{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Expense Categories","Sheet1"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":1,"pivot_tables":1},"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","index":0,"n_rows":68,"n_cols":19,"rows_kept":68,"cut":false,"hidden":false,"merged":[[6,18,67,27],[5,18,5,27],[16,14,16,16],[17,14,17,16],[18,14,18,16],[19,14,19,16],[5,12,5,16],[5,5,5,6],[5,8,5,11],[13,9,13,10],[6,9,6,10],[9,9,9,10],[12,9,12,10],[7,9,7,10],[10,9,10,10],[17,11,17,13],[18,11,18,13],[19,11,19,13],[17,5,17,7],[67,14,67,16],[67,0,67,7],[50,14,50,16],[51,14,51,16],[52,14,52,16],[1,2,3,13],[35,14,35,16],[36,14,36,16],[37,14,37,16],[38,14,38,16],[39,14,39,16],[20,14,20,16],[21,14,21,16],[22,14,22,16],[23,14,23,16],[24,14,24,16],[25,14,25,16],[26,14,26,16],[27,14,27,16],[28,14,28,16],[29,14,29,16],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[16,11,16,13],[53,14,53,16],[54,14,54,16],[64,14,64,16],[55,14,55,16],[56,14,56,16],[57,14,57,16],[58,14,58,16],[59,14,59,16],[60,14,60,16],[61,14,61,16],[62,14,62,16],[63,14,63,16],[65,14,65,16],[66,14,66,16],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[40,14,40,16],[41,14,41,16],[42,14,42,16],[43,14,43,16],[44,14,44,16],[45,14,45,16],[46,14,46,16],[47,14,47,16],[48,14,48,16],[49,14,49,16],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[49,2,49,4],[43,11,43,13],[30,14,30,16],[31,14,31,16],[32,14,32,16],[33,14,33,16],[34,14,34,16],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[34,5,34,7],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[30,2,30,4],[33,8,33,10],[34,8,34,10],[30,8,30,10],[31,8,31,10],[32,8,32,10],[31,5,31,7],[32,5,32,7],[33,5,33,7],[35,5,35,7],[38,0,38,1],[36,2,36,4],[47,0,47,1],[48,0,48,1],[48,2,48,4],[35,8,35,10],[36,8,36,10],[37,8,37,10],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,0,44,1],[45,0,45,1],[46,0,46,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[42,2,42,4],[43,2,43,4],[44,2,44,4],[30,11,30,13],[31,11,31,13],[32,11,32,13],[33,11,33,13],[39,11,39,13],[40,11,40,13],[41,11,41,13],[42,11,42,13],[34,11,34,13],[35,11,35,13],[36,11,36,13],[37,11,37,13],[38,11,38,13],[29,0,29,1],[20,11,20,13],[21,11,21,13],[22,11,22,13],[23,11,23,13],[24,11,24,13],[25,11,25,13],[26,11,26,13],[27,11,27,13],[28,11,28,13],[28,8,28,10],[29,8,29,10],[29,11,29,13],[57,11,57,13],[58,11,58,13],[49,11,49,13],[50,11,50,13],[51,11,51,13],[52,11,52,13],[53,11,53,13],[44,11,44,13],[45,11,45,13],[46,11,46,13],[47,11,47,13],[48,11,48,13],[64,11,64,13],[65,11,65,13],[66,11,66,13],[67,11,67,13],[16,8,16,10],[17,8,17,10],[18,8,18,10],[19,8,19,10],[20,8,20,10],[21,8,21,10],[22,8,22,10],[23,8,23,10],[24,8,24,10],[25,8,25,10],[26,8,26,10],[27,8,27,10],[59,11,59,13],[60,11,60,13],[61,11,61,13],[62,11,62,13],[63,11,63,13],[54,11,54,13],[55,11,55,13],[56,11,56,13],[29,5,29,7],[30,5,30,7],[67,8,67,10],[58,8,58,10],[59,8,59,10],[60,8,60,10],[61,8,61,10],[62,8,62,10],[53,8,53,10],[54,8,54,10],[55,8,55,10],[56,8,56,10],[57,8,57,10],[43,8,43,10],[44,8,44,10],[45,8,45,10],[46,8,46,10],[47,8,47,10],[38,8,38,10],[39,8,39,10],[40,8,40,10],[41,8,41,10],[42,8,42,10],[63,8,63,10],[64,8,64,10],[65,8,65,10],[66,8,66,10],[48,8,48,10],[49,8,49,10],[50,8,50,10],[51,8,51,10],[52,8,52,10],[17,2,17,4],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[24,5,24,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[64,0,64,1],[65,0,65,1],[66,0,66,1],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,2,66,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[61,2,61,4],[55,2,55,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,5,36,7],[37,5,37,7],[38,5,38,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[52,5,52,7],[53,5,53,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[48,5,48,7],[64,5,64,7],[65,5,65,7],[66,5,66,7],[59,5,59,7],[60,5,60,7],[61,5,61,7],[62,5,62,7],[63,5,63,7],[54,5,54,7],[55,5,55,7],[56,5,56,7],[57,5,57,7],[58,5,58,7]]}
