{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Household Expense Budget"],"not_rendered":{"charts":1,"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Household Expense Budget","index":0,"n_rows":95,"n_cols":5,"rows_kept":95,"merged":[[15,5,23,5],[27,5,34,5],[38,5,51,5],[53,5,59,5],[61,5,68,5],[70,5,74,5],[76,5,82,5],[84,5,90,5],[94,1,94,5]]}
[null,"HOUSEHOLD EXPENSE BUDGET"]
{"$rows_empty":9}
[null,"SUMMARY","BUDGET","ACTUAL","BALANCE"]
[null,"Total Income",{"$f":"C25","v":{"v":7257,"d":"$7,257.00"}},{"$f":"D25","v":{"v":7020,"d":"$7,020.00"}},{"$f":"C12-D12","v":{"v":237,"d":"$237.00"}}]
[null,"Total Expenses",{"$f":"SUM(C52,C60,C69,C75+C83,C91)","v":{"v":5359,"d":"$5,359.00"}},{"$f":"SUM(D52,D60,D69,D75+D83,D91)","v":{"v":2400,"d":"$2,400.00"}},{"$f":"C13-D13","v":{"v":2959,"d":"$2,959.00"}}]
[]
[null,"INCOME","BUDGET","ACTUAL","BALANCE"]
[]
[null,"Salary/Wages",{"v":5987,"d":"$5,987.00"},{"v":6000,"d":"$6,000.00"},{"$f":"D17-C17","v":{"v":13,"d":"$13.00"}}]
[null,"Interest Income",{"v":200,"d":"$200.00"},{"v":150,"d":"$150.00"},{"$f":"D18-C18","v":{"v":-50,"d":"$(50.00)"}}]
[null,"Dividends",{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},0]
[null,"Refunds/Reimbursements",{"v":55,"d":"$55.00"},{"v":20,"d":"$20.00"},{"v":-35,"d":"$(35.00)"}]
[null,"Business",{"v":500,"d":"$500.00"},{"v":500,"d":"$500.00"},0]
[null,"Pension",{"v":300,"d":"$300.00"},{"v":200,"d":"$200.00"},{"v":-100,"d":"$(100.00)"}]
[null,"Misc.",{"v":115,"d":"$115.00"},{"v":50,"d":"$50.00"},{"v":-65,"d":"$(65.00)"}]
[]
[null,"TOTAL",{"$f":"SUM(C17:C23)","v":{"v":7257,"d":"$7,257.00"}},{"$f":"SUM(D17:D23)","v":{"v":7020,"d":"$7,020.00"}}]
[]
[null,"SAVINGS","BUDGET","ACTUAL","BALANCE"]
[]
[null,"Emergency Fund",{"v":500,"d":"$500.00"},{"v":400,"d":"$400.00"},{"$f":"D29-C29","v":{"v":-100,"d":"$(100.00)"}}]
[null,"Transfer to Savings",{"v":200,"d":"$200.00"},0,{"$f":"D30-C30","v":{"v":-200,"d":"$(200.00)"}}]
[null,"Retirement (401K, IRA)",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,"Investments",{"v":55,"d":"$55.00"},0,{"v":-55,"d":"$(55.00)"}]
[null,"Education",{"v":500,"d":"$500.00"},0,{"v":-500,"d":"$(500.00)"}]
[null,"Other",{"v":300,"d":"$300.00"},0,{"v":-300,"d":"$(300.00)"}]
[]
[null,"TOTAL",{"$f":"SUM(C29:C34)","v":{"v":1655,"d":"$1,655.00"}},{"$f":"SUM(D29:D34)","v":{"v":400,"d":"$400.00"}}]
[]
[null,"EXPENSES","BUDGET","ACTUAL","BALANCE"]
[null,"HOME"]
[null,"Mortgage/Rent",{"v":2250,"d":"$2,250.00"},{"v":2250,"d":"$2,250.00"},{"$f":"D40-C40","v":0}]
[null,"Home/Rental Insurance",{"v":25,"d":"$25.00"},0,{"$f":"D41-C41","v":{"v":-25,"d":"$(25.00)"}}]
[null,"Electricity",{"v":40,"d":"$40.00"},0,{"v":-40,"d":"$(40.00)"}]
[null,"Gas/Oil",{"v":44,"d":"$44.00"},0,{"v":-44,"d":"$(44.00)"}]
[null,"Water/Sewer/Trash",{"v":20,"d":"$20.00"},0,{"v":-20,"d":"$(20.00)"}]
[null,"Phone",{"v":15,"d":"$15.00"},0,{"v":-15,"d":"$(15.00)"}]
[null,"Cable/Satellite",0,0,0]
[null,"Internet",{"v":29,"d":"$29.00"},0,{"v":-29,"d":"$(29.00)"}]
