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

{"sheet":"Budget + Overview","index":0,"n_rows":99,"n_cols":15,"rows_kept":99,"merged":[[0,1,0,4],[2,5,2,8],[3,5,3,6],[3,7,3,8],[4,5,4,6],[4,7,4,8],[5,5,5,6],[5,7,5,8],[7,5,8,6],[7,7,8,8],[17,2,17,13],[98,1,98,14]]}
[null,"PERSONAL BUDGET"]
[]
[{"$nulls":5},"SUMMARY"]
[{"$nulls":5},"Income",null,{"$f":"'Budget + Overview'!O30","v":{"v":7257,"d":"$7,257.00"}}]
[{"$nulls":5},"Savings Goal",null,{"$f":"'Budget + Overview'!O41","v":{"v":1655,"d":"$1,655.00"}}]
[{"$nulls":5},"Expenses",null,{"$f":"'Budget + Overview'!O97","v":{"v":5359,"d":"$5,359.00"}}]
[]
[{"$nulls":5},"POTENTIAL TO SAVE",null,{"$f":"H4-H5-H6","v":{"v":243,"d":"$243.00"}}]
{"$rows_empty":9}
[null,null,"Enter Income, Savings, and Expense data below. Overview information above will generate automatically. "]
[null,null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEPT","OCT","NOV","DEC"]
[null,"INCOME"]
[null,"Refunds / Reimbursements"]
[null,"Salary / Wages",{"v":5987,"d":"$5,987.00"},{"$nulls":11},{"$f":"SUM(C22:N22)","v":{"v":5987,"d":"$5,987.00"}}]
[null,"Interest Income",{"v":200,"d":"$200.00"},{"$nulls":11},{"v":200,"d":"$200.00"}]
[null,"Dividends",{"v":100,"d":"$100.00"},{"$nulls":11},{"v":100,"d":"$100.00"}]
[null,"Refunds / Reimbursements",{"v":55,"d":"$55.00"},{"$nulls":11},{"v":55,"d":"$55.00"}]
[null,"Business",{"v":500,"d":"$500.00"},{"$nulls":11},{"v":500,"d":"$500.00"}]
[null,"Pension",{"v":300,"d":"$300.00"},{"$nulls":11},{"v":300,"d":"$300.00"}]
[null,"Misc.",{"v":115,"d":"$115.00"},{"$nulls":11},{"v":115,"d":"$115.00"}]
[]
[null,"TOTAL",{"$f":"SUM(C22:C28)","v":{"v":7257,"d":"$7,257.00"}},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:N30)","v":{"v":7257,"d":"$7,257.00"}}]
[]
[null,"SAVINGS"]
[]
[null,"Emergency Fund",{"v":500,"d":"$500.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C34:N34)","v":{"v":500,"d":"$500.00"}}]
[null,"Transfer to Savings",{"v":200,"d":"$200.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":200,"d":"$200.00"}]
[null,"Retirement (401K, IRA)",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Investments",{"v":55,"d":"$55.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":55,"d":"$55.00"}]
[null,"Education",{"v":500,"d":"$500.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":500,"d":"$500.00"}]
[null,"Other",{"v":300,"d":"$300.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":300,"d":"$300.00"}]
[]
[null,"TOTAL",{"$f":"SUM(C34:C39)","v":{"v":1655,"d":"$1,655.00"}},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C41:N41)","v":{"v":1655,"d":"$1,655.00"}}]
[]
[null,"EXPENSES"]
[null,"HOME"]
[null,"Mortgage / Rent",{"v":2250,"d":"$2,250.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C45:N45)","v":{"v":2250,"d":"$2,250.00"}}]
[null,"Home / Rental Insurance",{"v":25,"d":"$25.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":25,"d":"$25.00"}]
[null,"Electricity",{"v":40,"d":"$40.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":40,"d":"$40.00"}]
[null,"Gas / Oil",{"v":44,"d":"$44.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":44,"d":"$44.00"}]
[null,"Water / Sewer / Trash",{"v":20,"d":"$20.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":20,"d":"$20.00"}]
[null,"Phone",{"v":15,"d":"$15.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":15,"d":"$15.00"}]
[null,"Cable / Satellite",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Internet",{"v":29,"d":"$29.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":29,"d":"$29.00"}]
[null,"Furnishing / Appliances",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lawn / Garden",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maintenance / Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C45:C56)","v":{"v":2423,"d":"$2,423.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":2423,"d":"$2,423.00"}]
[null,"TRANSPORTATION"]
[null,"Car Payments",{"v":250,"d":"$250.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C59:N59)","v":{"v":250,"d":"$250.00"}}]
[null,"Auto Insurance",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Fuel",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Public Transportation",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs / Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Registration / License",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,null,{"$f":"SUM(C59:C64)","v":{"v":550,"d":"$550.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":550,"d":"$550.00"}]
[null,"DAILY LIVING"]
[null,"Groceries",{"v":250,"d":"$250.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C67:N67)","v":{"v":250,"d":"$250.00"}}]
[null,"Child Care",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Dining Out",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Clothing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cleaning",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salon / Barber",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Pet Supplies",{"v":101,"d":"$101.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":101,"d":"$101.00"}]
[null,null,{"$f":"SUM(C67:C73)","v":{"v":651,"d":"$651.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":651,"d":"$651.00"}]
[null,"ENTERTAINMENT"]
[null,"Video / DVD / Movies",{"v":250,"d":"$250.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C76:N76)","v":{"v":250,"d":"$250.00"}}]
[null,"Concerts / Plays",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C77:N77)","v":{"v":100,"d":"$100.00"}}]
[null,"Sports",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C78:N78)","v":{"v":100,"d":"$100.00"}}]
[null,"Outdoor Recreation",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C79:N79)","v":0}]
[null,null,{"$f":"SUM(C76:C79)","v":{"v":450,"d":"$450.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":450,"d":"$450.00"}]
[null,"HEALTH"]
[null,"Health Insurance",{"v":65,"d":"$65.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C82:N82)","v":{"v":65,"d":"$65.00"}}]
[null,"Gym Membership",{"v":20,"d":"$20.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":20,"d":"$20.00"}]
[null,"Doctors / Dentist Visits",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medicine / Prescriptions",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veterinarian",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Life Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C82:C87)","v":{"v":85,"d":"$85.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":85,"d":"$85.00"}]
[null,"VACATION / HOLIDAY"]
[null,"Airfare",{"v":450,"d":"$450.00"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C90:N90)","v":{"v":450,"d":"$450.00"}}]
[null,"Accommodations",{"v":250,"d":"$250.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":250,"d":"$250.00"}]
[null,"Food",{"v":200,"d":"$200.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":200,"d":"$200.00"}]
[null,"Souvenirs",{"v":50,"d":"$50.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":50,"d":"$50.00"}]
[null,"Pet Boarding",{"v":100,"d":"$100.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":100,"d":"$100.00"}]
[null,"Rental Car",{"v":150,"d":"$150.00"},0,0,0,0,0,0,0,0,0,0,0,{"v":150,"d":"$150.00"}]
[null,null,{"$f":"SUM(C90:C95)","v":{"v":1200,"d":"$1,200.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":1200,"d":"$1,200.00"}]
[null,"TOTAL",{"$f":"C96+C88+C80+C74+C65+C57","v":{"v":5359,"d":"$5,359.00"}},0,0,0,0,0,0,0,0,0,0,0,{"v":5359,"d":"$5,359.00"}]
[]
[null,"CLICK HERE TO CREATE PERSONAL BUDGET TEMPLATES IN SMARTSHEET"]