[]
[null,null,"Personal Budgeting Worksheet"]
[]
[]
[]
["INCOME","BUDGET","ACTUAL","DIFFERENCE",null,"WHERE AM I SPENDING MY MONEY?",null,null,"HOW MUCH CAN I SAVE?",null,null,null,"WHERE DO I WANT TO PUT MY SAVINGS?",null,null,null,null,null,"NOTES"]
["Wages & Tips",2500,null,{"$f":"B7-C7","v":2500},null,null,null,null,null,"Income",null,null,null,null,null,null,null,null,"The purpose of this template is to help you define a monthly budget and compare your budget to your actual income and expenses.\n\nwww.realitysaving.com\n\n***GREY CELLS ARE LOCKED***\n\nBudget\nEnter budgeted values in budgeted columns within the table.\n\nActual\nYou can either update the worksheet through the month, or wait until the end of the month to enter the actual income and expenses. \n\nDifference\nThe cells in the difference column use conditional formatting to calculate the difference between your budgeted and actual values. If you spend more than you budgeted, the Difference between the Projected and Actual Values will be negative. If your Actual income is less than your Budgeted (Projected) Income, then the difference will be a negative number. \n\nWhere Am I Spending My Money?\nThis Doughnut will tell you based on the “Expense Category” selected, where you are spending your money. This is a visual depiction and should be reviewed to ensure you are comfortable with where your money isn’t being spent. \n\nHow Much Can I Save?\nThe Income and Expenses are locked cells and are equal to the Sum of Actuals that you have entered into the spreadsheet. The Savings is the difference (Left Over Money) between the Income and Expenses. If you have overspent. This value will be negative.\n\nWhere Do I Want to Put My Savings?\nThe Left Over Money (Total Savings) is distributed based on the percentages, which total 100%. The percentages can be adjusted to meet your needs. \n\nWhat Are My Expenses?\nExpense\nThere are approx. 75 different expenses that can be selected from the drop down menu. If the expense is not listed in the drop down, choose “Other”. \n\nExpense Category\nThere are 15 Expense Categories that can be selected in the drop down menu. If the Expense Category is not listed in the drop down, choose “Other”. \n\n*The “Expense Categories” spreadsheet can be viewed to get a closer look at the expense options available in this spreadsheet. \n\nNotes\nThis is an open field for you to enter any notes regarding this expense."]
["Alimony",null,null,{"$f":"B8-C8","v":0},null,null,null,null,null,{"$f":"B15","v":2500},null,null,"Savings",0.25,{"$f":"$J$14*N8","v":225}]
["Child Support",null,null,0,null,null,null,null,null,null,null,null,"Emergency",0.25,{"$f":"$J$14*N9","v":225}]
["Rental Income",null,null,0,null,null,null,null,null,"Total Expensees",null,null,"Debt Payoff",0.25,{"$f":"$J$14*N10","v":225}]
["Other",null,null,0,null,null,null,null,null,{"$f":"I68","v":1600},null,null,"Other Goals",0.25,{"$f":"$J$14*N11","v":225}]
["Other",null,null,0,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(N8:N11)","v":1}]
["Other",null,null,0,null,null,null,null,null,"Total Potential Savings"]
["Other",null,null,0,null,null,null,null,null,{"$f":"J8-J11","v":900}]
["TOTAL INCOME",{"$f":"SUM((B7:B14))","v":2500},{"$f":"SUM(C7:C14)","v":0},2500]
[]
["WHAT ARE MY EXPENSES?"]
