{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Personal Monthly Budget"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Personal Monthly Budget","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]],"flags":["formulas_cached_only"]}
["Personal Monthly Budget"]
[]
[null,"Total Projected Cost","Total Actual Cost","Total Difference",null,"Projected Monthly Income"]
[null,{"v":1195,"d":"$1,195"},{"v":1236,"d":"$1,236"},{"v":-41,"d":"($41)"},null,"Income 1",{"v":4300,"d":"$4,300"}]
[{"$nulls":5},"Extra income",{"v":300,"d":"$300"}]
[null,"Projected Cost","Actual Cost","Difference",null,"Total monthly income",{"v":4600,"d":"$4,600"}]
["Housing"]
["Mortgage or rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":0,"d":"$0"},null,"Actual Monthly Income"]
["Phone",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"Income 1",{"v":4000,"d":"$4,000"}]
["Electric",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"Extra income",{"v":300,"d":"$300"}]
["Gas",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"Total monthly income",{"v":4300,"d":"$4,300"}]
["Water and sewer",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"}]
["Cable",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"},null,"Projected balance\n(Projected income minus expenses)",{"v":3405,"d":"$3,405"}]
["Waste removal",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"}]
["Maintenance or repairs",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"},null,"Actual balance\n(Actual income minus expenses)",{"v":3064,"d":"$3,064"}]
["Supplies",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Other",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Difference (Actual minus projected)",{"v":-341,"d":"($341)"}]
["Subtotals",{"v":1195,"d":"$1,195"},{"v":1236,"d":"$1,236"},{"v":-41,"d":"($41)"}]
["Transportation"]
["Automobile payment",null,null,{"v":0,"d":"$0"}]
["Bus/taxi fare",null,null,{"v":0,"d":"$0"}]
["Insurance",null,null,{"v":0,"d":"$0"}]
["Licensing",null,null,{"v":0,"d":"$0"}]
["Fuel",null,null,{"v":0,"d":"$0"}]
["Maintenance",null,null,{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Insurance"]
["Home",null,null,{"v":0,"d":"$0"}]
["Health",null,null,{"v":0,"d":"$0"}]
["Life",null,null,{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Projected Cost","Actual Cost","Difference"]
["Food",{"$nulls":4},"Loans"]
["Groceries",null,null,{"v":0,"d":"$0"},null,"Personal",null,null,{"v":0,"d":"$0"}]
["Dining out",null,null,{"v":0,"d":"$0"},null,"Student",null,null,{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"},null,"Credit Card",null,null,{"v":0,"d":"$0"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Credit Card",null,null,{"v":0,"d":"$0"}]
["Pets",{"$nulls":4},"Credit Card",null,null,{"v":0,"d":"$0"}]
["Food",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
["Medical",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Grooming",null,null,{"v":0,"d":"$0"},null,"Taxes"]
["Toys",null,null,{"v":0,"d":"$0"},null,"Federal",null,null,{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"},null,"State",null,null,{"v":0,"d":"$0"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Local",null,null,{"v":0,"d":"$0"}]
["Personal Care",{"$nulls":4},"Other",null,null,{"v":0,"d":"$0"}]
["Medical",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Hair/nails",null,null,{"v":0,"d":"$0"},null,"Savings or Investments"]
["Clothing",null,null,{"v":0,"d":"$0"},null,"Retirement Account",null,null,{"v":0,"d":"$0"}]
["Dry cleaning",null,null,{"v":0,"d":"$0"},null,"Investment Account",null,null,{"v":0,"d":"$0"}]
["Health club",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
["Organization dues or fees",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"},null,"Gifts and Donations"]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Charity 1",null,null,{"v":0,"d":"$0"}]
["Entertainment",{"$nulls":4},"Charity 2",null,null,{"v":0,"d":"$0"}]
["Video/DVD",null,null,{"v":0,"d":"$0"},null,"Charity 3",null,null,{"v":0,"d":"$0"}]
["CDs",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Movies",null,null,{"v":0,"d":"$0"},null,"Legal"]
["Concerts",null,null,{"v":0,"d":"$0"},null,"Attorney",null,null,{"v":0,"d":"$0"}]
["Sporting Events",null,null,{"v":0,"d":"$0"},null,"Alimony",null,null,{"v":0,"d":"$0"}]
["Live theater",null,null,{"v":0,"d":"$0"},null,"Payments on lien or judgment",null,null,{"v":0,"d":"$0"}]
["Other",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]