[null,"Furnishing/Appliances",0,0,0]
[null,"Lawn/Garden",0,0,0]
[null,"Maintenance/Improvements",0,0,0]
[null,"Other",0,0,0]
[null,null,{"$f":"SUM(C40:C51)","v":{"v":2423,"d":"$2,423.00"}},{"$f":"SUM(D40:D51)","v":{"v":2250,"d":"$2,250.00"}}]
[null,"TRANSPORTATION"]
[null,"Car Payments",{"v":250,"d":"$250.00"},0,{"$f":"D54-C54","v":{"v":-250,"d":"$(250.00)"}}]
[null,"Auto Insurance",{"v":100,"d":"$100.00"},0,{"$f":"D55-C55","v":{"v":-100,"d":"$(100.00)"}}]
[null,"Fuel",{"v":100,"d":"$100.00"},{"v":150,"d":"$150.00"},{"v":50,"d":"$50.00"}]
[null,"Public Transportation",0,0,0]
[null,"Repairs/Maintenance",0,0,0]
[null,"Registration/License",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,null,{"$f":"SUM(C54:C59)","v":{"v":550,"d":"$550.00"}},{"$f":"SUM(D54:D59)","v":{"v":150,"d":"$150.00"}}]
[null,"DAILY LIVING"]
[null,"Groceries",{"v":250,"d":"$250.00"},0,{"$f":"D62-C62","v":{"v":-250,"d":"$(250.00)"}}]
[null,"Child Care",{"v":100,"d":"$100.00"},0,{"$f":"D63-C63","v":{"v":-100,"d":"$(100.00)"}}]
[null,"Dining Out",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,"Clothing",0,0,0]
[null,"Cleaning",0,0,0]
[null,"Salon/Barber",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,"Pet Supplies",{"v":101,"d":"$101.00"},0,{"v":-101,"d":"$(101.00)"}]
[null,null,{"$f":"SUM(C62:C68)","v":{"v":651,"d":"$651.00"}},{"$f":"SUM(D62:D68)","v":0}]
[null,"ENTERTAINMENT"]
[null,"Video/DVD/Movies",{"v":250,"d":"$250.00"},0,{"$f":"D71-C71","v":{"v":-250,"d":"$(250.00)"}}]
[null,"Concerts/Plays",{"v":100,"d":"$100.00"},0,{"$f":"D72-C72","v":{"v":-100,"d":"$(100.00)"}}]
[null,"Sports",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,"Outdoor Recreation",0,0,0]
[null,null,{"$f":"SUM(C71:C74)","v":{"v":450,"d":"$450.00"}},{"$f":"SUM(D71:D74)","v":0}]
[null,"HEALTH"]
[null,"Health Insurance",{"v":65,"d":"$65.00"},0,{"$f":"D77-C77","v":{"v":-65,"d":"$(65.00)"}}]
[null,"Gym Membership",{"v":20,"d":"$20.00"},0,{"$f":"D78-C78","v":{"v":-20,"d":"$(20.00)"}}]
[null,"Doctors/Dentist Visits",0,0,0]
[null,"Medicine/Prescriptions",0,0,0]
[null,"Veterinarian",0,0,0]
[null,"Life Insurance",0,0,0]
[null,null,{"$f":"SUM(C77:C82)","v":{"v":85,"d":"$85.00"}},{"$f":"SUM(D77:D82)","v":0}]
[null,"VACATION/HOLIDAY"]
[null,"Airfare",{"v":450,"d":"$450.00"},0,{"$f":"D85-C85","v":{"v":-450,"d":"$(450.00)"}}]
[null,"Accommodations",{"v":250,"d":"$250.00"},0,{"$f":"D86-C86","v":{"v":-250,"d":"$(250.00)"}}]
[null,"Food",{"v":200,"d":"$200.00"},0,{"v":-200,"d":"$(200.00)"}]
[null,"Souvenirs",{"v":50,"d":"$50.00"},0,{"v":-50,"d":"$(50.00)"}]
[null,"Pet Boarding",{"v":100,"d":"$100.00"},0,{"v":-100,"d":"$(100.00)"}]
[null,"Rental Car",{"v":150,"d":"$150.00"},0,{"v":-150,"d":"$(150.00)"}]
[null,null,{"$f":"SUM(C85:C90)","v":{"v":1200,"d":"$1,200.00"}},{"$f":"SUM(D85:D90)","v":0}]
[]
[null,"TOTAL",{"$f":"C91+C83+C75+C69+C60+C52","v":{"v":5359,"d":"$5,359.00"}},{"$f":"D91+D83+D75+D69+D60+D52","v":{"v":2400,"d":"$2,400.00"}}]
[]
[null,"CLICK HERE TO CREATE HOUSEHOLD BUDGET TEMPLATES IN SMARTSHEET"]