{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Family Monthly Budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"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":"Family Monthly Budget","index":0,"n_rows":73,"n_cols":9,"rows_kept":73,"cut":false,"hidden":false,"merged":[[2,5,2,6],[0,0,0,8],[27,6,28,6],[27,7,28,7],[27,8,28,8],[5,1,6,1],[5,2,6,2],[5,3,6,3],[7,5,8,6]],"flags":["formulas_cached_only"]}
["Family Monthly Budget"]
[]
[null,"Total Projected Cost","Total Actual Cost","Total Difference",null,"Projected Monthly Income"]
[null,1195,1236,-41,null,"Income 1",4000]
[null,null,null,null,null,"Income 2",1300]
[null,"Projected Cost","Actual Cost","Difference",null,"Extra income",300]
["Housing",null,null,null,null,"Total monthly income",5600]
["Mortgage or rent",1000,1000,0,null,"Actual Monthly Income"]
["Second mortgage or rent",0,0,0]
["Phone",54,100,-46,null,"Income 1",4000]
["Electricity",44,56,-12,null,"Income 2",1300]
["Gas",22,28,-6,null,"Extra income",300]
["Water and sewer",8,8,0,null,"Total monthly income",5600]
["Cable",34,34,0]
["Waste removal",10,10,0,null,"Projected balance\n(Projected income minus expenses)",4405]
["Maintenance or repairs",23,0,23]
["Supplies",0,0,0,null,"Actual balance\n(Actual income minus expenses)",4364]
["Other",0,0,0]
["Subtotals",1195,1236,-41,null,"Difference (Actual minus projected)",-41]
[]
["Transportation"]
["Vehicle 1 payment",null,null,0]
["Vehicle 2 payment",null,null,0]
["Bus/taxi fare",null,null,0]
["Insurance",null,null,0]
["Licensing",null,null,0]
["Fuel",null,null,0]
["Maintenance",null,null,0,null,null,"Projected Cost","Actual Cost","Difference"]
["Other",null,null,0,null,"Entertainment"]
["Subtotals",0,0,0,null,"Video/DVD",null,null,0]
[null,null,null,null,null,"CDs",null,null,0]
["Insurance",null,null,null,null,"Movies",null,null,0]
["Home",null,null,0,null,"Concerts",null,null,0]
["Health",null,null,0,null,"Sporting events",null,null,0]
["Life",null,null,0,null,"Live theater",null,null,0]
["Other",null,null,0,null,"Other",null,null,0]
["Subtotals",0,0,0,null,"Subtotals",0,0,0]
[]
["Food",null,null,null,null,"Loans"]
["Groceries",null,null,0,null,"Personal",null,null,0]
["Dining out",null,null,0,null,"Student",null,null,0]
["Other",null,null,0,null,"Credit card",null,null,0]
["Subtotals",0,0,0,null,"Credit card",null,null,0]
[null,null,null,null,null,"Credit card",null,null,0]
["Children",null,null,null,null,"Other",null,null,0]
["Medical",null,null,0,null,"Subtotals",0,0,0]
["Clothing",null,null,0]
["School tuition",null,null,0,null,"Taxes"]
["School supplies",null,null,0,null,"Federal",null,null,0]
["Organization dues or fees",null,null,0,null,"State",null,null,0]
["Lunch money",null,null,0,null,"Local",null,null,0]
["Child care",null,null,0,null,"Other",null,null,0]
["Toys/games",null,null,0,null,"Subtotals",0,0,0]
["Other",null,null,0]
["Subtotals",0,0,0,null,"Savings or Investments"]
[null,null,null,null,null,"Retirement account",null,null,0]
["Pets",null,null,null,null,"Investment account",null,null,0]
["Food",null,null,0,null,"College",null,null,0]
["Medical",null,null,0,null,"Other",null,null,0]
["Grooming",null,null,0,null,"Subtotals",0,0,0]
["Toys",null,null,0]
["Other",null,null,0,null,"Gifts and Donations"]
["Subtotals",0,0,0,null,"Charity 1",null,null,0]
[null,null,null,null,null,"Charity 2",null,null,0]
["Personal Care",null,null,null,null,"Charity 3",null,null,0]
["Medical",null,null,0,null,"Subtotals",0,0,0]
["Hair/nails",null,null,0]
["Clothing",null,null,0,null,"Legal"]
["Dry cleaning",null,null,0,null,"Attorney",null,null,0]
["Health club",null,null,0,null,"Alimony",null,null,0]
["Organization dues or fees",null,null,0,null,"Payments on lien or judgment",null,null,0]
["Other",null,null,0,null,"Other",null,null,0]
["Subtotals",0,0,0,null,"Subtotals",0,0,0]