{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PERSONAL BUDGET"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"PERSONAL BUDGET","index":0,"n_rows":106,"n_cols":15,"rows_kept":106,"merged":[[8,0,8,14],[17,0,17,14],[26,0,26,14],[35,0,35,14],[42,0,42,14],[52,0,52,14],[61,0,61,14],[68,0,68,14],[78,0,78,14],[86,0,86,14],[94,0,94,14],[102,0,102,14]]}
["PERSONAL BUDGET"]
[]
["REVENUE","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"]
["INCOME",{"$nulls":13}," "]
["Wages",{"v":2600,"d":"$2,600.00"},{"v":2600,"d":"$2,600.00"},{"v":2600,"d":"$2,600.00"},{"$nulls":9},{"$f":"SUM(tblIncome[[#This Row],[Jan]:[Dec]])","v":{"v":7800,"d":"$7,800.00"}}]
["Interest/dividends",{"v":649,"d":"$649.00"},{"v":313,"d":"$313.00"},{"v":664,"d":"$664.00"},{"$nulls":9},{"$f":"SUM(tblIncome[[#This Row],[Jan]:[Dec]])","v":{"v":1626,"d":"$1,626.00"}}]
["Miscellaneous",{"v":474,"d":"$474.00"},{"v":643,"d":"$643.00"},{"v":380,"d":"$380.00"},{"$nulls":9},{"$f":"SUM(tblIncome[[#This Row],[Jan]:[Dec]])","v":{"v":1497,"d":"$1,497.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblIncome[Jan])","v":{"v":3723,"d":"$3,723.00"}},{"$f":"SUBTOTAL(109,tblIncome[Feb])","v":{"v":3556,"d":"$3,556.00"}},{"$f":"SUBTOTAL(109,tblIncome[March])","v":{"v":3644,"d":"$3,644.00"}},{"$f":"SUBTOTAL(109,tblIncome[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[Year])","v":{"v":10923,"d":"$10,923.00"}}]
[]
["EXPENSES","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"]
["HOME"]
["Mortgage",{"v":750,"d":"$750.00"},{"v":750,"d":"$750.00"},{"v":750,"d":"$750.00"},{"$nulls":9},{"$f":"SUM(tblHome[[#This Row],[Jan]:[Dec]])","v":{"v":2250,"d":"$2,250.00"}}]
["Insurance",{"$nulls":12},{"$f":"SUM(tblHome[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Repairs",null,null,{"v":75,"d":"$75.00"},{"$nulls":9},{"$f":"SUM(tblHome[[#This Row],[Jan]:[Dec]])","v":{"v":75,"d":"$75.00"}}]
["Services",{"v":35,"d":"$35.00"},{"v":35,"d":"$35.00"},{"v":35,"d":"$35.00"},{"$nulls":9},{"$f":"SUM(tblHome[[#This Row],[Jan]:[Dec]])","v":{"v":105,"d":"$105.00"}}]
["Utilities",{"v":165,"d":"$165.00"},{"v":165,"d":"$165.00"},{"v":165,"d":"$165.00"},{"$nulls":9},{"$f":"SUM(tblHome[[#This Row],[Jan]:[Dec]])","v":{"v":495,"d":"$495.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblHome[Jan])","v":{"v":950,"d":"$950.00"}},{"$f":"SUBTOTAL(109,tblHome[Feb])","v":{"v":950,"d":"$950.00"}},{"$f":"SUBTOTAL(109,tblHome[March])","v":{"v":1025,"d":"$1,025.00"}},{"$f":"SUBTOTAL(109,tblHome[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[Year])","v":{"v":2925,"d":"$2,925.00"}}]
[]
["DAILY LIVING"]
["Groceries ",{"v":191,"d":"$191.00"},{"v":152,"d":"$152.00"},{"v":145,"d":"$145.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":488,"d":"$488.00"}}]
["Child care",{"v":200,"d":"$200.00"},{"v":200,"d":"$200.00"},{"v":200,"d":"$200.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":600,"d":"$600.00"}}]
["Dry cleaning",{"v":20,"d":"$20.00"},null,{"v":20,"d":"$20.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":40,"d":"$40.00"}}]
["Dining out",{"v":55,"d":"$55.00"},null,{"v":56,"d":"$56.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":111,"d":"$111.00"}}]
["Housecleaning service",{"v":25,"d":"$25.00"},{"v":17,"d":"$17.00"},{"v":7,"d":"$7.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":49,"d":"$49.00"}}]
["Dog walker",{"v":10,"d":"$10.00"},{"v":5,"d":"$5.00"},{"v":7,"d":"$7.00"},{"$nulls":9},{"$f":"SUM(tblDaily[[#This Row],[Jan]:[Dec]])","v":{"v":22,"d":"$22.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblDaily[Jan])","v":{"v":501,"d":"$501.00"}},{"$f":"SUBTOTAL(109,tblDaily[Feb])","v":{"v":374,"d":"$374.00"}},{"$f":"SUBTOTAL(109,tblDaily[March])","v":{"v":435,"d":"$435.00"}},{"$f":"SUBTOTAL(109,tblDaily[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[Year])","v":{"v":1310,"d":"$1,310.00"}}]
