{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Income","Budget","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Snapshot","In Depth"],"not_rendered":{"charts":28,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":16,"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":"Income","index":0,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[30,0,30,1],[15,0,15,2],[0,8,0,9],[0,0,0,6],[16,1,16,2],[23,1,23,2],[14,0,14,2]]}
["INCOME SNAPSHOT",null,null,null,null,null,null,null,"Only populate fields in Blue"]
["Using chart to the right, enter number of pay periods you have per year:"]
[null,null,null,"Husband","Wife",null,null,null,"# of Pay Periods","Pay Frequency"]
[null,null,null,null,null,null,null,null,26,"Bi-weekly"]
[null,null,null,null,null,null,null,null,24,"Semi-Monthly"]
["SOURCES OF INCOME (Per Period):",null,null,"Husband Paycheck","Wife Paycheck","Monthly Total","Yearly Total",null,12,"Monthly"]
[null,"Gross Income",null,null,null,{"$f":"((D7*$D$4)+(E7*$E$4))/12","v":0},{"$f":"F7*12","v":0},null,4,"Quarterly"]
[null,"Bonus",null,null,null,{"$f":"((D8*$D$4)+(E8*$E$4))/12","v":0},{"$f":"F8*12","v":0},null,2,"Semi-Annually"]
[null,"Interest Earned",null,null,null,0,0,null,1,"Annually (or W-2)"]
[null,"Rental Income",null,null,null,0,0]
[null,"Other Income",null,null,null,0,0]
[null,"Other Income",null,null,null,{"$f":"((D12*$D$4)+(E12*$E$4))/12","v":0},{"$f":"F12*12","v":0}]
[null,null,"GROSS INCOME TOTALS",{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
[]
["LESS TAXES & WITHHOLDING:",null,null,"Husband Paycheck","Wife Paycheck","Monthly Total","Yearly Total","% of Gross","Husband Rate","Wife Rate"]
[null,"Social Security/PERS",null,null,null,{"$f":"((D17*$D$4)+(E17*$E$4))/12","v":0},{"$f":"F17*12","v":0},{"$f":"IFERROR((F17/$F$13),\"-\")","v":"-"},{"$f":"D17/$D$7","v":{"$error":"#DIV/0!"}},{"$f":"E17/$E$7","v":{"$error":"#DIV/0!"}}]
[null,"Medicare",null,null,null,{"$f":"((D18*$D$4)+(E18*$E$4))/12","v":0},{"$f":"F18*12","v":0},{"$f":"IFERROR((F18/$F$13),\"-\")","v":"-"},{"$f":"D18/$D$7","v":{"$error":"#DIV/0!"}},{"$f":"E18/$E$7","v":{"$error":"#DIV/0!"}}]
[null,"Federal",null,null,null,{"$f":"((D19*$D$4)+(E19*$E$4))/12","v":0},0,"-",{"$f":"D19/$D$7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"State",null,null,null,0,0,"-",{"$f":"D20/$D$7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"City / Local",null,null,null,{"$f":"((D21*$D$4)+(E21*$E$4))/12","v":0},0,"-",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dues",null,null,null,0,0,"-"]
[null,"401(k)/403(b)",null,null,null,0,0,"-"]
[null,"Pre-Tax SAVINGS",null,null,null,0,0,"-"]
[null,"HSA/FSA",null,null,null,0,0,"-"]
[null,"Other (per period)",null,null,null,{"$f":"((D26*$D$4)+(E26*$E$4))/12","v":0},0,"-"]
[null,"Other (per period)",null,null,null,0,0,"-"]
[null,"Other (per period)",null,null,null,0,0,"-"]
[null,"Other (per period)",null,null,null,0,0,"-"]
[null,null,"TOTAL TAXES & WITHHOLDINGS",{"$f":"SUM(D17:D29)","v":0},{"$f":"SUM(E17:E29)","v":0},{"$f":"SUM(F17:F29)","v":0},{"$f":"SUM(G17:G29)","v":0},{"$f":"SUM(H17:H29)","v":0}]
[]
["TOTAL NET INCOME",null,null,null,null,"Monthly","Yearly"]
[null,null,null,null,null,{"$f":"SUM(F13-F30)","v":0},{"$f":"SUM(G13-G30)","v":0}]

{"sheet":"Budget","index":1,"n_rows":126,"n_cols":10,"rows_kept":126,"cut":false,"hidden":false,"merged":[[113,8,113,9],[113,7,114,7],[0,0,0,5],[123,7,123,8],[19,7,19,8],[112,7,112,9]]}
["PERSONAL BUDGET "]
[null,null,null,null,"GROSS INCOME",{"$f":"Income!$F$13","v":0}]
