"300 "},{"v":100,"d":"100 "},{"v":200,"d":"200 "},{"v":350,"d":"350 "},{"v":650,"d":"650 "}]
[null,"Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Property taxes",{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "}]
[null,"General and miscellaneous",{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1500,"d":"1,500 "},{"v":1300,"d":"1,300 "},{"v":3800,"d":"3,800 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":2500,"d":"2,500 "},{"v":6000,"d":"6,000 "}]
[null,"Other",{"v":150,"d":"150 "},{"v":200,"d":"200 "},{"v":300,"d":"300 "},{"v":650,"d":"650 "},{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":300,"d":"300 "},{"v":900,"d":"900 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":350,"d":"350 "},{"v":1050,"d":"1,050 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":500,"d":"500 "},{"v":1300,"d":"1,300 "}]
[null,"TOTAL",{"v":165900,"d":"$165,900"},{"v":170025,"d":"$170,025"},{"v":170200,"d":"$170,200"},{"v":506125,"d":"$506,125"},{"v":179600,"d":"$179,600"},{"v":178725,"d":"$178,725"},{"v":178175,"d":"$178,175"},{"v":536500,"d":"$536,500"},{"v":183350,"d":"$183,350"},{"v":183800,"d":"$183,800"},{"v":183550,"d":"$183,550"},{"v":550700,"d":"$550,700"},{"v":184650,"d":"$184,650"},{"v":187450,"d":"$187,450"},{"v":183500,"d":"$183,500"},{"v":555600,"d":"$555,600"}]

{"sheet":"Budget","index":1,"n_rows":34,"n_cols":18,"rows_kept":34,"merged":[[4,1,4,5],[5,1,5,5],[6,1,6,5]],"flags":["formulas_cached_only"]}
[null,"<Company Name>"]
[null,"Operating expense analysis"]
[null,"<Date>"]
[]
[null,"Data cell key"]
[null,"User data input or item description"]
[null,"Formula cells: Totals are calculated and displayed automatically"]
[]
[null,"Line item","January","February","March","Q1","April","May","June","Q2","July","August","September","Q3","October","November","December","Q4"]
[null,"Labor and salaries",{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":240000,"d":"$240,000"},{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":240000,"d":"$240,000"},{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":80000,"d":"$80,000"},{"v":240000,"d":"$240,000"},{"v":82500,"d":"$82,500"},{"v":82500,"d":"$82,500"},{"v":82500,"d":"$82,500"},{"v":247500,"d":"$247,500"}]
[null,"Fringe benefits",{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":72000,"d":"72,000 "},{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":72000,"d":"72,000 "},{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":24000,"d":"24,000 "},{"v":72000,"d":"72,000 "},{"v":24750,"d":"24,750 "},{"v":24750,"d":"24,750 "},{"v":24750,"d":"24,750 "},{"v":74250,"d":"74,250 "}]
[null,"Depreciation",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Supplies",{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":15000,"d":"15,000 "}]
[null,"Maintenance, repair, and overhaul",{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":24000,"d":"24,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":24000,"d":"24,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":24000,"d":"24,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":8000,"d":"8,000 "},{"v":24000,"d":"24,000 "}]
[null,"Utilities",{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":4500,"d":"4,500 "},{"v":13500,"d":"13,500 "}]
[null,"Marketing programs",{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "}]
[null,"Public relations",{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":6000,"d":"6,000 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "}]
[null,"Travel and entertainment",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Nonbillable travel and entertainment",{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":4500,"d":"4,500 "}]
[null,"Rent",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":30000,"d":"30,000 "}]
[null,"Insurance",{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":2500,"d":"2,500 "},{"v":7500,"d":"7,500 "}]
[null,"Professional services",{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":12000,"d":"12,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":3000,"d":"3,000 "},{"v":9000,"d":"9,000 "}]
[null,"Data processing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Litigation expense",{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "}]
