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

{"sheet":"Family Monthly Budget","index":0,"n_rows":73,"n_cols":9,"rows_kept":73,"merged":[[0,0,0,8],[2,5,2,6],[5,1,6,1],[5,2,6,2],[5,3,6,3],[7,5,8,6],[27,6,28,6],[27,7,28,7],[27,8,28,8]],"flags":["formulas_cached_only"]}
["Family 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":4000,"d":"$4,000"}]
[{"$nulls":5},"Income 2",{"v":1300,"d":"$1,300"}]
[null,"Projected Cost","Actual Cost","Difference",null,"Extra income",{"v":300,"d":"$300"}]
["Housing",{"$nulls":4},"Total monthly income",{"v":5600,"d":"$5,600"}]
["Mortgage or rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":0,"d":"$0"},null,"Actual Monthly Income"]
["Second mortgage or rent",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Phone",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"Income 1",{"v":4000,"d":"$4,000"}]
["Electricity",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"Income 2",{"v":1300,"d":"$1,300"}]
["Gas",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"Extra income",{"v":300,"d":"$300"}]
["Water and sewer",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"},null,"Total monthly income",{"v":5600,"d":"$5,600"}]
["Cable",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"}]
["Waste removal",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"},null,"Projected balance\n(Projected income minus expenses)",{"v":4405,"d":"$4,405"}]
["Maintenance or repairs",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"}]
["Supplies",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Actual balance\n(Actual income minus expenses)",{"v":4364,"d":"$4,364"}]
["Other",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Subtotals",{"v":1195,"d":"$1,195"},{"v":1236,"d":"$1,236"},{"v":-41,"d":"($41)"},null,"Difference (Actual minus projected)",{"v":-41,"d":"($41)"}]
[]
["Transportation"]
["Vehicle 1 payment",null,null,{"v":0,"d":"$0"}]
["Vehicle 2 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"},null,null,"Projected Cost","Actual Cost","Difference"]
["Other",null,null,{"v":0,"d":"$0"},null,"Entertainment"]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Video/DVD",null,null,{"v":0,"d":"$0"}]
[{"$nulls":5},"CDs",null,null,{"v":0,"d":"$0"}]
["Insurance",{"$nulls":4},"Movies",null,null,{"v":0,"d":"$0"}]
["Home",null,null,{"v":0,"d":"$0"},null,"Concerts",null,null,{"v":0,"d":"$0"}]
["Health",null,null,{"v":0,"d":"$0"},null,"Sporting events",null,null,{"v":0,"d":"$0"}]
["Life",null,null,{"v":0,"d":"$0"},null,"Live theater",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":"$0"}]
[]
["Food",{"$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":"$0"}]
[{"$nulls":5},"Credit card",null,null,{"v":0,"d":"$0"}]
["Children",{"$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"}]
["Clothing",null,null,{"v":0,"d":"$0"}]
["School tuition",null,null,{"v":0,"d":"$0"},null,"Taxes"]
["School supplies",null,null,{"v":0,"d":"$0"},null,"Federal",null,null,{"v":0,"d":"$0"}]
["Organization dues or fees",null,null,{"v":0,"d":"$0"},null,"State",null,null,{"v":0,"d":"$0"}]
["Lunch money",null,null,{"v":0,"d":"$0"},null,"Local",null,null,{"v":0,"d":"$0"}]
["Child care",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
["Toys/games",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"}]
["Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Savings or Investments"]
[{"$nulls":5},"Retirement account",null,null,{"v":0,"d":"$0"}]
["Pets",{"$nulls":4},"Investment account",null,null,{"v":0,"d":"$0"}]
["Food",null,null,{"v":0,"d":"$0"},null,"College",null,null,{"v":0,"d":"$0"}]
["Medical",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
["Grooming",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Toys",null,null,{"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":"$0"}]
[{"$nulls":5},"Charity 2",null,null,{"v":0,"d":"$0"}]
["Personal Care",{"$nulls":4},"Charity 3",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"}]
["Clothing",null,null,{"v":0,"d":"$0"},null,"Legal"]
["Dry cleaning",null,null,{"v":0,"d":"$0"},null,"Attorney",null,null,{"v":0,"d":"$0"}]
["Health club",null,null,{"v":0,"d":"$0"},null,"Alimony",null,null,{"v":0,"d":"$0"}]
["Organization dues or fees",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"}]