[null,null,null,null,"NET INCOME",{"$f":"Income!$F$33","v":0}]
[null,null,null,null,"TAXES AND WITHHOLDING",{"$f":"Income!$F$30","v":0},{"$f":"(1-((F3/F2)))","v":{"$error":"#DIV/0!"}},"(Current Withholding Rate)"]
[null,"Current Expenses","Husband","Wife","New Agreed Budget","% of Gross"]
["HOUSING:"]
["   MORTGAGE(s) / RENT"]
["   PROPERTY TAXES"]
["   ELECTRICITY"]
["   NATURAL GAS"]
["   WATER"]
["   CONDO FEE/ HOA"]
["   TELEPHONE / CELL"]
["   INTERNET"]
["   CLEANING SERVICES"]
["   SEWER / TRASH "]
["   REPAIRS / IMPROVEMENTS"]
["   FURNISHINGS"]
["   [OTHER]"]
["   [OTHER]",null,null,null,null,null,null,"Spending Guide Range"]
["TOTAL HOUSING",{"$f":"SUM(B7:B20)","v":0},{"$f":"SUM(C7:C20)","v":0},{"$f":"SUM(D7:D20)","v":0},{"$f":"SUM(E7:E20)","v":0},{"$f":"IFERROR((E21/$F$2),\"0.00%\")","v":"0.00%"},"Income Level"]
[]
["TRANSPORTATION:",null,null,null,null,null,"Expenditures"]
["   GASOLINE & OIL",null,null,null,null,null,"  "]
["   AUTO PAYMENTS / LEASE",null,null,null,null,null," Giving"]
["   MAINTENANCE & EXPENSES",null,null,null,null,null," Taxes"]
["   PARKING / PUBLIC TRANSPORTATION",null,null,null,null,null," Debt (non mortgage)"]
["   [OTHER]",null,null,null,null,null,"Net Spendable"]
["   [OTHER]"]
["TOTAL TRANSPORTATION",{"$f":"SUM(B24:B29)","v":0},{"$f":"SUM(C24:C29)","v":0},{"$f":"SUM(D24:D29)","v":0},{"$f":"SUM(E24:E29)","v":0},{"$f":"IFERROR((E30/$F$2),\"0.00%\")","v":"0.00%"}," Housing"]
[null,null,null,null,null,null,"Transportation"]
["INSURANCE:",null,null,null,null,null," Insurance"]
["   LIFE",null,null,null,null,null," Food"]
["   DISABILITY",null,null,null,null,null," Clothing"]
["   HEALTH",null,null,null,null,null," Medical"]
["   AUTOMOBILE",null,null,null,null,null," Children"]
["   HOUSEHOLD",null,null,null,null,null," Entertainment"]
["   EXCESS LIABILITY",null,null,null,null,null," Savings"]
["   [OTHER]",null,null,null,null,null," Misc."]
["   [OTHER]"]
["TOTAL INSURANCE",{"$f":"SUM(B33:B40)","v":0},{"$f":"SUM(C33:C40)","v":0},{"$f":"SUM(D33:D40)","v":0},{"$f":"SUM(E33:E40)","v":0},{"$f":"IFERROR((E41/$F$2),\"0.00%\")","v":"0.00%"},"TOTAL EXPENSE"]
[null,null,null,null,null,null,"RANGES"]
["FOOD:"]
["   GROCERIES"]
["   RESTAURANTS"]
["   BARS / ALCOHOL"]
["   COFFEE SHOPS"]
["   [OTHER]"]
["TOTAL FOOD",{"$f":"SUM(B44:B48)","v":0},{"$f":"SUM(C44:C48)","v":0},{"$f":"SUM(D44:D48)","v":0},{"$f":"SUM(E44:E48)","v":0},{"$f":"IFERROR((E49/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["CLOTHING:"]
["   [CLOTHING OTHER]"]
["   [CLOTHING OTHER]"]
["TOTAL CLOTHING",{"$f":"SUM(B52:B53)","v":0},{"$f":"SUM(C52:C53)","v":0},{"$f":"SUM(D52:D53)","v":0},{"$f":"SUM(E52:E53)","v":0},{"$f":"IFERROR((E54/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["MEDICAL EXPENSES:"]
["   PHYSICIANS"]
["   DENTISTS"]
["   PHARMACEUTICALS"]
["   VISION"]
["   [OTHER]"]
["   [OTHER]"]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B57:B62)","v":0},{"$f":"SUM(C57:C62)","v":0},{"$f":"SUM(D57:D62)","v":0},{"$f":"SUM(E57:E62)","v":0},{"$f":"IFERROR((E63/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["CHILDREN'S EXPENSES:"]
["   TUITION"]
["   SCHOOL LUNCHES"]
["   DAY CARE"]
["   ALLOWANCES"]
["   LESSONS"]
["   [OTHER]"]
["   [OTHER]"]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B66:B72)","v":0},{"$f":"SUM(C66:C72)","v":0},{"$f":"SUM(D66:D72)","v":0},{"$f":"SUM(E66:E72)","v":0},{"$f":"IFERROR((E73/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["ENTERTAINMENT:"]
["   EVENINGS OUT (Movies, Games, etc.)"]
