{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":2,"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":"Sheet1","index":0,"n_rows":286,"n_cols":20,"rows_kept":286,"cut":false,"hidden":false,"merged":[[12,9,12,11],[2,0,2,2],[0,0,1,4],[0,5,1,5],[12,7,12,8],[7,7,7,8],[7,9,7,11],[6,7,6,8],[6,9,6,11]]}
[null,null,null,null,null,{"$f":"TODAY()","v":"2018-02-10"}]
[null,null,null,null,null,null,null,"CALCULATE","QUANTITY",null,"RESET"]
["     MyBUDGET Shopping and Supplies",null,null,"Estimated Cost","Recent Cost","ENTER LOCAL TAX",null,0,null,null,"Total Plus Taxes"]
["Check","Quantity","Product / Purchase","$ Amount","$ Amount",9.2499999999999999E-2,null,{"$f":"SUM(I3*H3)","v":0},null,null,{"$f":"$E$115","v":0}]
["Column1","Column2","Column3","Column4","Column5","Column6"]
[null,1,"Sugar",0,1.89]
[null,1,"Room Air Fresheners",0,1.59,null,null,"VIDEO TUTORIAL",null,"Click Here - View Automated Video"]
[null,1,"Rasins",0,2.89]
[null,1,"Salt",0,1.19]
[null,1,"Butter / Margarine",0,4.09]
[null,1,"Eggs",0,1.69]
[null,1,"Deodorant",0,1.89]
[null,1,"Coffee",0,6.89]
[null,1,"Coffee Filters",0,2.89]
[null,1,"Fish Sticks",0,3.99]
[null,1,"Thirst Drink",0,1.19]
[null,1,"Ketchup",0,1.29]
[null,1,"Non- Dairy Cream",0,2.89]
[null,1,"Milk - One Pt.",0,1.69]
[null,1,"Milk - Half Gallon",0,2.69]
[null,1,"Buffalo Wings",0,4.1900000000000004]
[null,1,"Meat",0,6.99]
[null,1,"Baked Potatoes ",0,5.49]
[null,1,"Strawberries",0,2.99]
[null,1,"Yogurt",0,1]
[null,3,"Bananas",0,0.73]
[null,1,"Paper Towels",0,1.29]
[null,1,"Waffles",0,3.49]
[null,1,"Vitamin Drink",0,1.87]
[null,1,"Cereal",0,3.29]
[null,1,"Vegetables",0,3.99]
[null,1,"Apples",0,0.59]
[null,3,"Pears",0,0.59]
[null,1,"Prunes",0,3.49]
[null,1,"Orange Juice",0,3.99]
[null,1,"Fruit Juice",0,3.29]
[null,1,"Bread",0,1.49]
[null,1,"Fried Tator Tots",0,3.99]
[null,1,"Quesadillas",0,6.29]
[null,1,"Assorted Nuts - Almonds",0,7.99]
[null,1,"Batteries",0,5.99]
[null,1,"Transparent Tape",0,2.99]
[null,1,"Beans",0,1.69]
[null,1,"Eating Utensils",0,7.99]
[null,1,"Granola Bars",0,2.99]
[null,1,"Mustard",0,1.29]
[null,1,"Sliced Ham",0,3.29]
[null,1,"Crackers",0,2.99]
[null,1,"Muffins",0,0.89]
[null,1,"French Fries",0,3.99,{"$f":"F2*Table4[[#This Row],[Column5]]","v":0}]
[null,1,"Grapes",0,3.89]
[null,4,"Apricots",0,0.59]
[null,1,"Peaches",0,0.69]
[null,1,"Lemon",0,0.69]
[null,1,"Brownies",0,1.79]
[null,1,"Shaving Cream",0,1.39]
[null,1,"Washing Powder",0,7.99]
[null,1,"MISC",0,3.69]
[null,1,"Dish Wipes",0,2.89]
[null,1,"Printer Ink",0,16.989999999999998]
