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

{"sheet":"Household Budget","index":0,"n_rows":24,"n_cols":15,"rows_kept":24}
["Household Budget"]
{"$rows_empty":8}
["Expenses"]
["Category","Budget","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Trends"]
["Mortgage",{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"},{"v":1100,"d":"$1,100"}]
["Utilities",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":298,"d":"$298"},{"v":276,"d":"$276"},{"v":258,"d":"$258"},{"v":220,"d":"$220"},{"v":200,"d":"$200"},{"v":300,"d":"$300"},{"v":298,"d":"$298"},{"v":276,"d":"$276"},{"v":258,"d":"$258"},{"v":220,"d":"$220"},{"v":200,"d":"$200"}]
["Cable & Internet",{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"},{"v":90,"d":"$90"}]
["expense"]
["expense"]
["expense"]
["Total",{"$f":"SUBTOTAL(109,Expenses[Budget])","v":{"v":1490,"d":"$1,490"}},{"$f":"SUBTOTAL(109,Expenses[Jan])","v":{"v":1490,"d":"$1,490"}},{"$f":"SUBTOTAL(109,Expenses[Feb])","v":{"v":1488,"d":"$1,488"}},{"$f":"SUBTOTAL(109,Expenses[Mar])","v":{"v":1466,"d":"$1,466"}},{"$f":"SUBTOTAL(109,Expenses[Apr])","v":{"v":1448,"d":"$1,448"}},{"$f":"SUBTOTAL(109,Expenses[May])","v":{"v":1410,"d":"$1,410"}},{"$f":"SUBTOTAL(109,Expenses[Jun])","v":{"v":1390,"d":"$1,390"}},{"$f":"SUBTOTAL(109,Expenses[Jul])","v":{"v":1490,"d":"$1,490"}},{"$f":"SUBTOTAL(109,Expenses[Aug])","v":{"v":1488,"d":"$1,488"}},{"$f":"SUBTOTAL(109,Expenses[Sep])","v":{"v":1466,"d":"$1,466"}},{"$f":"SUBTOTAL(109,Expenses[Oct])","v":{"v":1448,"d":"$1,448"}},{"$f":"SUBTOTAL(109,Expenses[Nov])","v":{"v":1410,"d":"$1,410"}},{"$f":"SUBTOTAL(109,Expenses[Dec])","v":{"v":1390,"d":"$1,390"}}]
[null,"Under/(Over)",{"$f":"IF(Expenses[[#Totals],[Jan]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Jan]]))","v":0},{"$f":"IF(Expenses[[#Totals],[Feb]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Feb]]))","v":{"v":2,"d":"$2"}},{"$f":"IF(Expenses[[#Totals],[Mar]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Mar]]))","v":{"v":24,"d":"$24"}},{"$f":"IF(Expenses[[#Totals],[Apr]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Apr]]))","v":{"v":42,"d":"$42"}},{"$f":"IF(Expenses[[#Totals],[May]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[May]]))","v":{"v":80,"d":"$80"}},{"$f":"IF(Expenses[[#Totals],[Jun]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Jun]]))","v":{"v":100,"d":"$100"}},{"$f":"IF(Expenses[[#Totals],[Jul]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Jul]]))","v":0},{"$f":"IF(Expenses[[#Totals],[Aug]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Aug]]))","v":{"v":2,"d":"$2"}},{"$f":"IF(Expenses[[#Totals],[Sep]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Sep]]))","v":{"v":24,"d":"$24"}},{"$f":"IF(Expenses[[#Totals],[Oct]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Oct]]))","v":{"v":42,"d":"$42"}},{"$f":"IF(Expenses[[#Totals],[Nov]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Nov]]))","v":{"v":80,"d":"$80"}},{"$f":"IF(Expenses[[#Totals],[Dec]]=0,0,SUM(Expenses[[#Totals],[Budget]]-Expenses[[#Totals],[Dec]]))","v":{"v":100,"d":"$100"}}]
["Savings"]
["Category","Target","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Actual Totals"]
["Retirement savings",{"v":6000,"d":"$6,000"},{"v":800,"d":"$800"},{"v":500,"d":"$500"},{"v":120,"d":"$120"},{"v":600,"d":"$600"},{"v":550,"d":"$550"},{"v":240,"d":"$240"},{"v":800,"d":"$800"},{"v":500,"d":"$500"},{"v":120,"d":"$120"},{"v":600,"d":"$600"},0,{"v":240,"d":"$240"},{"$f":"SUM(Savings[[#This Row],[Jan]:[Dec]])","v":{"v":5070,"d":"$5,070.00"}}]
["College savings",{"v":2500,"d":"$2,500"},{"v":200,"d":"$200"},{"v":250,"d":"$250"},{"v":120,"d":"$120"},{"v":300,"d":"$300"},{"v":250,"d":"$250"},{"v":150,"d":"$150"},{"v":200,"d":"$200"},{"v":250,"d":"$250"},{"v":120,"d":"$120"},{"v":300,"d":"$300"},{"v":250,"d":"$250"},{"v":150,"d":"$150"},{"$f":"SUM(Savings[[#This Row],[Jan]:[Dec]])","v":{"v":2540,"d":"$2,540.00"}}]
[{"$nulls":14},{"$f":"SUM(Savings[[#This Row],[Jan]:[Dec]])","v":0}]