[]
["TRANSPORTATION"]
["Gas/fuel",{"v":195,"d":"$195.00"},{"v":125,"d":"$125.00"},{"v":171,"d":"$171.00"},{"$nulls":9},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":491,"d":"$491.00"}}]
["Insurance",{"v":165,"d":"$165.00"},{"v":165,"d":"$165.00"},{"v":165,"d":"$165.00"},{"$nulls":9},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":495,"d":"$495.00"}}]
["Repairs",{"$nulls":12},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Car wash/detailing services",{"v":10,"d":"$10.00"},{"$nulls":11},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":10,"d":"$10.00"}}]
["Parking",{"v":10,"d":"$10.00"},{"v":40,"d":"$40.00"},{"v":20,"d":"$20.00"},{"$nulls":9},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":70,"d":"$70.00"}}]
["Public transportation",{"v":20,"d":"$20.00"},{"v":40,"d":"$40.00"},{"v":30,"d":"$30.00"},{"$nulls":9},{"$f":"SUM(tblTransportation[[#This Row],[Jan]:[Dec]])","v":{"v":90,"d":"$90.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblTransportation[Jan])","v":{"v":400,"d":"$400.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Feb])","v":{"v":370,"d":"$370.00"}},{"$f":"SUBTOTAL(109,tblTransportation[March])","v":{"v":386,"d":"$386.00"}},{"$f":"SUBTOTAL(109,tblTransportation[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[Year])","v":{"v":1156,"d":"$1,156.00"}}]
[]
["ENTERTAINMENT"]
["Cable TV",{"v":85,"d":"$85.00"},{"v":85,"d":"$85.00"},{"v":85,"d":"$85.00"},{"$nulls":9},{"$f":"SUM(tblEntertainment[[#This Row],[Jan]:[Dec]])","v":{"v":255,"d":"$255.00"}}]
["Video/DVD rentals",{"v":7,"d":"$7.00"},{"v":8,"d":"$8.00"},{"v":9,"d":"$9.00"},{"$nulls":9},{"$f":"SUM(tblEntertainment[[#This Row],[Jan]:[Dec]])","v":{"v":24,"d":"$24.00"}}]
["Movies/plays",{"v":9,"d":"$9.00"},{"v":5,"d":"$5.00"},{"v":9,"d":"$9.00"},{"$nulls":9},{"$f":"SUM(tblEntertainment[[#This Row],[Jan]:[Dec]])","v":{"v":23,"d":"$23.00"}}]
["Concerts/clubs",{"v":5,"d":"$5.00"},{"v":5,"d":"$5.00"},{"v":7,"d":"$7.00"},{"$nulls":9},{"$f":"SUM(tblEntertainment[[#This Row],[Jan]:[Dec]])","v":{"v":17,"d":"$17.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblEntertainment[Jan])","v":{"v":106,"d":"$106.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Feb])","v":{"v":103,"d":"$103.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[March])","v":{"v":110,"d":"$110.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[Year])","v":{"v":319,"d":"$319.00"}}]
[]
["HEALTH"]
["Health club dues",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":150,"d":"$150.00"}}]
["Insurance",{"v":225,"d":"$225.00"},{"v":225,"d":"$225.00"},{"v":225,"d":"$225.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":675,"d":"$675.00"}}]
["Prescriptions",{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":300,"d":"$300.00"}}]
["Over-the-counter drugs",{"v":6,"d":"$6.00"},{"v":2,"d":"$2.00"},{"v":9,"d":"$9.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":17,"d":"$17.00"}}]
["Co-payments/out-of-pocket",{"v":20,"d":"$20.00"},null,{"v":41,"d":"$41.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":61,"d":"$61.00"}}]
["Veterinarians/pet medicines",{"v":4,"d":"$4.00"},null,{"v":25,"d":"$25.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":29,"d":"$29.00"}}]
["Life insurance",{"v":55,"d":"$55.00"},{"v":55,"d":"$55.00"},{"v":55,"d":"$55.00"},{"$nulls":9},{"$f":"SUM(tblHealth[[#This Row],[Jan]:[Dec]])","v":{"v":165,"d":"$165.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblHealth[Jan])","v":{"v":460,"d":"$460.00"}},{"$f":"SUBTOTAL(109,tblHealth[Feb])","v":{"v":432,"d":"$432.00"}},{"$f":"SUBTOTAL(109,tblHealth[March])","v":{"v":505,"d":"$505.00"}},{"$f":"SUBTOTAL(109,tblHealth[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[Year])","v":{"v":1397,"d":"$1,397.00"}}]
