{"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":107,"n_cols":17,"rows_kept":107,"merged":[[1,1,1,15]]}
[{"$nulls":16}," "]
[null,"PERSONAL BUDGET"]
[]
[null,"REVENUE"]
[null,"INCOME","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR","SPARKLINE"]
[null,"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"}}]
[null,"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"}}]
[null,"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":"$1,497.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":3644,"d":"$3,644.00"}},{"$f":"SUBTOTAL(109,tblIncome[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[SEP])","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"}}]
[]
[null,"EXPENSES"]
[null,"HOME","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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":"$2,250.00"}}]
[null,"Insurance",{"$nulls":12},{"$f":"SUM(tblHome[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Repairs",null,null,{"v":75,"d":"$75.00"},{"$nulls":9},{"$f":"SUM(tblHome[[#This Row],[JAN]:[DEC]])","v":{"v":75,"d":"$75.00"}}]
[null,"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"}}]
[null,"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":"$495.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":1025,"d":"$1,025.00"}},{"$f":"SUBTOTAL(109,tblHome[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHome[SEP])","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"}}]
[]
[null,"DAILY LIVING","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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":"$22.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":435,"d":"$435.00"}},{"$f":"SUBTOTAL(109,tblDaily[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDaily[SEP])","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"}}]
[]
[null,"TRANSPORTATION","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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"}}]
[null,"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":"$495.00"}}]
[null,"Repairs",{"$nulls":12},{"$f":"SUM(tblTransportation[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Car wash/detailing services",{"v":10,"d":"$10.00"},{"$nulls":11},{"$f":"SUM(tblTransportation[[#This Row],[JAN]:[DEC]])","v":{"v":10,"d":"$10.00"}}]
[null,"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"}}]
[null,"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":"$90.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":386,"d":"$386.00"}},{"$f":"SUBTOTAL(109,tblTransportation[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblTransportation[SEP])","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"}}]
[]
[null,"ENTERTAINMENT","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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":"$17.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":110,"d":"$110.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblEntertainment[SEP])","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"}}]
[]
[null,"HEALTH","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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"}}]
[null,"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":"$165.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":505,"d":"$505.00"}},{"$f":"SUBTOTAL(109,tblHealth[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblHealth[SEP])","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"}}]
[]
[null,"VACATIONS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Plane fare",null,{"v":485,"d":"$485.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":485,"d":"$485.00"}}]
[null,"Accommodations",null,{"v":245,"d":"$245.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":245,"d":"$245.00"}}]
[null,"Food",null,{"v":95,"d":"$95.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":95,"d":"$95.00"}}]
[null,"Souvenirs",{"$nulls":12},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Pet boarding",{"$nulls":12},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Rental car",null,{"v":85,"d":"$85.00"},{"$nulls":10},{"$f":"SUM(tblVacations[[#This Row],[JAN]:[DEC]])","v":{"v":85,"d":"$85.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblVacations[SEP])","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":"$910.00"}}]
[]
[null,"RECREATION","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Gym fees",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Sports equipment",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Team dues",{"$nulls":12},{"$f":"SUM(tblRecreation[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"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":"$112.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":40,"d":"$40.00"}},{"$f":"SUBTOTAL(109,tblRecreation[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblRecreation[SEP])","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":"$112.00"}}]
[]
[null,"DUES/SUBSCRIPTION","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Magazines",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Newspapers",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Internet connection",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Public radio",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Public television",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"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":"$64.00"}}]