["EXPENSE",null,"EXPENSE CATEGORY",null,null,"NOTES",null,null,"BUDGET",null,null,"ACTUAL",null,null,"DIFFERENCE"]
["Emergency Fund",null,"Savings",null,null,null,null,null,1000,null,null,500,null,null,{"$f":"IF(AND(ISBLANK($I19),ISBLANK($L19)),\"\",$I19-$L19)","v":500}]
["Water/Sewer/Trash",null,"Home Expenses",null,null,null,null,null,600,null,null,400,null,null,{"$f":"IF(AND(ISBLANK($I20),ISBLANK($L20)),\"\",$I20-$L20)","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Total Expenses",null,null,null,null,null,null,null,{"$f":"SUM(I19:I67)","v":1600},null,null,{"$f":"SUM(L19:L67)","v":900},null,null,{"$f":"SUM(O19:O67)","v":700}]

{"sheet":"Expense Categories","index":1,"n_rows":75,"n_cols":12,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["HOME EXPENSES",null,"SAVINGS",null,"HEALTH",null,"ENTERTAINMENT"]
["Mortgage/Rent",null,"Emergency Fund",null,"Doctor/Dentist",null,"Activities",null,null,"Mortgage/Rent",null,"Home Expenses"]
["Electricity",null,"Car Replacemnt Fund",null,"Medicine/Drugs",null,"Books",null,null,"Electricity",null,"Children"]
["Gas/Oil",null,"Retirement Fund",null,"Health Club Dues",null,"Games",null,null,"Gas/Oil",null,"Pets"]
["Water/Sewer/Trash",null,"Investments",null,"Emergency",null,"Fun Stuff",null,null,"Water/Sewer/Trash",null,"Savings"]
["Phone",null,"Education Fund",null,null,null,"Hobbies",null,null,"Phone",null,"Obligations"]
["Cable/Satellite",null,null,null,null,null,"Media",null,null,"Cable/Satellite",null,"Business Expense"]
["Internet",null,null,null,"INSURANCE",null,"Outdoor Recreation",null,null,"Internet",null,"Subscriptions"]
["Furnishins/Appliances",null,"OBLIGATIONS",null,"Auto",null,"Sports",null,null,"Furnishins/Appliances",null,"Health"]
["Lawn/Garden",null,"Student Loans",null,"Health",null,"Toys/Gadgets",null,null,"Lawn/Garden",null,"Insurance"]
["Home Supplies",null,"Credit Card Debt",null,"Home/Rental",null,"Vacation/Travel",null,null,"Home Supplies",null,"Education"]
["Maintenance",null,"Other Loans",null,"Life",null,null,null,null,"Maintenance",null,"Charity/Gifts"]
["Improvements",null,"Alimony/Child Support",null,null,null,null,null,null,"Improvements",null,"Vacation"]
[null,null,"Federal Taxes",null,null,null,"TRANSPORTATION",null,null,"Medical",null,"Entertainment"]
[null,null,"State/Local Taxes",null,"EDUCATION",null,"Vehicle Payments",null,null,"Clothing",null,"Transportation"]
["CHILDREN",null,"Legal Fees",null,"Music Lessons",null,"Fuel",null,null,"School Tuition",null,"Other"]
["Medical",null,null,null,"Tuition",null,"Bus/Taxi/Train Fare",null,null,"School Lunch"]
["Clothing",null,null,null,null,null,"Repairs",null,null,"School Supplies"]
["School Tuition",null,"BUSINESS EXPENSE",null,null,null,"Registration/License",null,null,"Babysitting"]
["School Lunch",null,"Deductible Expenses",null,"CHARITY/GIFTS",null,null,null,null,"Toys/Games"]
["School Supplies",null,"Non-Deductible Expenses",null,"Gifts Given",null,null,null,null,"Food"]
["Babysitting",null,null,null,"Charitable Donations",null,"Other",null,null,"Medical"]
["Toys/Games",null,null,null,"Religious Donations",null,"Other",null,null,"Toys/Supplies"]
[null,null,"SUBSCRIPTIONS",null,null,null,null,null,null,"Emergency Fund"]