["   BABY SITTERS (Nights Out)"]
["   CABLE/ TV"]
["   SUBSCRIPTIONS / NEWS /  MAGAZINES"]
["   DUES / CLUBS / ACTIVITIES  "]
["   VACATIONS"]
["   [OTHER]"]
["   [OTHER]"]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B76:B83)","v":0},{"$f":"SUM(C76:C83)","v":0},{"$f":"SUM(D76:D83)","v":0},{"$f":"SUM(E76:E83)","v":0},{"$f":"IFERROR((E84/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["GIFTS:"]
["   CHRISTMAS / BIRTHDAYS / OTHER"]
["   CHARITIES"]
["   GIVING PLEDGE"]
["   MISSIONARIES"]
["   [OTHER] "]
["TOTAL GIFTS",{"$f":"SUM(B87:B91)","v":0},{"$f":"SUM(C87:C91)","v":0},{"$f":"SUM(D87:D91)","v":0},{"$f":"SUM(E87:E91)","v":0},{"$f":"IFERROR((E92/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["MISCELLANEOUS:"]
["   TOILETRIES"]
["   DRY CLEANING"]
["   PROFESSIONAL FEES"]
["   ANIMALS"]
["   BEAUTY & BARBER"]
["   CASH ALLOWANCES"]
["   OTHER SERVICES"]
["   OTHER PURCHASES"]
["   [OTHER]"]
["   [OTHER]"]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B95:B104)","v":0},{"$f":"SUM(C95:C104)","v":0},{"$f":"SUM(D95:D104)","v":0},{"$f":"SUM(E95:E104)","v":0},{"$f":"IFERROR((E105/$F$2),\"0.00%\")","v":"0.00%"}]
[]
["DEBT SERVICE:"]
["   EDUCATION LOANS"]
["   CREDIT CARDS / PERSONAL NOTES"]
["   OTHER (INTEREST)"]
["   [OTHER] "]
["TOTAL DEBT",{"$f":"SUM(B108:B111)","v":0},{"$f":"SUM(C108:C111)","v":0},{"$f":"SUM(D108:D111)","v":0},{"$f":"SUM(E108:E111)","v":0},{"$f":"IFERROR((E112/$F$2),\"0.00%\")","v":"0.00%"}]
[null,null,null,null,null,null,null,"Savings Guide"]
["SAVINGS:",null,null,null,null,null,null,"Save Per Month","Encountering an Emergency"]
["   GENERAL",null,null,null,null,null,"Monthly Savings Rate",null,"6 Mos.' Worth","8 Mos.' Worth"]
["   EDUCATION",null,null,null,null,null,0.03,{"$f":"$E$125*G116","v":0},{"$f":"ROUNDDOWN(H116*6,-1)","v":0},{"$f":"ROUNDDOWN(H116*8,-1)","v":0}]
["   RETIREMENT",null,null,null,null,null,0.05,0,0,0]
["   [OTHER]",null,null,null,null,null,0.06,0,0,0]
["TOTAL SAVINGS",{"$f":"SUM(B115:B118)","v":0},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":0},{"$f":"SUM(E115:E118)","v":0},{"$f":"IFERROR((E119/$F$2),\"0.00%\")","v":"0.00%"},7.0000000000000007E-2,0,0,0]
[null,null,null,null,null,null,0.08,0,0,0]
[null,null,null,null,null,null,0.09,0,0,0]
["SURPLUS / DEFICIT:",null,null,null,null,null,0.1,0,0,0]
[null,"Current Budget","His","Hers","New Agreed Budget","Percentage"]
["TOTAL GROSS INCOME (from Income Tab)",{"$f":"F2","v":0},{"$f":"F2","v":0},{"$f":"F2","v":0},{"$f":"F2","v":0},1,null,"Emergency Account Goal"]
["TOTAL EXPENSES (including taxes and withholding from above)",{"$f":"SUM(B119,B112,B105,B92,B84,B73,B63,B54,B49,B41,B30,B21)+F4","v":0},{"$f":"SUM(C119,C112,C105,C92,C84,C73,C63,C54,C49,C41,C30,C21)+F4","v":0},{"$f":"SUM(D119,D112,D105,D92,D84,D73,D63,D54,D49,D41,D30,D21)+F4","v":0},{"$f":"SUM(E119,E112,E105,E92,E84,E73,E63,E54,E49,E41,E30,E21)+F4","v":0},{"$f":"SUM(F119,F112,F105,F92,F84,F73,F63,F54,F49,F41,F30,F21,)+(1-((F3/F2)))","v":{"$error":"#DIV/0!"}},null,"2 Mos' Worth","3 Mos' Worth"]
["TOTAL SURPLUS / DEFICIT",{"$f":"B124-B125","v":0},{"$f":"C124-C125","v":0},{"$f":"D124-D125","v":0},{"$f":"E124-E125","v":0},{"$f":"F124-F125","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(($E$125*2),-2)","v":0},{"$f":"ROUND(($E$125*3),-2)","v":0}]

{"sheet":"JAN","index":2,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"January"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},{"$f":"IFERROR((C26/$C$12),\"-\")","v":"-"}]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"FEB","index":3,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"February"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"MAR","index":4,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"March"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"APR","index":5,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"April"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"MAY","index":6,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"May"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"JUN","index":7,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"June"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"JUL","index":8,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"July"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0},{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0},{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0},0]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0},0]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0},0]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0},0]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0},0]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},0,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},0,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},0,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},0,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},0,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},0,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},0,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},0,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},0,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},0,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},0,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},0,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},0,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"AUG","index":9,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"August"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"SEP","index":10,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"September"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"OCT","index":11,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"October"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"NOV","index":12,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"November"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"DEC","index":13,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Income/Expense Record"]