[null,1,"Pies",0,1.0900000000000001]
[null,1,"Pot Pies",0,1.39]
[null,1,"Soup",0,2.39]
[null,1,"Minute Maid Coolaide",0,2.69]
[null,1,"Coolaide -20 Cent ",0,1]
[null,1,"Blank DVD Disks",0,16.989999999999998]
[null,1,"DVD Movies",0,17.989999999999998]
[null,1,"Blank CD's",0,12.99]
[null,1,"Light Bulbs",0,3.99]
[null,1,"Writing Paper",0,6.99]
[null,1,"Disposable Plates",0,3.49]
[null,1,"Disposable Cups",0,2.69]
[null,1,"Vitamins",0,6.99]
[null,1,"Spray Stick",0,3.29]
[null,1,"Jelly / Jam",0,2.69]
[null,1,"Body Soap",0,1.99]
[null,1,"Face Soap",0,3.99]
[null,1,"Toothpaste",0,2.29]
[null,1,"Mouthwash",0,3.29]
[null,1,"Grits",0,2.89]
[null,1,"Oatmeal",0,3.19]
[null,1,"Syrup",0,1.69]
[null,1,"Dental Rinse",0,4.8899999999999997]
[null,1,"Potato Chips",0,2.89]
[null,1,"Pancake Mix",0,2.69]
[null,1,"Sausage/ Bacon",0,3.89]
[null,1,"Frozen Lunch Sandwiches",0,2.39]
[null,1,"Garlic Toast Bread",0,2.89]
[null,1,"Dental Floss",0,1.69]
[null,1,"Razors",0,8.99]
[null,1,"Pizza",0,2.99]
[null,1,"Broccoli and Cheese",0,1.79]
[null,1,"Vegetable Oil",0,2.89]
[null,1,"Salad",0,3.29]
[null,1,"Dishwashing Detergent",0,1.49]
[null,1,"Blue Berries",0,3.99]
[null,1,"Gravy Mix",0,0.99]
[null,1,"Mash Potatoes",0,3.39]
[null,1,"Ice Cream",0,2.99]
[null,1,"Dressing - Salad",0,2.89]
[null,1,"Tub and Bowl Cleaner",0,3.69]
[null,1,"Glass Cleaner",0,3.69]
[null,1,"Bathroom Tissue",0,2.4900000000000002]
[null,1,"Bleach",0,2.89]
[null,1,"Cream Cheese",0,2.69]
[null,1,"Cheese Sliced",0,3.39]
[null,1,"Frozen Dinner",0,2.89]
[null,1,"Frozen Breakfast ",0,3.29]
[null,1,"Peanut Butter",0,1.19]
[null,1,"Diet Cola",0,1.29]
[null,1,"Bagels",0,2.59]
[null,1,"Aluminum Foil",0,5.79,{"$f":"0.0925*Table4[[#This Row],[Column5]]","v":0.53557500000000002}]
[null,null,"Budgeted Amount",{"$f":"C114-E115","v":45},{"$f":"SUBTOTAL(109,E6:E112)","v":379.37},{"$f":"F3*Table4[[#This Row],[Column5]]","v":{"$error":"#VALUE!"}}]
[null,null,45,{"$f":"SUM(D6:D112)","v":0},{"$f":"SUM(D114)","v":0},{"$f":"F4*Table4[[#This Row],[Column5]]","v":0}]
[null,null,null,"Total Plus Taxes",{"$f":"E114+F114","v":0},{"$f":"F5*Table4[[#This Row],[Column5]]","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"BUDGET",{"$f":"$C$114","v":45}]
[null,null,null,null,null,null,null,"ACTUAL",{"$f":"$E$115","v":0}]
[null,null,null,null,null,null,null,"REMAINING",{"$f":"SUM(I284-I285)","v":45}]

{"sheet":"Sheet2","index":1,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,{"$f":"Sheet1!$H$4","v":0}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}