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

{"sheet":"Simple Budget","index":0,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[13,1,13,4],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3],[50,1,50,4]]}
[null,"SIMPLE BUDGET TEMPLATE"]
[]
[]
[null,"INCOME"]
[null,{"$f":"SUM(E16:E21)","v":{"v":3500,"d":"$3,500.00"}}]
[]
[null,"EXPENSES"]
[null,{"$f":"SUM(E24:E49)","v":{"v":1450,"d":"$1,450.00"}}]
[]
[null,"BALANCE"]
[null,{"$f":"B5-B8","v":{"v":2050,"d":"$2,050.00"}}]
[]
[]
[null,"Enter data in INCOME and EXPENSE tables below. Summary info at top will populate automatically. "]
[null,"INCOME",null,null,"AMOUNT"]
[null,"Income Source 1",null,null,{"v":2500,"d":"$2,500.00"}]
[null,"Income Source 2",null,null,{"v":500,"d":"$500.00"}]
[null,"Income Source 3",null,null,{"v":250,"d":"$250.00"}]
[null,"Income Source 4",null,null,{"v":250,"d":"$250.00"}]
[]
[]
[]
[null,"EXPENSES",null,null,"AMOUNT"]
[null,"Car",null,null,{"v":300,"d":"$300.00"}]
[null,"Rent",null,null,{"v":1000,"d":"$1,000.00"}]
[null,"Utilities",null,null,{"v":50,"d":"$50.00"}]
[null,"Cell Phone",null,null,{"v":100,"d":"$100.00"}]
{"$rows_empty":23}
[null,"CLICK HERE TO CREATE BUDGET TEMPLATES IN SMARTSHEET"]