[null,null,null,"December"]
["INCOME"]
[null,"New Agreed Budget","This Month","% of Gross"]
["Husband Gross Income For This Month",{"$f":"(Income!D7*Income!$D$4)/12","v":0}]
["Wife Gross Income For This Month",{"$f":"(Income!E7*Income!$E$4)/12","v":0}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!F8","v":0}]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!F9","v":0}]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!F10","v":0}]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!F11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!F12","v":0}]
["Total Gross Income For This Month",{"$f":"SUM(B5:B11)","v":0},{"$f":"SUM(C5:C11)","v":0}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},null,{"$f":"IFERROR((C13/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},null,{"$f":"IFERROR((C14/$C$12),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},null,"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},null,"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},null,"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},null,"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},null,"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},null,"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},null,"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,"-"]
["Total Taxes Witheld",{"$f":"SUM(B13:B25)","v":0},{"$f":"SUM(C13:C25)","v":0},"-"]
[]
["Total Net Amount For This Month",{"$f":"B12-B26","v":0},{"$f":"C12-C26","v":0},{"$f":"IFERROR((C28/$C$12),\"-\")","v":"-"}]
[]
[]
["EXPENSES"]
[null,"New Agreed Budget","Spent This Month","% of Gross"]
[{"$f":"Budget!A6","v":"HOUSING:"}]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"SUM(B34:B47)","v":0},{"$f":"SUM(C34:C47)","v":0},{"$f":"IFERROR((C48/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"}]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"SUM(B51:B56)","v":0},{"$f":"SUM(C51:C56)","v":0},{"$f":"IFERROR((C57/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"}]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"SUM(B60:B67)","v":0},{"$f":"SUM(C60:C67)","v":0},{"$f":"IFERROR((C68/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"}]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"SUM(B71:B75)","v":0},{"$f":"SUM(C71:C75)","v":0},{"$f":"IFERROR((C76/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"}]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"SUM(B79:B80)","v":0},{"$f":"SUM(C79:C80)","v":0},{"$f":"IFERROR((C81/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"}]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"SUM(B84:B89)","v":0},{"$f":"SUM(C84:C89)","v":0},{"$f":"IFERROR((C90/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"}]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"SUM(B93:B99)","v":0},{"$f":"SUM(C93:C99)","v":0},{"$f":"IFERROR((C100/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"}]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"SUM(B103:B110)","v":0},{"$f":"SUM(C103:C110)","v":0},{"$f":"IFERROR((C111/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"}]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"SUM(B114:B118)","v":0},{"$f":"SUM(C114:C118)","v":0},{"$f":"IFERROR((C119/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"}]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"SUM(B122:B131)","v":0},{"$f":"SUM(C122:C131)","v":0},{"$f":"IFERROR((C132/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"}]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"SUM(B135:B138)","v":0},{"$f":"SUM(C135:C138)","v":0},{"$f":"IFERROR((C139/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"}]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B142:B145)","v":0},{"$f":"SUM(C142:C145)","v":0},{"$f":"IFERROR((C146/$C$12),\"0.00%\")","v":"0.00%"}]
[]
[]
[]
[null,"New Agreed Budget","This Month","Percentage Gross"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Budget!F2","v":0},{"$f":"C12","v":0},1]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"SUM(B146,B139,B132,B119,B111,B100,B90,B81,B76,B68,B57,B48,B26)","v":0},{"$f":"SUM(C146,C139,C132,C119,C111,C100,C90,C81,C76,C68,C57,C48,C26)","v":0},{"$f":"SUM(D146,D139,D132,D119,D111,D100,D90,D81,D76,D68,D57,D48,D26)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"B151-B152","v":0},{"$f":"C151-C152","v":0},{"$f":"D151-D152","v":1}]

{"sheet":"Snapshot","index":14,"n_rows":151,"n_cols":6,"rows_kept":151,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Snapshot Page"]
[null,null,null,null,null,"# of Months Recorded"]
[null,null,null,null,null,0]
[]
["INCOME","New Agreed Monthly Budget","Monthly Average","Running Total","% of Gross Income"]
