{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Main"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":5,"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"}

{"sheet":"Main","index":0,"n_rows":83,"n_cols":37,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["Monthly Budget Spreadsheet",null,null,null,null,null,null,null,null,null,"How to use the spreadsheet in 3 steps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
["Income","Budget","Actual","Difference","[42]","BUDGET SUMMARY","Budget","Actual","Difference",null,"Step 1.  When a security warning appears, press 'Enable Content' (see below picture) and then trust "]
["Employment Income",2000,2000,{"$f":"C4-B4","v":0},null,"Total Income",{"$f":"Main!$B$12","v":2000},{"$f":"Main!$C$12","v":2000},{"$f":"G4-H4","v":0},null,"    the document by clicking yes. It is a common warning when a spreadsheet uses a VBA programming. "]
["Interest Income",null,null,0,null,"Total Expenses",{"$f":"SUM(,Main!$B$28,Main!$B$38,Main!$B$48,Main!$B$55,Main!$B$62,Main!$G$62,Main!$G$55,Main!$G$45,Main!$G$36,Main!$G$19)","v":1495},{"$f":"SUM(Main!$C$28,Main!$C$38,Main!$C$48,Main!$C$55,Main!$C$62,Main!$H$62,Main!$H$55,Main!$H$45,Main!$H$36,Main!$H$19)","v":1666},{"$f":"G5-H5","v":-171}]
["Business Income",null,null,0,null,"NET",{"$f":"G4-G5","v":505},{"$f":"H4-H5","v":334},{"$f":"H6-G6","v":-171}]
["Other",null,null,0]
[null,null,null,0]
[null,null,null,0,null,"Daily Living","Budget","Actual","Difference"]
[null,null,null,0,null,"Groceries",null,null,{"$f":"G10-H10","v":0}]
[null,null,null,0,null,"Clothing",null,null,{"$f":"G11-H11","v":0}]
[{"$f":"\"Total \" & Main!$A$3","v":"Total Income"},{"$f":"SUBTOTAL(9,Main!$B$4:$B$11)","v":2000},{"$f":"SUBTOTAL(9,Main!$C$4:$C$11)","v":2000},{"$f":"SUBTOTAL(9,Main!$D$4:$D$11)","v":0},null,"Cleaning",null,null,0]
[null,null,null,null,null,"Education",null,null,0]
["Household Expenses","Budget","Actual","Difference",null,"Eating Out",null,null,0]
["Rent",1100,1100,{"$f":"B15-C15","v":0},null,"Salon",null,null,{"$f":"G15-H15","v":0}]
["Home Insurance",50,67,{"$f":"B16-C16","v":-17},null,"Other",null,null,0]
["Electricity",43,52,-9,null,null,null,null,0]
["Gas",7,7,0,null,null,null,null,0]
["Water",25,25,0,null,{"$f":"\"Total \" & Main!$F$9","v":"Total Daily Living"},{"$f":"SUBTOTAL(9,Main!$G$10:$G$18)","v":0},{"$f":"SUBTOTAL(9,Main!$H$10:$H$18)","v":0},{"$f":"SUBTOTAL(9,Main!$I$10:$I$18)","v":0}]
["Phone",35,35,0]
["Cable",15,15,0,null,"Entertainment","Budget","Actual","Difference"]
["Internet",0,150,-150,null,"Film/Theater",null,null,{"$f":"G22-H22","v":0}]
["Appliances",0,0,0,null,"Music",null,null,0]
["Other",20,15,{"$f":"B24-C24","v":5},null,"Games",null,null,0]
[null,null,null,0,null,"Rentals",null,null,{"$f":"G25-H25","v":0}]
[null,null,null,0,null,"DVDs",null,null,0]
[null,null,null,0,null,"Concerts/Plays",null,null,0]
[{"$f":"\"Total \" & Main!$A$14","v":"Total Household Expenses"},{"$f":"SUBTOTAL(9,Main!$B$15:$B$27)","v":1295},{"$f":"SUBTOTAL(9,Main!$C$15:$C$27)","v":1466},{"$f":"SUBTOTAL(9,Main!$D$15:$D$27)","v":-171},null,"Books",null,null,0,null,"Step 2.  Input all cells in blue texts"]
[null,null,null,null,null,"Sports",null,null,0]
["Transportation","Budget","Actual","Difference",null,"Vacation",null,null,0,null,"Step 3. Press 'Print' button."]
["Bus/Taxi/Train Fare",200,200,{"$f":"B31-C31","v":0},null,"Other",null,null,0]
["Vehicle Payment",null,null,{"$f":"B32-C32","v":0},null,null,null,null,0,null,"This is version 1.0, please visit our website",null,null,null,null,null,null,"www.excelcrib.com"]
["Fuel",null,null,{"$f":"B33-C33","v":0},null,null,null,null,0,null,"to get the most updated spreadsheet."]
