{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Example","Blank"],"not_rendered":{"charts":0,"images":1,"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":"Example","index":0,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Name"]
[null,"BUDGET",null,"ACTUAL","Date","2022-10-14","2022-10-21","2022-10-28","2022-10-31"]
["INCOME",{"$f":"SUM(B6:B9)","v":7300},null,{"$f":"SUM(D6:D7)","v":0}]
["Mary",4000,null,null,null,2000,null,null,2000]
["Ben",2800,null,null,null,1400,null,1400]
["Ben - side gig",500,null,null,null,null,500]
[]
["EXPENSES",{"$f":"SUM(B11,B15,B22,B25,B30,B37,B39,B43,B49,B52,B55,B64)","v":7300},null,{"$f":"D49+D43+D11+D15+D22+D25+D52+D30+D64+D39+D55","v":0}]
["HOUSING",{"$f":"SUM(B12:B14)","v":1400},null,{"$f":"SUM(D12:D14)","v":0}]
["Mortgage/Rent",1400,null,null,null,null,null,null,1400]
["Lawncare"]
["Household Repairs/Maintenance"]
["UTILITIES",{"$f":"SUM(B16:B21)","v":485},null,{"$f":"SUM(D16:D21)","v":0}]
["Electricity",100,null,null,null,100]
["Water",50,null,null,null,50]
["Gas",60,null,null,null,60]
["Cell Phone",125,null,null,null,null,null,125]
["Home Security",50,null,null,null,null,50]
["Cable/Internet",100,null,null,null,100]
["GROCERIES/HOUSEHOLD SUPPLIES",{"$f":"SUM(B23:B24)","v":510},null,{"$f":"SUM(D23:D24)","v":0}]
["Groceries",450,null,null,null,115,120,110,105]
["Household Supplies",60,null,null,null,15,15,15,15]
["TRANSPORTATION",{"$f":"SUM(B26:B29)","v":515},null,{"$f":"SUM(D26:D29)","v":0}]
["Gasoline",300,null,null,null,75,75,75,75]
["Auto Service & Repairs",55,null,null,null,55]
["Car Insurance",110,null,null,null,null,null,null,110]
["License Plates & Registrations",50,null,null,null,null,null,50]
["INSURANCE/MEDICAL",{"$f":"SUM(B31:B36)","v":170},null,{"$f":"SUM(D32:D36)","v":0}]
["Homeowners/Renters Insurance",50,null,null,null,null,50]
["Disability Insurance "]
["Health Insurance"]
["Doctor/Dentist",50,null,null,null,30,null,null,20]
["Medications",25,null,null,null,null,null,null,25]
["Life Insurance",45,null,null,null,null,45]
["SAVINGS",{"$f":"SUM(B38)","v":250},null,{"$f":"SUM(D38)","v":0}]
["Emergency Fund",250,null,null,null,205,45]
["DEBTS",{"$f":"SUM(B40:B42)","v":1025},null,{"$f":"SUM(D40:D42)","v":0}]
["Car Payment",475,null,null,null,null,null,475]
["Credit Card",150,null,null,null,150]
["Student Loan",400,null,null,null,400]
["FUTURE SAVINGS",{"$f":"SUM(B44:B48)","v":1150},null,{"$f":"SUM(D44:D48)","v":0}]
["House Down Payment",500,null,null,null,500]
["New Car Savings",150,null,null,null,150]
["Vacations",100,null,null,null,100]
["Other",400,null,null,null,400]
["Children's Expenses"]
["CHARITABLE GIFTS",{"$f":"SUM(B50:B51)","v":100},null,{"$f":"SUM(D50:D51)","v":0}]
["Charity 1",50,null,null,null,null,50]
["Charity 2",50,null,null,null,null,null,50]
["CLOTHING",{"$f":"SUM(B53:B54)","v":100},null,{"$f":"SUM(D53:D54)","v":0}]
["Clothing",100,null,null,null,null,null,50,50]
["Dry Cleaning"]
["PERSONAL",{"$f":"SUM(B56:B63)","v":895},null,{"$f":"SUM(D56:D61)","v":0}]
["Household Furnishings"]
["Pocket Money",400,null,null,null,400]
["Personal Care",125,null,null,null,null,null,125]
["Education"]
["Gifts",100,null,null,null,100]
["Pets",75,null,null,null,50,null,25]
["Subscriptions",95,null,null,null,95]
["Miscellaneous",100,null,null,null,50,null,null,50]
["RECREATION",{"$f":"SUM(B65:B66)","v":700},null,{"$f":"SUM(D65:D66)","v":0}]
["Restaurants/Eating Out",500,null,null,null,150,50,200,100]