["Gross Income - Husband",{"$f":"(Income!D7*Income!$D$4)/12","v":0},{"$f":"IFERROR((D6/F3),\"-\")","v":"-"},{"$f":"'In Depth'!O2","v":0},{"$f":"IFERROR((D6/$D$13),\"-\")","v":"-"}]
["Gross Income - Wife",{"$f":"(Income!E7*Income!$E$4)/12","v":0},{"$f":"IFERROR((D7/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O3","v":0},{"$f":"IFERROR((D7/$D$13),\"-\")","v":"-"}]
[{"$f":"Income!B8","v":"Bonus"},{"$f":"Income!D8","v":0},{"$f":"IFERROR((D8/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O4","v":0},"-"]
[{"$f":"Income!B9","v":"Interest Earned"},{"$f":"Income!D9","v":0},{"$f":"IFERROR((D9/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O5","v":0},"-"]
[{"$f":"Income!B10","v":"Rental Income"},{"$f":"Income!D10","v":0},{"$f":"IFERROR((D10/$F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O6","v":0},"-"]
[{"$f":"Income!B11","v":"Other Income"},{"$f":"Income!D11","v":0}]
[{"$f":"Income!B12","v":"Other Income"},{"$f":"Income!D12","v":0},{"$f":"IFERROR((D12/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O8","v":0},"-"]
[{"$f":"Income!C13","v":"GROSS INCOME TOTALS"},{"$f":"SUM(B6:B12)","v":0},{"$f":"SUM(C6:C12)","v":0},{"$f":"SUM(D6:D12)","v":0},{"$f":"IFERROR((D13/$D$13),\"-\")","v":"-"}]
[{"$f":"Income!B17","v":"Social Security/PERS"},{"$f":"Income!F17","v":0},{"$f":"IFERROR((D14/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O10","v":0},{"$f":"IFERROR((D14/$D$13),\"-\")","v":"-"}]
[{"$f":"Income!B18","v":"Medicare"},{"$f":"Income!F18","v":0},{"$f":"IFERROR((D15/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O11","v":0},{"$f":"IFERROR((D15/$D$13),\"-\")","v":"-"}]
[{"$f":"Income!B19","v":"Federal"},{"$f":"Income!F19","v":0},{"$f":"IFERROR((D16/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O12","v":0},"-"]
[{"$f":"Income!B20","v":"State"},{"$f":"Income!F20","v":0},"-",{"$f":"'In Depth'!O13","v":0},"-"]
[{"$f":"Income!B21","v":"City / Local"},{"$f":"Income!F21","v":0},"-",{"$f":"'In Depth'!O14","v":0},"-"]
[{"$f":"Income!B22","v":"Dues"},{"$f":"Income!F22","v":0},"-",{"$f":"'In Depth'!O15","v":0},"-"]
[{"$f":"Income!B23","v":"401(k)/403(b)"},{"$f":"Income!F23","v":0},"-",{"$f":"'In Depth'!O16","v":0},"-"]
[{"$f":"Income!B24","v":"Pre-Tax SAVINGS"},{"$f":"Income!F24","v":0},"-",{"$f":"'In Depth'!O17","v":0},"-"]
[{"$f":"Income!B25","v":"HSA/FSA"},{"$f":"Income!F25","v":0},"-",{"$f":"'In Depth'!O18","v":0},"-"]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"Income!F26","v":0},null,null,"-"]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"Income!F27","v":0},null,null,"-"]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"Income!F28","v":0},null,null,"-"]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"Income!F29","v":0},null,null,"-"]
[{"$f":"Income!C30","v":"TOTAL TAXES & WITHHOLDINGS"},{"$f":"SUM(B14:B26)","v":0},{"$f":"SUM(C14:C26)","v":0},{"$f":"SUM(D14:D26)","v":0},{"$f":"SUM(E14:E26)","v":0}]
["Tax percentage",{"$f":"Income!H30","v":0},{"$f":"'In Depth'!O24/F3","v":{"$error":"#DIV/0!"}}]
[{"$f":"Income!A32","v":"TOTAL NET INCOME"},{"$f":"SUM(B13-B27)","v":0},{"$f":"SUM(C13-C27)","v":0},{"$f":"SUM(D13-D27)","v":0},{"$f":"SUM(E13-E27)","v":{"$error":"#VALUE!"}}]
[]
["EXPENSES"]
[{"$f":"Budget!A6","v":"HOUSING:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"Budget!E7","v":0},{"$f":"IFERROR((D33/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O29","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"Budget!E8","v":0},{"$f":"IFERROR((D34/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O30","v":0}]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"Budget!E9","v":0},"-",{"$f":"'In Depth'!O31","v":0}]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"Budget!E10","v":0},"-",{"$f":"'In Depth'!O32","v":0}]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"Budget!E11","v":0},"-",{"$f":"'In Depth'!O33","v":0}]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"Budget!E12","v":0},"-",{"$f":"'In Depth'!O34","v":0}]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"Budget!E13","v":0},"-",{"$f":"'In Depth'!O35","v":0}]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"Budget!E14","v":0},"-",{"$f":"'In Depth'!O36","v":0}]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"Budget!E15","v":0},"-",{"$f":"'In Depth'!O37","v":0}]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"Budget!E16","v":0},"-",{"$f":"'In Depth'!O38","v":0}]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"Budget!E17","v":0},"-",{"$f":"'In Depth'!O39","v":0}]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"Budget!E18","v":0},"-",{"$f":"'In Depth'!O40","v":0}]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"Budget!E19","v":0},"-",{"$f":"'In Depth'!O41","v":0}]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"Budget!E20","v":0},"-",{"$f":"'In Depth'!O42","v":0}]
[{"$f":"Budget!A21","v":"TOTAL HOUSING"},{"$f":"Budget!E21","v":0},{"$f":"SUM(C33:C46)","v":0},{"$f":"SUM(D33:D46)","v":0},{"$f":"IFERROR((D47/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A23","v":"TRANSPORTATION:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"Budget!E24","v":0},{"$f":"IFERROR((D50/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O46","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"Budget!E25","v":0},"-",{"$f":"'In Depth'!O47","v":0}]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"Budget!E26","v":0},"-",{"$f":"'In Depth'!O48","v":0}]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"Budget!E27","v":0},"-",{"$f":"'In Depth'!O49","v":0}]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"Budget!E28","v":0},"-",{"$f":"'In Depth'!O50","v":0}]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"Budget!E29","v":0},"-",{"$f":"'In Depth'!O51","v":0}]