[null,"Charity",{"$nulls":12},{"$f":"SUM(tblDues[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":17,"d":"$17.00"}},{"$f":"SUBTOTAL(109,tblDues[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblDues[SEP])","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"}}]
[]
[null,"PERSONAL","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Clothing",null,null,{"v":29,"d":"$29.00"},{"$nulls":9},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":{"v":29,"d":"$29.00"}}]
[null,"Gifts",null,{"v":35,"d":"$35.00"},{"$nulls":10},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":{"v":35,"d":"$35.00"}}]
[null,"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":"$75.00"}}]
[null,"Books",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Music (CDs, etc.)",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":54,"d":"$54.00"}},{"$f":"SUBTOTAL(109,tblPersonal[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblPersonal[SEP])","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"}}]
[]
[null,"FINANCIAL OBLIGATIONS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"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"}}]
[null,"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"}}]
[null,"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":"$225.00"}}]
[null,"Income tax (additional)",{"$nulls":12},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"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":"$67.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":146,"d":"$146.00"}},{"$f":"SUBTOTAL(109,tblFinancial[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblFinancial[SEP])","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":"$502.00"}}]
[]
[null,"MISC PAYMENTS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"   Other",{"$nulls":12},{"$f":"SUM(tblMisc[[#This Row],[JAN]:[DEC]])","v":{"v":0,"d":"$0.00"}}]
[null,"Total",{"$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[MAR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[APR])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[MAY])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[JUN])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[JUL])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[AUG])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,tblMisc[SEP])","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":"$0.00"}}]
[]
[null,"TOTALS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Total expenses",{"$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],[MAR]],tblFinancial[[#Totals],[MAR]],tblPersonal[[#Totals],[MAR]],tblDues[[#Totals],[MAR]],tblRecreation[[#Totals],[MAR]],tblVacations[[#Totals],[MAR]],tblHealth[[#Totals],[MAR]],tblEntertainment[[#Totals],[MAR]],tblTransportation[[#Totals],[MAR]],tblDaily[[#Totals],[MAR]],tblHome[[#Totals],[MAR]])","v":{"v":2718,"d":"$2,718.00"}},{"$f":"SUM(tblMisc[[#Totals],[APR]],tblFinancial[[#Totals],[APR]],tblPersonal[[#Totals],[APR]],tblDues[[#Totals],[APR]],tblRecreation[[#Totals],[APR]],tblVacations[[#Totals],[APR]],tblHealth[[#Totals],[APR]],tblEntertainment[[#Totals],[APR]],tblTransportation[[#Totals],[APR]],tblDaily[[#Totals],[APR]],tblHome[[#Totals],[APR]])","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],[JUN]],tblFinancial[[#Totals],[JUN]],tblPersonal[[#Totals],[JUN]],tblDues[[#Totals],[JUN]],tblRecreation[[#Totals],[JUN]],tblVacations[[#Totals],[JUN]],tblHealth[[#Totals],[JUN]],tblEntertainment[[#Totals],[JUN]],tblTransportation[[#Totals],[JUN]],tblDaily[[#Totals],[JUN]],tblHome[[#Totals],[JUN]])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(tblMisc[[#Totals],[JUL]],tblFinancial[[#Totals],[JUL]],tblPersonal[[#Totals],[JUL]],tblDues[[#Totals],[JUL]],tblRecreation[[#Totals],[JUL]],tblVacations[[#Totals],[JUL]],tblHealth[[#Totals],[JUL]],tblEntertainment[[#Totals],[JUL]],tblTransportation[[#Totals],[JUL]],tblDaily[[#Totals],[JUL]],tblHome[[#Totals],[JUL]])","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],[SEP]],tblFinancial[[#Totals],[SEP]],tblPersonal[[#Totals],[SEP]],tblDues[[#Totals],[SEP]],tblRecreation[[#Totals],[SEP]],tblVacations[[#Totals],[SEP]],tblHealth[[#Totals],[SEP]],tblEntertainment[[#Totals],[SEP]],tblTransportation[[#Totals],[SEP]],tblDaily[[#Totals],[SEP]],tblHome[[#Totals],[SEP]])","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":"$8,834.00"}}]
[null,"Cash short/extra",{"$f":"tblIncome[[#Totals],[JAN]]-C106","v":{"v":1036,"d":"$1,036.00"}},{"$f":"tblIncome[[#Totals],[FEB]]-D106","v":{"v":127,"d":"$127.00"}},{"$f":"tblIncome[[#Totals],[MAR]]-E106","v":{"v":926,"d":"$926.00"}},{"$f":"tblIncome[[#Totals],[APR]]-F106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[MAY]]-G106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[JUN]]-H106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[JUL]]-I106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[AUG]]-J106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[SEP]]-K106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[OCT]]-L106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[NOV]]-M106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[DEC]]-N106","v":{"v":0,"d":"$0.00"}},{"$f":"tblIncome[[#Totals],[YEAR]]-O106","v":{"v":2089,"d":"$2,089.00"}}]