[null,"Dues and subscriptions",{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":2250,"d":"2,250 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":2250,"d":"2,250 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":2250,"d":"2,250 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":750,"d":"750 "},{"v":2250,"d":"2,250 "}]
[null,"Bank charges",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "}]
[null,"Telephone",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "}]
[null,"Recruiting expenses",{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":450,"d":"450 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":450,"d":"450 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":450,"d":"450 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":450,"d":"450 "}]
[null,"Postage",{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":75,"d":"75 "},{"v":225,"d":"225 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":300,"d":"300 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":100,"d":"100 "},{"v":300,"d":"300 "},{"v":150,"d":"150 "},{"v":250,"d":"250 "},{"v":300,"d":"300 "},{"v":700,"d":"700 "}]
[null,"Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Property taxes",{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "},{"v":1200,"d":"1,200 "}]
[null,"General and miscellaneous",{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":2500,"d":"2,500 "},{"v":6000,"d":"6,000 "}]
[null,"Other",{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "}]
[null,"TOTAL",{"v":167125,"d":"$167,125"},{"v":167125,"d":"$167,125"},{"v":167125,"d":"$167,125"},{"v":501375,"d":"$501,375"},{"v":168650,"d":"$168,650"},{"v":168650,"d":"$168,650"},{"v":168650,"d":"$168,650"},{"v":505950,"d":"$505,950"},{"v":169150,"d":"$169,150"},{"v":169150,"d":"$169,150"},{"v":169150,"d":"$169,150"},{"v":507450,"d":"$507,450"},{"v":171950,"d":"$171,950"},{"v":172550,"d":"$172,550"},{"v":173100,"d":"$173,100"},{"v":517600,"d":"$517,600"}]

{"sheet":"Variance","index":2,"n_rows":34,"n_cols":19,"rows_kept":34,"merged":[[4,1,4,5],[5,1,5,5],[6,1,6,5]],"flags":["formulas_cached_only"]}
[null,"<Company Name>"]
[null,"Operating expense analysis"]
[null,"<Date>"]
[]
[null,"Data cell key"]
[null,"User data input or item description"]
[null,"Formula cells: Totals are calculated and displayed automatically"]
[]
[null,"Line item","January","February","March","Q1","April","May","June","Q2","July","August","September","Q3","October","November","December","Q4","Notes"]
[null,"Labor and salaries",{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-15000,"d":"($15,000)"},{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-15000,"d":"($15,000)"},{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-5000,"d":"($5,000)"},{"v":-15000,"d":"($15,000)"},{"v":-7500,"d":"($7,500)"},{"v":-7500,"d":"($7,500)"},{"v":-7500,"d":"($7,500)"},{"v":-22500,"d":"($22,500)"},"$22,500 variance due to elimination of .25 Marketing FTE in Q1, which was not back-filled."]
[null,"Fringe benefits",{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-4500,"d":"(4,500)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-4500,"d":"(4,500)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"},{"v":-4500,"d":"(4,500)"},{"v":-2250,"d":"(2,250)"},{"v":-2250,"d":"(2,250)"},{"v":-2250,"d":"(2,250)"},{"v":-6750,"d":"(6,750)"}]
[null,"Depreciation",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Supplies",{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Maintenance, repair, and overhaul",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-2000,"d":"(2,000)"},{"v":-2000,"d":"(2,000)"},{"v":-2000,"d":"(2,000)"},{"v":-6000,"d":"(6,000)"},{"v":-4000,"d":"(4,000)"},{"v":-4000,"d":"(4,000)"},{"v":-4000,"d":"(4,000)"},{"v":-12000,"d":"(12,000)"},{"v":-2000,"d":"(2,000)"},{"v":-2000,"d":"(2,000)"},{"v":-2000,"d":"(2,000)"},{"v":-6000,"d":"(6,000)"}]
[null,"Utilities",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "}]
[null,"Marketing programs",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-3000,"d":"(3,000)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Public relations",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "}]