[{"$f":"Budget!A30","v":"TOTAL TRANSPORTATION"},{"$f":"Budget!E30","v":0},{"$f":"SUM(C50:C55)","v":0},{"$f":"SUM(D50:D55)","v":0},{"$f":"IFERROR((D56/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A32","v":"INSURANCE:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"Budget!E33","v":0},{"$f":"IFERROR((D59/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O55","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"Budget!E34","v":0},"-",{"$f":"'In Depth'!O56","v":0}]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"Budget!E35","v":0},"-",{"$f":"'In Depth'!O57","v":0}]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"Budget!E36","v":0},"-",{"$f":"'In Depth'!O58","v":0}]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"Budget!E37","v":0},"-",{"$f":"'In Depth'!O59","v":0}]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"Budget!E38","v":0},"-",{"$f":"'In Depth'!O60","v":0}]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"Budget!E39","v":0},"-",{"$f":"'In Depth'!O61","v":0}]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"Budget!E40","v":0},"-",{"$f":"'In Depth'!O62","v":0}]
[{"$f":"Budget!A41","v":"TOTAL INSURANCE"},{"$f":"Budget!E41","v":0},{"$f":"SUM(C59:C66)","v":0},{"$f":"SUM(D59:D66)","v":0},{"$f":"IFERROR((D67/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A43","v":"FOOD:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"Budget!E44","v":0},{"$f":"IFERROR((D70/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O66","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"Budget!E45","v":0},{"$f":"IFERROR((D71/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O67","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"Budget!E46","v":0},{"$f":"IFERROR((D72/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O68","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"Budget!E47","v":0},{"$f":"IFERROR((D73/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O69","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"Budget!E48","v":0},{"$f":"IFERROR((D74/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O70","v":0}]
[{"$f":"Budget!A49","v":"TOTAL FOOD"},{"$f":"Budget!E49","v":0},{"$f":"SUM(C70:C74)","v":0},{"$f":"SUM(D70:D74)","v":0},{"$f":"IFERROR((D75/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A51","v":"CLOTHING:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E52","v":0},{"$f":"IFERROR((D78/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O74","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"Budget!E53","v":0},{"$f":"IFERROR((D79/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O75","v":0}]
[{"$f":"Budget!A54","v":"TOTAL CLOTHING"},{"$f":"Budget!E54","v":0},{"$f":"SUM(C78:C79)","v":0},{"$f":"SUM(D78:D79)","v":0},{"$f":"IFERROR((D80/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A56","v":"MEDICAL EXPENSES:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"Budget!E57","v":0},{"$f":"IFERROR((D83/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O79","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"Budget!E58","v":0},"-",{"$f":"'In Depth'!O80","v":0}]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"Budget!E59","v":0},"-",{"$f":"'In Depth'!O81","v":0}]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"Budget!E60","v":0},"-",{"$f":"'In Depth'!O82","v":0}]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"Budget!E61","v":0},"-",{"$f":"'In Depth'!O83","v":0}]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"Budget!E62","v":0},"-",{"$f":"'In Depth'!O84","v":0}]
[{"$f":"Budget!A63","v":"TOTAL MEDICAL EXPENSES"},{"$f":"Budget!E63","v":0},{"$f":"SUM(C83:C88)","v":0},{"$f":"SUM(D83:D88)","v":0},{"$f":"IFERROR((D89/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A65","v":"CHILDREN'S EXPENSES:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"Budget!E66","v":0},{"$f":"IFERROR((D92/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O88","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"Budget!E67","v":0},"-",{"$f":"'In Depth'!O89","v":0}]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"Budget!E68","v":0},"-",{"$f":"'In Depth'!O90","v":0}]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"Budget!E69","v":0},"-",{"$f":"'In Depth'!O91","v":0}]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"Budget!E70","v":0},"-",{"$f":"'In Depth'!O92","v":0}]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"Budget!E71","v":0},"-",{"$f":"'In Depth'!O93","v":0}]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"Budget!E72","v":0},"-",{"$f":"'In Depth'!O94","v":0}]