["Entertainment",200,null,null,null,50,null,100,50]
["Subtotal",{"$f":"SUM(B65:B66,B56:B63,B53:B54,B50:B51,B44:B48,B40:B42,B38,B31:B36,B26:B29,B23:B24,B16:B21,B12:B14)","v":7300},null,{"$f":"SUM(D65:D66,D56:D63,D53:D54,D50:D51,D44:D48,D40:D42,D38,D32:D36,D26:D29,D23:D24,D16:D21,D12:D14)","v":0},null,{"$f":"SUM(F65:F66,F56:F63,F53:F54,F50:F51,F44:F48,F40:F42,F38,F31:F36,F26:F29,F23:F24,F16:F21,F12:F14)","v":3400},{"$f":"SUM(G65:G66,G56:G63,G53:G54,G50:G51,G44:G48,G40:G42,G38,G31:G36,G26:G29,G23:G24,G16:G21,G12:G14)","v":500},1400,2000]
[]
["Excess/Deficit",{"$f":"SUM(B5-B67)","v":0},null,{"$f":"SUM(D5-D67)","v":0},null,{"$f":"SUM((F6+F7+F8+F9)-F67)","v":0},{"$f":"SUM((G6+G7+G8+G9)-G67)","v":0},0,0]

{"sheet":"Blank","index":1,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Name"]
[null,"BUDGET",null,"ACTUAL","Date"]
["INCOME",{"$f":"SUM(B6:B9)","v":0},null,{"$f":"SUM(D6:D7)","v":0}]
["Salary 1"]
["Salary 2"]
[]
[]
["EXPENSES",{"$f":"B49+B43+B11+B15+B22+B25+B52+B30+B37+B64+B39+B55","v":0},null,{"$f":"D49+D43+D11+D15+D22+D25+D52+D30+D64+D39+D55","v":0}]
["HOUSING",{"$f":"SUM(B12:B14)","v":0},null,{"$f":"SUM(D12:D14)","v":0}]
["Mortgage/Rent"]
["Lawncare"]
["Household Repairs/Maintenance"]
["UTILITIES",{"$f":"SUM(B16:B21)","v":0},null,{"$f":"SUM(D16:D21)","v":0}]
["Electricity"]
["Water"]
["Gas"]
["Cell Phone"]
["Home Security"]
["Cable/Internet"]
["GROCERIES/HOUSEHOLD SUPPLIES",{"$f":"SUM(B23:B24)","v":0},null,{"$f":"SUM(D23:D24)","v":0}]
["Groceries"]
["Household Supplies"]
["TRANSPORTATION",{"$f":"SUM(B26:B29)","v":0},null,{"$f":"SUM(D26:D29)","v":0}]
["Gasoline"]
["Auto Service & Repairs"]
["Car Insurance"]
["License Plates & Registrations"]
["INSURANCE/MEDICAL",{"$f":"SUM(B31:B36)","v":0},null,{"$f":"SUM(D32:D36)","v":0}]
["Homeowners/Renter's Insurance"]
["Disability Insurance "]
["Health Insurance"]
["Doctor/Dentist"]
["Medications"]
["Life Insurance"]
["SAVINGS",{"$f":"SUM(B38)","v":0},null,{"$f":"SUM(D38)","v":0}]
["Emergency Fund"]
["DEBTS",{"$f":"SUM(B40:B42)","v":0},null,{"$f":"SUM(D40:D42)","v":0}]
["Car Payment"]
["Credit Card"]
["Student Loan"]
["FUTURE SAVINGS",{"$f":"SUM(B44:B48)","v":0},null,{"$f":"SUM(D44:D48)","v":0}]
["House Down Payment"]
["New Car Savings"]
["Vacations"]
["Other"]
["Children's Expenses"]
["CHARITABLE GIFTS",{"$f":"SUM(B50:B51)","v":0},null,{"$f":"SUM(D50:D51)","v":0}]
["Charity 1"]
["Charity 2"]
["CLOTHING",{"$f":"SUM(B53:B54)","v":0},null,{"$f":"SUM(D53:D54)","v":0}]
["Clothing"]
["Dry Cleaning"]
["PERSONAL",{"$f":"SUM(B56:B63)","v":0},null,{"$f":"SUM(D56:D61)","v":0}]
["Household Furnishings"]
["Pocket Money"]
["Personal Care"]
["Education"]
["Gifts"]
["Pets"]
["Subscriptions"]
["Miscellaneous"]
["RECREATION",{"$f":"SUM(B65:B66)","v":0},null,{"$f":"SUM(D65:D66)","v":0}]
["Restaurants/Eating Out"]
["Entertainment"]
["Subtotal",{"$f":"SUM(B65:B66,B56:B63,B53:B54,B50:B51,B44:B48,B40:B42,B38,B31:B36,B26:B29,B23:B24,B16:B21,B12:B14)","v":0},null,{"$f":"SUM(D65:D66,D56:D63,D53:D54,D50:D51,D44:D48,D40:D42,D38,D32:D36,D26:D29,D23:D24,D16:D21,D12:D14)","v":0},null,{"$f":"SUM(F65:F66,F56:F63,F53:F54,F50:F51,F44:F48,F40:F42,F38,F31:F36,F26:F29,F23:F24,F16:F21,F12:F14)","v":0},{"$f":"SUM(G65:G66,G56:G63,G53:G54,G50:G51,G44:G48,G40:G42,G38,G31:G36,G26:G29,G23:G24,G16:G21,G12:G14)","v":0},0,0]
[]
["Excess/Deficit",{"$f":"SUM(B5-B67)","v":0},null,{"$f":"SUM(D5-D67)","v":0},null,{"$f":"SUM((F6+F7+F8+F9)-F67)","v":0},{"$f":"SUM((G6+G7+G8+G9)-G67)","v":0},0,0]