{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Personal Monthly Budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

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