[{"$f":"Budget!A73","v":"TOTAL CHILDREN'S EXPENSES"},{"$f":"Budget!E73","v":0},{"$f":"SUM(C92:C98)","v":0},{"$f":"SUM(D92:D98)","v":0},{"$f":"IFERROR((D99/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A75","v":"ENTERTAINMENT:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"Budget!E76","v":0},{"$f":"IFERROR((D102/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O98","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"Budget!E77","v":0},{"$f":"IFERROR((D103/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O99","v":0}]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"Budget!E78","v":0},"-",{"$f":"'In Depth'!O100","v":0}]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"Budget!E79","v":0},"-",{"$f":"'In Depth'!O101","v":0}]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"Budget!E80","v":0},"-",{"$f":"'In Depth'!O102","v":0}]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"Budget!E81","v":0},"-",{"$f":"'In Depth'!O103","v":0}]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"Budget!E82","v":0},"-",{"$f":"'In Depth'!O104","v":0}]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"Budget!E83","v":0},"-",{"$f":"'In Depth'!O105","v":0}]
[{"$f":"Budget!A84","v":"TOTAL ENTERTAINMENT"},{"$f":"Budget!E84","v":0},{"$f":"SUM(C102:C109)","v":0},{"$f":"SUM(D102:D109)","v":0},{"$f":"IFERROR((D110/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"Budget!E87","v":0},{"$f":"IFERROR((D113/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O109","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"Budget!E88","v":0},{"$f":"IFERROR((D114/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O110","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"Budget!E89","v":0},{"$f":"IFERROR((D115/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O111","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"Budget!E90","v":0},{"$f":"IFERROR((D116/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O112","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"Budget!E91","v":0},{"$f":"IFERROR((D117/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O113","v":0}]
[{"$f":"Budget!A92","v":"TOTAL GIFTS"},{"$f":"Budget!E92","v":0},{"$f":"SUM(C113:C117)","v":0},{"$f":"SUM(D113:D117)","v":0},{"$f":"IFERROR((D118/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"Budget!E95","v":0},{"$f":"IFERROR((D121/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O117","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"Budget!E96","v":0},"-",{"$f":"'In Depth'!O118","v":0}]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"Budget!E97","v":0},"-",{"$f":"'In Depth'!O119","v":0}]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"Budget!E98","v":0},"-",{"$f":"'In Depth'!O120","v":0}]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"Budget!E99","v":0},"-",{"$f":"'In Depth'!O121","v":0}]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"Budget!E100","v":0},"-",{"$f":"'In Depth'!O122","v":0}]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"Budget!E101","v":0},"-",{"$f":"'In Depth'!O123","v":0}]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"Budget!E102","v":0},"-",{"$f":"'In Depth'!O124","v":0}]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"Budget!E103","v":0},"-",{"$f":"'In Depth'!O125","v":0}]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"Budget!E104","v":0},"-",{"$f":"'In Depth'!O126","v":0}]
[{"$f":"Budget!A105","v":"TOTAL MISCELLANEOUS"},{"$f":"Budget!E105","v":0},{"$f":"SUM(C121:C130)","v":0},{"$f":"SUM(D121:D130)","v":0},{"$f":"IFERROR((D131/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A107","v":"DEBT SERVICE:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"Budget!E108","v":0},{"$f":"IFERROR((D134/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O130","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"Budget!E109","v":0},{"$f":"IFERROR((D135/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O131","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"Budget!E110","v":0},{"$f":"IFERROR((D136/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O132","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"Budget!E111","v":0},{"$f":"IFERROR((D137/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O133","v":0}]
[{"$f":"Budget!A112","v":"TOTAL DEBT"},{"$f":"Budget!E112","v":0},{"$f":"SUM(C134:C137)","v":0},{"$f":"SUM(D134:D137)","v":0},{"$f":"IFERROR((D138/$D$13),\"     -\")","v":"     -"}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"},"New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"Budget!E115","v":0},{"$f":"IFERROR((D141/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O137","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"Budget!E116","v":0},{"$f":"IFERROR((D142/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O138","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"Budget!E117","v":0},{"$f":"IFERROR((D143/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O139","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"Budget!E118","v":0},{"$f":"IFERROR((D144/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O140","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"Budget!E119","v":0},{"$f":"SUM(C141:C144)","v":0},{"$f":"SUM(D141:D144)","v":0},{"$f":"IFERROR((D145/$D$13),\"     -\")","v":"     -"}]
[]
[]
["SURPLUS VS. DEFICIT","New Agreed Monthly Budget","Average Monthly Spent","Running Total","% of Gross Income"]
[{"$f":"Budget!A124","v":"TOTAL GROSS INCOME (from Income Tab)"},{"$f":"Income!D13","v":0},{"$f":"IFERROR((D149/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O25","v":0}]
[{"$f":"Budget!A125","v":"TOTAL EXPENSES (including taxes and withholding from above)"},{"$f":"Budget!E125","v":0},{"$f":"IFERROR((D150/F$3),\"-\")","v":"-"},{"$f":"'In Depth'!O145","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"SUM(B149-B150)","v":0},{"$f":"IFERROR((D151/F$3),\"-\")","v":"-"},{"$f":"SUM(D149-D150)","v":0},{"$f":"IFERROR((D151/$D$13),\"     -\")","v":"     -"}]