[null,null,"Newspaper",null,null,null,null,null,null,"Car Replacemnt Fund"]
["PETS",null,"Magazines",null,"VACATION",null,null,null,null,"Retirement Fund"]
["Food",null,"Dues",null,"Travel",null,null,null,null,"Investments"]
["Medical",null,"Club Memberships",null,"Lodging",null,null,null,null,"Education Fund"]
["Toys/Supplies",null,null,null,"Food",null,null,null,null,"Student Loans"]
[null,null,null,null,"Rental Car",null,null,null,null,"Credit Card Debt"]
[null,null,null,null,"Entertainment",null,null,null,null,"Other Loans"]
[null,null,null,null,null,null,null,null,null,"Alimony/Child Support"]
[null,null,null,null,null,null,null,null,null,"Federal Taxes"]
[null,null,null,null,null,null,null,null,null,"State/Local Taxes"]
[null,null,null,null,null,null,null,null,null,"Legal Fees"]
[null,null,null,null,null,null,null,null,null,"Deductible Expenses"]
[null,null,null,null,null,null,null,null,null,"Non-Deductible Expenses"]
[null,null,null,null,null,null,null,null,null,"Newspaper"]
[null,null,null,null,null,null,null,null,null,"Magazines"]
[null,null,null,null,null,null,null,null,null,"Dues"]
[null,null,null,null,null,null,null,null,null,"Club Memberships"]
[null,null,null,null,null,null,null,null,null,"Doctor/Dentist"]
[null,null,null,null,null,null,null,null,null,"Medicine/Drugs"]
[null,null,null,null,null,null,null,null,null,"Health Club Dues"]
[null,null,null,null,null,null,null,null,null,"Emergency"]
[null,null,null,null,null,null,null,null,null,"Auto"]
[null,null,null,null,null,null,null,null,null,"Health"]
[null,null,null,null,null,null,null,null,null,"Home/Rental"]
[null,null,null,null,null,null,null,null,null,"Life"]
[null,null,null,null,null,null,null,null,null,"Music Lessons"]
[null,null,null,null,null,null,null,null,null,"Tuition"]
[null,null,null,null,null,null,null,null,null,"Gifts Given"]
[null,null,null,null,null,null,null,null,null,"Charitable Donations"]
[null,null,null,null,null,null,null,null,null,"Religious Donations"]
[null,null,null,null,null,null,null,null,null,"Travel"]
[null,null,null,null,null,null,null,null,null,"Lodging"]
[null,null,null,null,null,null,null,null,null,"Food"]
[null,null,null,null,null,null,null,null,null,"Rental Car"]
[null,null,null,null,null,null,null,null,null,"Entertainment"]
[null,null,null,null,null,null,null,null,null,"Activities"]
[null,null,null,null,null,null,null,null,null,"Books"]
[null,null,null,null,null,null,null,null,null,"Games"]
[null,null,null,null,null,null,null,null,null,"Fun Stuff"]
[null,null,null,null,null,null,null,null,null,"Hobbies"]
[null,null,null,null,null,null,null,null,null,"Media"]
[null,null,null,null,null,null,null,null,null,"Outdoor Recreation"]
[null,null,null,null,null,null,null,null,null,"Sports"]
[null,null,null,null,null,null,null,null,null,"Toys/Gadgets"]
[null,null,null,null,null,null,null,null,null,"Vacation/Travel"]
[null,null,null,null,null,null,null,null,null,"Vehicle Payments"]
[null,null,null,null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,"Bus/Taxi/Train Fare"]
[null,null,null,null,null,null,null,null,null,"Repairs"]
[null,null,null,null,null,null,null,null,null,"Registration/License"]
[null,null,null,null,null,null,null,null,null,"Other"]

