{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budget pro forma"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Budget pro forma","index":0,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Category","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","TOTAL"]
["Income"]
["Salary",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B3:M3)","v":0}]
["Gifts",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B4:M4)","v":0}]
["Interest, Dividends, etc.",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Income Sub-total",{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Savings (529 plan, IRAs, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Automotive",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Charity",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Childcare/Daycare",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Clothing",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dining",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Education",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Groceries",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Grooming",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Home Repair / Improvement",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Medical Expenses",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Mortgage / Rent",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Recreation",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Subscriptions",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Utilities",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Vacation",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Expenses Sub-total",{"$f":"SUM(B9:B27)","v":0},{"$f":"SUM(C9:C27)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Balance",{"$f":"B6-B28","v":0},{"$f":"C6-C28","v":0},0,0,0,0,0,0,0,0,0,0,0]