[]
["VACATIONS"]
["Plane fare",null,{"v":485,"d":"$485.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":485,"d":"$485.00"}}]
["Accommodations",null,{"v":245,"d":"$245.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":245,"d":"$245.00"}}]
["Food",null,{"v":95,"d":"$95.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":95,"d":"$95.00"}}]
["Souvenirs",{"$nulls":12},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Pet boarding",{"$nulls":12},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Rental car",null,{"v":85,"d":"$85.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[Jan]:[Dec]])","v":{"v":85,"d":"$85.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblVacations[Jan])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Feb])","v":{"v":910,"d":"$910.00"}},{"$f":"SUBTOTAL(109,tblVacations[March])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[Year])","v":{"v":910,"d":"$910.00"}}]
[]
["RECREATION"]
["Gym fees",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Sports equipment",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Team dues",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Toys/child gear",{"v":39,"d":"$39.00"},{"v":33,"d":"$33.00"},{"v":40,"d":"$40.00"},{"$nulls":9},{"$f":"SUM(tblRecreation[[#This Row],[Jan]:[Dec]])","v":{"v":112,"d":"$112.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblRecreation[Jan])","v":{"v":39,"d":"$39.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Feb])","v":{"v":33,"d":"$33.00"}},{"$f":"SUBTOTAL(109,tblRecreation[March])","v":{"v":40,"d":"$40.00"}},{"$f":"SUBTOTAL(109,tblRecreation[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[Year])","v":{"v":112,"d":"$112.00"}}]
[]
["DUES/SUBSCRIPTION"]
["Magazines",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Newspapers",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Internet connection",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Public radio",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Public television",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Religious organizations",{"v":29,"d":"$29.00"},{"v":18,"d":"$18.00"},{"v":17,"d":"$17.00"},{"$nulls":9},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":64,"d":"$64.00"}}]
["Charity",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblDues[Jan])","v":{"v":29,"d":"$29.00"}},{"$f":"SUBTOTAL(109,tblDues[Feb])","v":{"v":18,"d":"$18.00"}},{"$f":"SUBTOTAL(109,tblDues[March])","v":{"v":17,"d":"$17.00"}},{"$f":"SUBTOTAL(109,tblDues[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[Year])","v":{"v":64,"d":"$64.00"}}]
[]
["PERSONAL"]
["Clothing",null,null,{"v":29,"d":"$29.00"},{"$nulls":9},{"$f":"SUM(tblPersonal[[#This Row],[Jan]:[Dec]])","v":{"v":29,"d":"$29.00"}}]
["Gifts",null,{"v":35,"d":"$35.00"},{"$nulls":10},{"$f":"SUM(tblPersonal[[#This Row],[Jan]:[Dec]])","v":{"v":35,"d":"$35.00"}}]
["Salon/barber",{"v":25,"d":"$25.00"},{"v":25,"d":"$25.00"},{"v":25,"d":"$25.00"},{"$nulls":9},{"$f":"SUM(tblPersonal[[#This Row],[Jan]:[Dec]])","v":{"v":75,"d":"$75.00"}}]
["Books",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Music (CDs, etc.)",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblPersonal[Jan])","v":{"v":25,"d":"$25.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Feb])","v":{"v":60,"d":"$60.00"}},{"$f":"SUBTOTAL(109,tblPersonal[March])","v":{"v":54,"d":"$54.00"}},{"$f":"SUBTOTAL(109,tblPersonal[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[Year])","v":{"v":139,"d":"$139.00"}}]
[]
["FINANCIAL OBLIGATIONS"]
["Long-term savings",{"v":25,"d":"$25.00"},{"v":25,"d":"$25.00"},{"v":25,"d":"$25.00"},{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[Jan]:[Dec]])","v":{"v":75,"d":"$75.00"}}]