{"sheet":"Sheet1","index":2,"n_rows":67,"n_cols":6,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Budget!C18","v":"EXPENSE CATEGORY"},{"$f":"Budget!I18","v":"BUDGET"}]
[null,{"$f":"Budget!C19","v":"Savings"},{"$f":"Budget!I19","v":1000},null,"Row Labels","Sum of BUDGET"]
[null,{"$f":"Budget!C20","v":"Home Expenses"},{"$f":"Budget!I20","v":600},null,"Savings",1000]
[null,{"$f":"Budget!C21","v":0},{"$f":"Budget!I21","v":0},null,"Home Expenses",600]
[null,{"$f":"Budget!C22","v":0},{"$f":"Budget!I22","v":0},null,"Grand Total",1600]
[null,{"$f":"Budget!C23","v":0},{"$f":"Budget!I23","v":0}]
[null,{"$f":"Budget!C24","v":0},{"$f":"Budget!I24","v":0}]
[null,{"$f":"Budget!C25","v":0},{"$f":"Budget!I25","v":0}]
[null,{"$f":"Budget!C26","v":0},{"$f":"Budget!I26","v":0}]
[null,{"$f":"Budget!C27","v":0},{"$f":"Budget!I27","v":0}]
[null,{"$f":"Budget!C28","v":0},{"$f":"Budget!I28","v":0}]
[null,{"$f":"Budget!C29","v":0},{"$f":"Budget!I29","v":0}]
[null,{"$f":"Budget!C30","v":0},{"$f":"Budget!I30","v":0}]
[null,{"$f":"Budget!C31","v":0},{"$f":"Budget!I31","v":0}]
[null,{"$f":"Budget!C32","v":0},{"$f":"Budget!I32","v":0}]
[null,{"$f":"Budget!C33","v":0},{"$f":"Budget!I33","v":0}]
[null,{"$f":"Budget!C34","v":0},{"$f":"Budget!I34","v":0}]
[null,{"$f":"Budget!C35","v":0},{"$f":"Budget!I35","v":0}]
[null,{"$f":"Budget!C36","v":0},{"$f":"Budget!I36","v":0}]
[null,{"$f":"Budget!C37","v":0},{"$f":"Budget!I37","v":0}]
[null,{"$f":"Budget!C38","v":0},{"$f":"Budget!I38","v":0}]
[null,{"$f":"Budget!C39","v":0},{"$f":"Budget!I39","v":0}]
[null,{"$f":"Budget!C40","v":0},{"$f":"Budget!I40","v":0}]
[null,{"$f":"Budget!C41","v":0},{"$f":"Budget!I41","v":0}]
[null,{"$f":"Budget!C42","v":0},{"$f":"Budget!I42","v":0}]
[null,{"$f":"Budget!C43","v":0},{"$f":"Budget!I43","v":0}]
[null,{"$f":"Budget!C44","v":0},{"$f":"Budget!I44","v":0}]
[null,{"$f":"Budget!C45","v":0},{"$f":"Budget!I45","v":0}]
[null,{"$f":"Budget!C46","v":0},{"$f":"Budget!I46","v":0}]
[null,{"$f":"Budget!C47","v":0},{"$f":"Budget!I47","v":0}]
[null,{"$f":"Budget!C48","v":0},{"$f":"Budget!I48","v":0}]
[null,{"$f":"Budget!C49","v":0},{"$f":"Budget!I49","v":0}]
[null,{"$f":"Budget!C50","v":0},{"$f":"Budget!I50","v":0}]
[null,{"$f":"Budget!C51","v":0},{"$f":"Budget!I51","v":0}]
[null,{"$f":"Budget!C52","v":0},{"$f":"Budget!I52","v":0}]
[null,{"$f":"Budget!C53","v":0},{"$f":"Budget!I53","v":0}]
[null,{"$f":"Budget!C54","v":0},{"$f":"Budget!I54","v":0}]
[null,{"$f":"Budget!C55","v":0},{"$f":"Budget!I55","v":0}]
[null,{"$f":"Budget!C56","v":0},{"$f":"Budget!I56","v":0}]
[null,{"$f":"Budget!C57","v":0},{"$f":"Budget!I57","v":0}]
[null,{"$f":"Budget!C58","v":0},{"$f":"Budget!I58","v":0}]
[null,{"$f":"Budget!C59","v":0},{"$f":"Budget!I59","v":0}]
[null,{"$f":"Budget!C60","v":0},{"$f":"Budget!I60","v":0}]
[null,{"$f":"Budget!C61","v":0},{"$f":"Budget!I61","v":0}]
[null,{"$f":"Budget!C62","v":0},{"$f":"Budget!I62","v":0}]
[null,{"$f":"Budget!C63","v":0},{"$f":"Budget!I63","v":0}]
[null,{"$f":"Budget!C64","v":0},{"$f":"Budget!I64","v":0}]
[null,{"$f":"Budget!C65","v":0},{"$f":"Budget!I65","v":0}]
[null,{"$f":"Budget!C66","v":0},{"$f":"Budget!I66","v":0}]
[null,{"$f":"Budget!C67","v":0},{"$f":"Budget!I67","v":0}]