[null,"Travel and entertainment",{"v":3000,"d":"3,000 "},{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":7000,"d":"7,000 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":-5000,"d":"(5,000)"},{"v":-5000,"d":"(5,000)"},{"v":-5000,"d":"(5,000)"},{"v":-15000,"d":"(15,000)"},{"v":-2000,"d":"(2,000)"},{"v":-3000,"d":"(3,000)"},{"v":2000,"d":"2,000 "},{"v":-3000,"d":"(3,000)"}]
[null,"Nonbillable travel and entertainment",{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":500,"d":"500 "},{"v":-500,"d":"(500)"}]
[null,"Rent",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Insurance",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-500,"d":"(500)"},{"v":-1500,"d":"(1,500)"}]
[null,"Professional services",{"v":3000,"d":"3,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":3000,"d":"3,000 "},{"v":500,"d":"500 "},{"v":1500,"d":"1,500 "},{"v":2000,"d":"2,000 "},{"v":4000,"d":"4,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":500,"d":"500 "},{"v":1000,"d":"1,000 "},{"v":0,"d":"0 "},{"v":1500,"d":"1,500 "}]
[null,"Data processing",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-3000,"d":"(3,000)"},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-1000,"d":"(1,000)"},{"v":-3000,"d":"(3,000)"}]
[null,"Litigation expense",{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":-2500,"d":"(2,500)"},{"v":-2500,"d":"(2,500)"},{"v":-2500,"d":"(2,500)"},{"v":-7500,"d":"(7,500)"},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":1000,"d":"1,000 "},{"v":3000,"d":"3,000 "},{"v":1000,"d":"1,000 "},{"v":-1000,"d":"(1,000)"},{"v":-1500,"d":"(1,500)"},{"v":-1500,"d":"(1,500)"}]
[null,"Dues and subscriptions",{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":250,"d":"250 "},{"v":750,"d":"750 "}]
[null,"Bank charges",{"v":150,"d":"150 "},{"v":75,"d":"75 "},{"v":0,"d":"0 "},{"v":225,"d":"225 "},{"v":-100,"d":"(100)"},{"v":-125,"d":"(125)"},{"v":-75,"d":"(75)"},{"v":-300,"d":"(300)"},{"v":-150,"d":"(150)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-350,"d":"(350)"},{"v":-50,"d":"(50)"},{"v":50,"d":"50 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "}]
[null,"Telephone",{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":150,"d":"150 "},{"v":-50,"d":"(50)"},{"v":-50,"d":"(50)"},{"v":-50,"d":"(50)"},{"v":-150,"d":"(150)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-300,"d":"(300)"},{"v":-50,"d":"(50)"},{"v":0,"d":"0 "},{"v":100,"d":"100 "},{"v":50,"d":"50 "}]
[null,"Recruiting expenses",{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":450,"d":"450 "},{"v":0,"d":"0 "},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-200,"d":"(200)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-50,"d":"(50)"},{"v":-250,"d":"(250)"},{"v":0,"d":"0 "},{"v":150,"d":"150 "},{"v":150,"d":"150 "},{"v":300,"d":"300 "}]
[null,"Postage",{"v":25,"d":"25 "},{"v":25,"d":"25 "},{"v":25,"d":"25 "},{"v":75,"d":"75 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":50,"d":"50 "},{"v":50,"d":"50 "},{"v":-50,"d":"(50)"},{"v":50,"d":"50 "}]
[null,"Interest expense",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Property taxes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"General and miscellaneous",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-500,"d":"(500)"},{"v":-300,"d":"(300)"},{"v":-800,"d":"(800)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Other",{"v":100,"d":"100 "},{"v":50,"d":"50 "},{"v":-50,"d":"(50)"},{"v":100,"d":"100 "},{"v":-50,"d":"(50)"},{"v":-50,"d":"(50)"},{"v":-50,"d":"(50)"},{"v":-150,"d":"(150)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-100,"d":"(100)"},{"v":-300,"d":"(300)"},{"v":-150,"d":"(150)"},{"v":-150,"d":"(150)"},{"v":-250,"d":"(250)"},{"v":-550,"d":"(550)"}]
[null,"TOTAL",{"v":1225,"d":"$1,225"},{"v":-2900,"d":"($2,900)"},{"v":-3075,"d":"($3,075)"},{"v":-4750,"d":"($4,750)"},{"v":-10950,"d":"($10,950)"},{"v":-10075,"d":"($10,075)"},{"v":-9525,"d":"($9,525)"},{"v":-30550,"d":"($30,550)"},{"v":-14200,"d":"($14,200)"},{"v":-14650,"d":"($14,650)"},{"v":-14400,"d":"($14,400)"},{"v":-43250,"d":"($43,250)"},{"v":-12700,"d":"($12,700)"},{"v":-14900,"d":"($14,900)"},{"v":-10400,"d":"($10,400)"},{"v":-38000,"d":"($38,000)"}]