["Retirement (401k, Roth IRA)",{"v":45,"d":"$45.00"},{"v":45,"d":"$45.00"},{"v":45,"d":"$45.00"},{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[Jan]:[Dec]])","v":{"v":135,"d":"$135.00"}}]
["Credit card payments",{"v":75,"d":"$75.00"},{"v":75,"d":"$75.00"},{"v":75,"d":"$75.00"},{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[Jan]:[Dec]])","v":{"v":225,"d":"$225.00"}}]
["Income tax (additional)",{"$nulls":12},{"$f":"SUM(tblFinancial[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Other obligations",{"v":32,"d":"$32.00"},{"v":34,"d":"$34.00"},{"v":1,"d":"$1.00"},{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[Jan]:[Dec]])","v":{"v":67,"d":"$67.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblFinancial[Jan])","v":{"v":177,"d":"$177.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Feb])","v":{"v":179,"d":"$179.00"}},{"$f":"SUBTOTAL(109,tblFinancial[March])","v":{"v":146,"d":"$146.00"}},{"$f":"SUBTOTAL(109,tblFinancial[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[Year])","v":{"v":502,"d":"$502.00"}}]
[]
["MISC PAYMENTS"]
["   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"$0.00"}}]
["Total",{"$f":"SUBTOTAL(109,tblMisc[Jan])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Feb])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[March])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[April])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[May])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[June])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[July])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Aug])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Sept])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Oct])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Nov])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Dec])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[Year])","v":{"v":0,"d":"$0.00"}}]
[]
["TOTALS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
["Total expenses",{"$f":"SUM(tblMisc[[#Totals],[Jan]],tblFinancial[[#Totals],[Jan]],tblPersonal[[#Totals],[Jan]],tblDues[[#Totals],[Jan]],tblRecreation[[#Totals],[Jan]],tblVacations[[#Totals],[Jan]],tblHealth[[#Totals],[Jan]],tblEntertainment[[#Totals],[Jan]],tblTransportation[[#Totals],[Jan]],tblDaily[[#Totals],[Jan]],tblHome[[#Totals],[Jan]])","v":{"v":2687,"d":"$2,687.00"}},{"$f":"SUM(tblMisc[[#Totals],[Feb]],tblFinancial[[#Totals],[Feb]],tblPersonal[[#Totals],[Feb]],tblDues[[#Totals],[Feb]],tblRecreation[[#Totals],[Feb]],tblVacations[[#Totals],[Feb]],tblHealth[[#Totals],[Feb]],tblEntertainment[[#Totals],[Feb]],tblTransportation[[#Totals],[Feb]],tblDaily[[#Totals],[Feb]],tblHome[[#Totals],[Feb]])","v":{"v":3429,"d":"$3,429.00"}},{"$f":"SUM(tblMisc[[#Totals],[March]],tblFinancial[[#Totals],[March]],tblPersonal[[#Totals],[March]],tblDues[[#Totals],[March]],tblRecreation[[#Totals],[March]],tblVacations[[#Totals],[March]],tblHealth[[#Totals],[March]],tblEntertainment[[#Totals],[March]],tblTransportation[[#Totals],[March]],tblDaily[[#Totals],[March]],tblHome[[#Totals],[March]])","v":{"v":2718,"d":"$2,718.00"}},{"$f":"SUM(tblMisc[[#Totals],[April]],tblFinancial[[#Totals],[April]],tblPersonal[[#Totals],[April]],tblDues[[#Totals],[April]],tblRecreation[[#Totals],[April]],tblVacations[[#Totals],[April]],tblHealth[[#Totals],[April]],tblEntertainment[[#Totals],[April]],tblTransportation[[#Totals],[April]],tblDaily[[#Totals],[April]],tblHome[[#Totals],[April]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[May]],tblFinancial[[#Totals],[May]],tblPersonal[[#Totals],[May]],tblDues[[#Totals],[May]],tblRecreation[[#Totals],[May]],tblVacations[[#Totals],[May]],tblHealth[[#Totals],[May]],tblEntertainment[[#Totals],[May]],tblTransportation[[#Totals],[May]],tblDaily[[#Totals],[May]],tblHome[[#Totals],[May]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[June]],tblFinancial[[#Totals],[June]],tblPersonal[[#Totals],[June]],tblDues[[#Totals],[June]],tblRecreation[[#Totals],[June]],tblVacations[[#Totals],[June]],tblHealth[[#Totals],[June]],tblEntertainment[[#Totals],[June]],tblTransportation[[#Totals],[June]],tblDaily[[#Totals],[June]],tblHome[[#Totals],[June]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[July]],tblFinancial[[#Totals],[July]],tblPersonal[[#Totals],[July]],tblDues[[#Totals],[July]],tblRecreation[[#Totals],[July]],tblVacations[[#Totals],[July]],tblHealth[[#Totals],[July]],tblEntertainment[[#Totals],[July]],tblTransportation[[#Totals],[July]],tblDaily[[#Totals],[July]],tblHome[[#Totals],[July]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Aug]],tblFinancial[[#Totals],[Aug]],tblPersonal[[#Totals],[Aug]],tblDues[[#Totals],[Aug]],tblRecreation[[#Totals],[Aug]],tblVacations[[#Totals],[Aug]],tblHealth[[#Totals],[Aug]],tblEntertainment[[#Totals],[Aug]],tblTransportation[[#Totals],[Aug]],tblDaily[[#Totals],[Aug]],tblHome[[#Totals],[Aug]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Sept]],tblFinancial[[#Totals],[Sept]],tblPersonal[[#Totals],[Sept]],tblDues[[#Totals],[Sept]],tblRecreation[[#Totals],[Sept]],tblVacations[[#Totals],[Sept]],tblHealth[[#Totals],[Sept]],tblEntertainment[[#Totals],[Sept]],tblTransportation[[#Totals],[Sept]],tblDaily[[#Totals],[Sept]],tblHome[[#Totals],[Sept]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Oct]],tblFinancial[[#Totals],[Oct]],tblPersonal[[#Totals],[Oct]],tblDues[[#Totals],[Oct]],tblRecreation[[#Totals],[Oct]],tblVacations[[#Totals],[Oct]],tblHealth[[#Totals],[Oct]],tblEntertainment[[#Totals],[Oct]],tblTransportation[[#Totals],[Oct]],tblDaily[[#Totals],[Oct]],tblHome[[#Totals],[Oct]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Nov]],tblFinancial[[#Totals],[Nov]],tblPersonal[[#Totals],[Nov]],tblDues[[#Totals],[Nov]],tblRecreation[[#Totals],[Nov]],tblVacations[[#Totals],[Nov]],tblHealth[[#Totals],[Nov]],tblEntertainment[[#Totals],[Nov]],tblTransportation[[#Totals],[Nov]],tblDaily[[#Totals],[Nov]],tblHome[[#Totals],[Nov]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Dec]],tblFinancial[[#Totals],[Dec]],tblPersonal[[#Totals],[Dec]],tblDues[[#Totals],[Dec]],tblRecreation[[#Totals],[Dec]],tblVacations[[#Totals],[Dec]],tblHealth[[#Totals],[Dec]],tblEntertainment[[#Totals],[Dec]],tblTransportation[[#Totals],[Dec]],tblDaily[[#Totals],[Dec]],tblHome[[#Totals],[Dec]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[Year]],tblFinancial[[#Totals],[Year]],tblPersonal[[#Totals],[Year]],tblDues[[#Totals],[Year]],tblRecreation[[#Totals],[Year]],tblVacations[[#Totals],[Year]],tblHealth[[#Totals],[Year]],tblEntertainment[[#Totals],[Year]],tblTransportation[[#Totals],[Year]],tblDaily[[#Totals],[Year]],tblHome[[#Totals],[Year]])","v":{"v":8834,"d":"$8,834.00"}}]
["Cash short/extra",{"$f":"tblIncome[[#Totals],[Jan]]-B105","v":{"v":1036,"d":"$1,036.00"}},{"$f":"tblIncome[[#Totals],[Feb]]-C105","v":{"v":127,"d":"$127.00"}},{"$f":"tblIncome[[#Totals],[March]]-D105","v":{"v":926,"d":"$926.00"}},{"$f":"tblIncome[[#Totals],[April]]-E105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[May]]-F105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[June]]-G105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[July]]-H105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Aug]]-I105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Sept]]-J105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Oct]]-K105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Nov]]-L105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Dec]]-M105","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[Year]]-N105","v":{"v":2089,"d":"$2,089.00"}}]