["Vehicle Maintenance",null,null,0,null,null,null,null,0,null,"Feel free to ask us questions."]
["Other",null,null,0,null,null,null,null,0]
[null,null,null,0,null,{"$f":"\"Total \" & Main!$F$21","v":"Total Entertainment"},{"$f":"SUBTOTAL(9,Main!$G$22:$G$35)","v":0},{"$f":"SUBTOTAL(9,Main!$H$22:$H$35)","v":0},{"$f":"SUBTOTAL(9,Main!$I$22:$I$35)","v":0}]
[null,null,null,0]
[{"$f":"\"Total \" & Main!$A$30","v":"Total Transportation"},{"$f":"SUBTOTAL(9,Main!$B$31:$B$37)","v":200},{"$f":"SUBTOTAL(9,Main!$C$31:$C$37)","v":200},{"$f":"SUBTOTAL(9,Main!$D$31:$D$37)","v":0},null,"Savings","Budget","Actual","Difference"]
[null,null,null,null,null,"Investments",null,null,{"$f":"G39-H39","v":0}]
["Health","Budget","Actual","Difference",null,"Education",null,null,{"$f":"G40-H40","v":0}]
["Health Insurance",null,null,{"$f":"B41-C41","v":0},null,"Other",null,null,0]
["Doctor/Dentist",null,null,0,null,null,null,null,{"$f":"G42-H42","v":0}]
["Medicine",null,null,0,null,null,null,null,{"$f":"G43-H43","v":0}]
["Other",null,null,0,null,null,null,null,{"$f":"G44-H44","v":0}]
[null,null,null,0,null,{"$f":"\"Total \" & Main!$F$38","v":"Total Savings"},{"$f":"SUBTOTAL(9,Main!$G$39:$G$44)","v":0},{"$f":"SUBTOTAL(9,Main!$H$39:$H$44)","v":0},{"$f":"SUBTOTAL(9,Main!$I$39:$I$44)","v":0}]
[null,null,null,0]
[null,null,null,0,null,"Obligations","Budget","Actual","Difference"]
[{"$f":"\"Total \" & Main!$A$40","v":"Total Health"},{"$f":"SUBTOTAL(9,Main!$B$41:$B$47)","v":0},{"$f":"SUBTOTAL(9,Main!$C$41:$C$47)","v":0},{"$f":"SUBTOTAL(9,Main!$D$41:$D$47)","v":0},null,"Credit Cards",null,null,{"$f":"G48-H48","v":0}]
[null,null,null,null,null,"Loans",null,null,0]
["Charity / Gifts","Budget","Actual","Difference",null,"Taxes",null,null,0]
["Gifts Given",null,null,{"$f":"B51-C51","v":0},null,"Other",null,null,0]
["Charitable Donations",null,null,0,null,null,null,null,0]
["Other",null,null,0,null,null,null,null,0]
[null,null,null,0,null,null,null,null,0]
[{"$f":"\"Total \" & Main!$A$50","v":"Total Charity / Gifts"},{"$f":"SUBTOTAL(9,Main!$B$51:$B$54)","v":0},{"$f":"SUBTOTAL(9,Main!$C$51:$C$54)","v":0},{"$f":"SUBTOTAL(9,Main!$D$51:$D$54)","v":0},null,{"$f":"\"Total \" & Main!$F$47","v":"Total Obligations"},{"$f":"SUBTOTAL(9,Main!$G$48:$G$54)","v":0},{"$f":"SUBTOTAL(9,Main!$H$48:$H$54)","v":0},{"$f":"SUBTOTAL(9,Main!$I$48:$I$54)","v":0}]
[]
["Subscriptions","Budget","Actual","Difference",null,"Miscellaneous","Budget","Actual","Difference"]
["Newspaper",null,null,{"$f":"B58-C58","v":0},null,"Bank Fees",null,null,{"$f":"G58-H58","v":0}]
["Magazines",null,null,0,null,"Postage",null,null,0]
["Memberships",null,null,0,null,"Other",null,null,0]
["Other",null,null,0,null,null,null,null,0]
[{"$f":"\"Total \" & Main!$A$57","v":"Total Subscriptions"},{"$f":"SUBTOTAL(9,Main!$B$58:$B$61)","v":0},{"$f":"SUBTOTAL(9,Main!$C$58:$C$61)","v":0},{"$f":"SUBTOTAL(9,Main!$D$58:$D$61)","v":0},null,{"$f":"\"Total \" & Main!$F$57","v":"Total Miscellaneous"},{"$f":"SUBTOTAL(9,Main!$G$58:$G$61)","v":0},{"$f":"SUBTOTAL(9,Main!$H$58:$H$61)","v":0},{"$f":"SUBTOTAL(9,Main!$I$58:$I$61)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"[42]"]