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

{"sheet":"Personal Monthly Budget","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]],"flags":["formulas_cached_only"]}
[]
[null,"Personal Monthly Budget"]
[]
[]
[]
[null,"PROJECTED MONTHLY INCOME","Income 1",null,{"v":4300,"d":"$4,300"},null,"PROJECTED BALANCE                                                       (Projected income minus expenses)",null,null,{"v":3405,"d":"$3,405"}]
[null,null,"Extra income",null,{"v":300,"d":"$300"}]
[null,null,"Total monthly income",null,{"v":4600,"d":"$4,600"},null,"ACTUAL BALANCE                                                               (Actual income minus expenses)",null,null,{"v":3064,"d":"$3,064"}]
[]
[null,"ACTUAL MONTHLY INCOME","Income 1",null,{"v":4000,"d":"$4,000"},null,"DIFFERENCE                                                                         (Actual minus projected)",null,null,{"v":-341,"d":"($341)"}]
[null,null,"Extra income",null,{"v":300,"d":"$300"}]
[null,null,"Total monthly income",null,{"v":4300,"d":"$4,300"}]
[]
[null,"HOUSING","Projected Cost","Actual Cost","Difference",null,"ENTERTAINMENT","Projected Cost","Actual Cost","Difference"]
[null,"Mortgage or rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":0,"d":"$0"},null,"Video/DVD",null,null,{"v":0,"d":"$0"}]
[null,"Phone",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"CDs",null,null,{"v":0,"d":"$0"}]
[null,"Electricity",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"Movies",null,null,{"v":0,"d":"$0"}]
[null,"Gas",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"Concerts",null,null,{"v":0,"d":"$0"}]
[null,"Water and sewer",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"},null,"Sporting events",null,null,{"v":0,"d":"$0"}]
[null,"Cable",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"},null,"Live theater",null,null,{"v":0,"d":"$0"}]
[null,"Waste removal",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Maintenance or repairs",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Supplies",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Other",{"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"}]
[null,"Subtotals",{"v":1195,"d":"$1,195"},{"v":1236,"d":"$1,236"},{"v":-41,"d":"($41)"}]
[{"$nulls":6},"LOANS","Projected Cost","Actual Cost","Difference"]
[null,"TRANSPORTATION","Projected Cost","Actual Cost","Difference",null,"Personal",null,null,{"v":0,"d":"$0"}]
[null,"Vehicle payment",null,null,{"v":0,"d":"$0"},null,"Student",null,null,{"v":0,"d":"$0"}]
[null,"Bus/taxi fare",null,null,{"v":0,"d":"$0"},null,"Credit card",null,null,{"v":0,"d":"$0"}]
[null,"Insurance",null,null,{"v":0,"d":"$0"},null,"Credit card",null,null,{"v":0,"d":"$0"}]
[null,"Licensing",null,null,{"v":0,"d":"$0"},null,"Credit card",null,null,{"v":0,"d":"$0"}]
[null,"Fuel",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Maintenance",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"TAXES","Projected Cost","Actual Cost","Difference"]
[{"$nulls":6},"Federal",null,null,{"v":0,"d":"$0"}]
[null,"INSURANCE","Projected Cost","Actual Cost","Difference",null,"State",null,null,{"v":0,"d":"$0"}]
[null,"Home",null,null,{"v":0,"d":"$0"},null,"Local",null,null,{"v":0,"d":"$0"}]
[null,"Health",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Life",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"SAVINGS OR INVESTMENTS","Projected Cost","Actual Cost","Difference"]
[{"$nulls":6},"Retirement account",null,null,{"v":0,"d":"$0"}]
[null,"FOOD","Projected Cost","Actual Cost","Difference",null,"Investment account",null,null,{"v":0,"d":"$0"}]
[null,"Groceries",null,null,{"v":0,"d":"$0"},null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Dining out",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"GIFTS AND DONATIONS","Projected Cost","Actual Cost","Difference"]
[{"$nulls":6},"Charity 1",null,null,{"v":0,"d":"$0"}]
[null,"PETS","Projected Cost","Actual Cost","Difference",null,"Charity 2",null,null,{"v":0,"d":"$0"}]
[null,"Food",null,null,{"v":0,"d":"$0"},null,"Charity 3",null,null,{"v":0,"d":"$0"}]
[null,"Medical",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Grooming",null,null,{"v":0,"d":"$0"}]
[null,"Toys",null,null,{"v":0,"d":"$0"},null,"LEGAL","Projected Cost","Actual Cost","Difference"]
[null,"Other",null,null,{"v":0,"d":"$0"},null,"Attorney",null,null,{"v":0,"d":"$0"}]
[null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Alimony",null,null,{"v":0,"d":"$0"}]
[{"$nulls":6},"Payments on lien or judgment",null,null,{"v":0,"d":"$0"}]
[null,"PERSONAL CARE","Projected Cost","Actual Cost","Difference",null,"Other",null,null,{"v":0,"d":"$0"}]
[null,"Medical",null,null,{"v":0,"d":"$0"},null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Hair/nails",null,null,{"v":0,"d":"$0"}]
[null,"Clothing",null,null,{"v":0,"d":"$0"},null,"TOTAL PROJECTED COST",null,null,{"v":1195,"d":"$1,195"}]
[null,"Dry cleaning",null,null,{"v":0,"d":"$0"}]
[null,"Health club",null,null,{"v":0,"d":"$0"},null,"TOTAL ACTUAL COST",null,null,{"v":1236,"d":"$1,236"}]
[null,"Organization dues or fees",null,null,{"v":0,"d":"$0"}]
[null,"Other",null,null,{"v":0,"d":"$0"},null,"TOTAL DIFFERENCE",null,null,{"v":-41,"d":"($41)"}]
[null,"Subtotals",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]