{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Expense Budget","Variables"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Expense Budget","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,3,0,4]],"flags":["formulas_cached_only"]}
[null,"Expense Budget",null,"[Company Name]",null,"[Month and Year]"]
[]
[null,"Personnel","Budget ","Actual ","Difference ($)","Difference (%)"]
[null,"Office",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Store",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Salespeople",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Others",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Operating","Budget ","Actual ","Difference ($)","Difference (%)"]
[null,"Advertising",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Bad debts",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Cash discounts",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Delivery costs",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Depreciation",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Dues and subscriptions",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Employee benefits",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Insurance",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Interest",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Legal and auditing",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Maintenance and repairs",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Office supplies",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Postage",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Rent or mortgage",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Sales expenses",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Shipping and storage",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Supplies",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Taxes",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Telephone",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Utilities",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Other",null,null,0,{"v":0,"d":"0.0%"}]
[null,"Total  Expenses","Budget ","Actual ","Difference ($)","Difference (%)"]
[null,null,0,0,0,{"v":0,"d":"0.0%"}]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example"]
["_Shading",false]
["_Series"]
["_Look"]