{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Family Budget","Sheet 2"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Family Budget","index":0,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":false,"merged":[[11,1,11,15]]}
[]
[null,"YEAR:",2017]
[]
[null,"CASH AVAILABLE","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YTD TOTAL","TREND"]
[null,"Monthly Cash",{"$f":"C11-C64","v":4795},{"$f":"D11-D64","v":-5863},{"$f":"E11-E64","v":-8676},{"$f":"F11-F64","v":-5205},{"$f":"G11-G64","v":-5259},{"$f":"H11-H64","v":-5216},{"$f":"I11-I64","v":-7165},{"$f":"J11-J64","v":-9469},{"$f":"K11-K64","v":-5205},{"$f":"L11-L64","v":-5184},{"$f":"M11-M64","v":-12388},{"$f":"N11-N64","v":-12388},{"$f":"O11-O64","v":-77223}]
[]
[null,"INCOME TYPE","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YTD TOTAL","TREND"]
[null,"Income 1",5000,4410,4019,4263,4123,4308,4162,4165,4248,4324,4324,4324,{"$f":"SUM(C8:N8)","v":51670}]
[null,"Income 2",5000,296,251,269,252,252,262,258,296,270,270,270,{"$f":"SUM(C9:N9)","v":7946}]
[null,"Other Income",5000,507,551,556,588,534,533,585,560,520,270,270,{"$f":"SUM(C10:N10)","v":10474}]
[null,"TOTAL INCOME",{"$f":"SUM(C8:C10)","v":15000},{"$f":"SUM(D8:D10)","v":5213},{"$f":"SUM(E8:E10)","v":4821},{"$f":"SUM(F8:F10)","v":5088},{"$f":"SUM(G8:G10)","v":4963},{"$f":"SUM(H8:H10)","v":5094},{"$f":"SUM(I8:I10)","v":4957},{"$f":"SUM(J8:J10)","v":5008},{"$f":"SUM(K8:K10)","v":5104},{"$f":"SUM(L8:L10)","v":5114},{"$f":"SUM(M8:M10)","v":4864},{"$f":"SUM(N8:N10)","v":4864},{"$f":"SUM(O8:O10)","v":70090}]
[]
[null,"EXPENSES","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YTD TOTAL","TREND"]
[null,"Pay Yourself",250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"SUM(C14:N14)","v":3000}]
[null,"Mortgage/Rent",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"SUM(C15:N15)","v":18000}]
[null,"Grocery",250,331,299,333,324,313,338,225,258,322,322,322,{"$f":"SUM(C16:N16)","v":3637}]
[null,"Resturants"]
[null,"Car payment",345,345,345,345,345,345,345,345,345,345,345,345,{"$f":"SUM(C18:N18)","v":4140}]
[null,"Auto Maintenance"]
[null,"Gas"]
[null,"Insurance",120,120,120,120,120,120,120,120,120,120,345,345,{"$f":"SUM(C21:N21)","v":1890}]
[null,"Home phone",50,50,50,50,50,50,50,50,50,50,345,345,{"$f":"SUM(C22:N22)","v":1190}]
[null,"Cell phone",72,70,80,70,75,80,90,73,75,70,345,345,{"$f":"SUM(C23:N23)","v":1445}]
[null,"Cable TV",60,63,65,60,65,60,63,60,63,60,345,345,{"$f":"SUM(C24:N24)","v":1309}]
[null,"Internet",45,45,45,45,45,45,45,45,45,45,345,345,{"$f":"SUM(C25:N25)","v":1140}]
[null,"Electricity",155,155,158,160,165,200,340,350,240,180,345,345,{"$f":"SUM(C26:N26)","v":2793}]
[null,"Water",35,35,37,39,45,42,42,36,38,40,345,345,{"$f":"SUM(C27:N27)","v":1079}]
[null,"Gas",50,45,40,40,42,50,55,40,43,30,345,345,{"$f":"SUM(C28:N28)","v":1125}]
[null,"Entertainment",123,92,58,131,46,105,84,108,132,136,345,345,{"$f":"SUM(C29:N29)","v":1705}]
[null,"Tuition",550,550,550,550,550,550,550,550,550,550,345,345,{"$f":"SUM(C30:N30)","v":6190}]
[null,"Savings",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C31:N31)","v":2990}]
[null,"Reserve Fund",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C32:N32)","v":2990}]
[null,"Clothes",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C33:N33)","v":2990}]
[null,"Dry Cleaning",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C34:N34)","v":2990}]
[null,"Hair Care",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C35:N35)","v":2990}]
[null,"Life Insurance",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C36:N36)","v":2990}]
[null,"Electricity",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C37:N37)","v":2990}]
[null,"Natural Gas",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C38:N38)","v":2990}]
[null,"Homeowners Assoc.",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C39:N39)","v":2990}]
[null,"Trash Removal",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C40:N40)","v":2990}]
[null,"Tuition",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C41:N41)","v":2990}]
[null,"Recreation",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C42:N42)","v":2990}]
[null,"Snacks",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C43:N43)","v":2990}]
[null,"Medical (prescriptions)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C44:N44)","v":2990}]
[null,"Medical (Co-pay)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C45:N45)","v":2990}]
[null,"Medical (Insurance)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C46:N46)","v":2990}]
[null,"Lawn Care",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C47:N47)","v":2990}]
[null,"House Cleaning",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C48:N48)","v":2990}]
[null,"Taxes (personal)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C49:N49)","v":2990}]
[null,"Taxes (property)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C50:N50)","v":2990}]
[null,"Child Support",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C51:N51)","v":2990}]
[null,"Alimony",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C52:N52)","v":2990}]
[null,"Garnishment",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C53:N53)","v":2990}]
[null,"Bankruptcy payment",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C54:N54)","v":2990}]
[null,"Charitable Contributions",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C55:N55)","v":2990}]
[null,"Dues",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C56:N56)","v":2990}]
[null,"Dues",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C57:N57)","v":2990}]
[null,"Fees (type)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C58:N58)","v":2990}]
[null,"Fees (type)",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C59:N59)","v":2990}]
[null,"Subscriptions",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C60:N60)","v":2990}]
[null,"Memberships",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C61:N61)","v":2990}]
[null,"Pet Care",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C62:N62)","v":2990}]
[null,"Daily Incidentals\n",200,225,300,200,200,200,250,325,200,200,345,345,{"$f":"SUM(C63:N63)","v":2990}]
[null,"TOTAL EXPENSES",{"$f":"SUM(C14:C63)+D65","v":10205},{"$f":"SUM(D14:D63)+E65","v":11076},{"$f":"SUM(E14:E63)+F65","v":13497},{"$f":"SUM(F14:F63)+G65","v":10293},{"$f":"SUM(G14:G63)+H65","v":10222},{"$f":"SUM(H14:H63)+I65","v":10310},{"$f":"SUM(I14:I63)+J65","v":12122},{"$f":"SUM(J14:J63)+K65","v":14477},{"$f":"SUM(K14:K63)+L65","v":10309},{"$f":"SUM(L14:L63)+M65","v":10298},{"$f":"SUM(M14:M63)+N65","v":17252},{"$f":"SUM(N14:N63)+O65","v":17252},{"$f":"SUM(O14:O63)+P65","v":147313}]
[]
[{"$nulls":8},"www.CUAtlanta.org"]

{"sheet":"Sheet 2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}