{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Personal budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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 budget","index":0,"n_rows":107,"n_cols":14,"rows_kept":107,"cut":false,"hidden":false,"merged":[[0,0,0,13],[3,0,3,13],[38,0,38,13],[97,0,97,13],[81,0,81,13],[64,0,64,13],[55,0,55,13],[71,0,71,13],[45,0,45,13],[8,0,8,13],[89,0,89,13],[9,0,9,13],[20,0,20,13],[29,0,29,13]],"flags":["formulas_cached_only"]}
["Personal budget"]
[]
[null,"Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec","Year"]
["INCOME"]
["Wages",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest/dividends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Income totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EXPENSES"]
["Home"]
["Mortgage/rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Home telephone",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cellular telephone",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Home repairs",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Home improvement",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Home security",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Garden supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Home totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Daily living"]
["Groceries ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Child care",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dry cleaning",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dining out",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Housecleaning service",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dog walker",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daily living totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Transportation"]
["Gas/fuel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repairs",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Car wash/detailing services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Parking",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Public transportation",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Entertainment"]
["Cable TV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Video/DVD rentals",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Movies/plays",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Concerts/clubs",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Entertainment totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Health"]
["Health club dues",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Prescriptions",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over-the-counter drugs",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Co-payments/out-of-pocket",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Veterinarians/pet medicines",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Health totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Vacations"]
["Plane fare",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accommodations",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Food",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Souvenirs",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pet boarding",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rental car",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacations totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Recreation"]
["Gym fees",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sports equipment",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Team dues",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Toys/child gear",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Recreation totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dues/subscriptions"]
["Magazines",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Newspapers",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Internet connection",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Public radio",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Public television",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Religious organizations",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Charity",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dues/subscription totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Personal"]
["Clothing",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gifts",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salon/barber",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Books",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Music (CDs, etc.)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Personal totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financial obligations"]
["Long-term savings",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Retirement (401k, Roth IRA)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit card payments",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Income tax (additional)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other obligations",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial obligation totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Misc. payments"]
["   Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc. payments totals",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total expenses",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash short/extra",0,0,0,0,0,0,0,0,0,0,0,0,0]