{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget Worksheet"],"read":"whole","date_system":"1900"}

{"sheet":"Budget Worksheet","index":0,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[1,0,1,4],[20,0,20,4]]}
["Budget Worksheet"]
["Plan monthly income, expenses, and savings. Enter amounts in blue cells; totals calculate automatically."]
[]
["Category","Planned","Actual","Variance","Notes"]
["INCOME",{"$nulls":3},""]
["Primary income",0,0,{"$f":"C6-B6","v":0},""]
["Other income",0,0,{"$f":"C7-B7","v":0},""]
["Total income",{"$f":"SUM(B6:B7)","v":0},{"$f":"SUM(C6:C7)","v":0},{"$f":"C8-B8","v":0},""]
["EXPENSES",{"$nulls":3},""]
["Housing",0,0,{"$f":"C10-B10","v":0},""]
["Utilities",0,0,{"$f":"C11-B11","v":0},""]
["Food",0,0,{"$f":"C12-B12","v":0},""]
["Transportation",0,0,{"$f":"C13-B13","v":0},""]
["Insurance",0,0,{"$f":"C14-B14","v":0},""]
["Debt payments",0,0,{"$f":"C15-B15","v":0},""]
["Personal & family",0,0,{"$f":"C16-B16","v":0},""]
["Total expenses",{"$f":"SUM(B10:B16)","v":0},{"$f":"SUM(C10:C16)","v":0},{"$f":"C17-B17","v":0},""]
["Savings",0,0,{"$f":"C18-B18","v":0},""]
["Money left",{"$f":"B8-B17-B18","v":0},{"$f":"C8-C17-C18","v":0},{"$f":"C19-B19","v":0},""]
[]
["Money March • themoneymarch.com • For educational use"]