{"sheet":"In Depth","index":15,"n_rows":146,"n_cols":15,"rows_kept":146,"cut":false,"hidden":true,"merged":[[108,18,108,19]]}
["INCOME","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
["GROSS SALARY (1)",{"$f":"JAN!C5","v":0},{"$f":"FEB!C5","v":0},{"$f":"MAR!C5","v":0},{"$f":"APR!C5","v":0},{"$f":"MAY!C5","v":0},{"$f":"JUN!C5","v":0},{"$f":"JUL!C5","v":0},{"$f":"AUG!C5","v":0},{"$f":"SEP!C5","v":0},{"$f":"OCT!C5","v":0},{"$f":"NOV!C5","v":0},{"$f":"DEC!C5","v":0},{"$f":"IFERROR((SUM(B2:M2))/(COUNTIF(B2:M2,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B2:M2)","v":0}]
["GROSS SALARY (2)",{"$f":"JAN!C6","v":0},{"$f":"FEB!C6","v":0},{"$f":"MAR!C6","v":0},{"$f":"APR!C6","v":0},{"$f":"MAY!C6","v":0},{"$f":"JUN!C6","v":0},{"$f":"JUL!C6","v":0},{"$f":"AUG!C6","v":0},{"$f":"SEP!C6","v":0},{"$f":"OCT!C6","v":0},{"$f":"NOV!C6","v":0},{"$f":"DEC!C6","v":0},"    -",0]
["Bonus",{"$f":"JAN!C7","v":0},{"$f":"FEB!C7","v":0},{"$f":"MAR!C7","v":0},{"$f":"APR!C7","v":0},{"$f":"MAY!C7","v":0},{"$f":"JUN!C7","v":0},{"$f":"JUL!C7","v":0},{"$f":"AUG!C7","v":0},{"$f":"SEP!C7","v":0},{"$f":"OCT!C7","v":0},{"$f":"NOV!C7","v":0},{"$f":"DEC!C7","v":0},"    -",0]
["Interest Earned",{"$f":"JAN!C8","v":0},{"$f":"FEB!C8","v":0},{"$f":"MAR!C8","v":0},{"$f":"APR!C8","v":0},{"$f":"MAY!C8","v":0},{"$f":"JUN!C8","v":0},{"$f":"JUL!C8","v":0},{"$f":"AUG!C8","v":0},{"$f":"SEP!C8","v":0},{"$f":"OCT!C8","v":0},{"$f":"NOV!C8","v":0},{"$f":"DEC!C8","v":0},"    -",0]
["Rental Income",{"$f":"JAN!C9","v":0},{"$f":"FEB!C9","v":0},{"$f":"MAR!C9","v":0},{"$f":"APR!C9","v":0},{"$f":"MAY!C9","v":0},{"$f":"JUN!C9","v":0},{"$f":"JUL!C9","v":0},{"$f":"AUG!C9","v":0},{"$f":"SEP!C9","v":0},{"$f":"OCT!C9","v":0},{"$f":"NOV!C9","v":0},{"$f":"DEC!C9","v":0},"    -",0]
["Other Income",{"$f":"JAN!C10","v":0},{"$f":"FEB!C10","v":0},{"$f":"MAR!C10","v":0},{"$f":"APR!C10","v":0},{"$f":"MAY!C10","v":0},{"$f":"JUN!C10","v":0},{"$f":"JUL!C10","v":0},{"$f":"AUG!C10","v":0},{"$f":"SEP!C10","v":0},{"$f":"OCT!C10","v":0},{"$f":"NOV!C10","v":0},{"$f":"DEC!C10","v":0},5.0699999999999994,25.349999999999998]
["Other Income",{"$f":"JAN!C11","v":0},{"$f":"FEB!C11","v":0},{"$f":"MAR!C11","v":0},{"$f":"APR!C11","v":0},{"$f":"MAY!C11","v":0},{"$f":"JUN!C11","v":0},{"$f":"JUL!C11","v":0},{"$f":"AUG!C11","v":0},{"$f":"SEP!C11","v":0},{"$f":"OCT!C11","v":0},{"$f":"NOV!C11","v":0},{"$f":"DEC!C11","v":0},"    -",0]
["TOTAL GROSS INCOME",{"$f":"JAN!C12","v":0},{"$f":"FEB!C12","v":0},{"$f":"MAR!C12","v":0},{"$f":"APR!C12","v":0},{"$f":"MAY!C12","v":0},{"$f":"JUN!C12","v":0},{"$f":"JUL!C12","v":0},{"$f":"AUG!C12","v":0},{"$f":"SEP!C12","v":0},{"$f":"OCT!C12","v":0},{"$f":"NOV!C12","v":0},{"$f":"DEC!C12","v":0},{"$f":"IFERROR((SUM(B9:M9))/(COUNTIF(B9:M9,\">0\")),\"    -\")","v":"    -"},0]
["Social Security/PERS",{"$f":"JAN!C13","v":0},{"$f":"FEB!C13","v":0},{"$f":"MAR!C13","v":0},{"$f":"APR!C13","v":0},{"$f":"MAY!C13","v":0},{"$f":"JUN!C13","v":0},{"$f":"JUL!C13","v":0},{"$f":"AUG!C13","v":0},{"$f":"SEP!C13","v":0},{"$f":"OCT!C13","v":0},{"$f":"NOV!C13","v":0},{"$f":"DEC!C13","v":0},"    -",0]
["Medicare",{"$f":"JAN!C14","v":0},{"$f":"FEB!C14","v":0},{"$f":"MAR!C14","v":0},{"$f":"APR!C14","v":0},{"$f":"MAY!C14","v":0},{"$f":"JUN!C14","v":0},{"$f":"JUL!C14","v":0},{"$f":"AUG!C14","v":0},{"$f":"SEP!C14","v":0},{"$f":"OCT!C14","v":0},{"$f":"NOV!C14","v":0},{"$f":"DEC!C14","v":0},"    -",0]
["Federal",{"$f":"JAN!C15","v":0},{"$f":"FEB!C15","v":0},{"$f":"MAR!C15","v":0},{"$f":"APR!C15","v":0},{"$f":"MAY!C15","v":0},{"$f":"JUN!C15","v":0},{"$f":"JUL!C15","v":0},{"$f":"AUG!C15","v":0},{"$f":"SEP!C15","v":0},{"$f":"OCT!C15","v":0},{"$f":"NOV!C15","v":0},{"$f":"DEC!C15","v":0},"    -",0]
["State",{"$f":"JAN!C16","v":0},{"$f":"FEB!C16","v":0},{"$f":"MAR!C16","v":0},{"$f":"APR!C16","v":0},{"$f":"MAY!C16","v":0},{"$f":"JUN!C16","v":0},{"$f":"JUL!C16","v":0},{"$f":"AUG!C16","v":0},{"$f":"SEP!C16","v":0},{"$f":"OCT!C16","v":0},{"$f":"NOV!C16","v":0},{"$f":"DEC!C16","v":0},"    -",0]
["City",{"$f":"JAN!C17","v":0},{"$f":"FEB!C17","v":0},{"$f":"MAR!C17","v":0},{"$f":"APR!C17","v":0},{"$f":"MAY!C17","v":0},{"$f":"JUN!C17","v":0},{"$f":"JUL!C17","v":0},{"$f":"AUG!C17","v":0},{"$f":"SEP!C17","v":0},{"$f":"OCT!C17","v":0},{"$f":"NOV!C17","v":0},{"$f":"DEC!C17","v":0},"    -",0]
["Dues",{"$f":"JAN!C18","v":0},{"$f":"FEB!C18","v":0},{"$f":"MAR!C18","v":0},{"$f":"APR!C18","v":0},{"$f":"MAY!C18","v":0},{"$f":"JUN!C18","v":0},{"$f":"JUL!C18","v":0},{"$f":"AUG!C18","v":0},{"$f":"SEP!C18","v":0},{"$f":"OCT!C18","v":0},{"$f":"NOV!C18","v":0},{"$f":"DEC!C18","v":0},"    -",0]
["401 (K)",{"$f":"JAN!C19","v":0},{"$f":"FEB!C19","v":0},{"$f":"MAR!C19","v":0},{"$f":"APR!C19","v":0},{"$f":"MAY!C19","v":0},{"$f":"JUN!C19","v":0},{"$f":"JUL!C19","v":0},{"$f":"AUG!C19","v":0},{"$f":"SEP!C19","v":0},{"$f":"OCT!C19","v":0},{"$f":"NOV!C19","v":0},{"$f":"DEC!C19","v":0},"    -",0]
["Pre-Tax SAVINGS",{"$f":"JAN!C20","v":0},{"$f":"FEB!C20","v":0},{"$f":"MAR!C20","v":0},{"$f":"APR!C20","v":0},{"$f":"MAY!C20","v":0},{"$f":"JUN!C20","v":0},{"$f":"JUL!C20","v":0},{"$f":"AUG!C20","v":0},{"$f":"SEP!C20","v":0},{"$f":"OCT!C20","v":0},{"$f":"NOV!C20","v":0},{"$f":"DEC!C20","v":0},"    -",0]
["HSA/FSA",{"$f":"JAN!C21","v":0},{"$f":"FEB!C21","v":0},{"$f":"MAR!C21","v":0},{"$f":"APR!C21","v":0},{"$f":"MAY!C21","v":0},{"$f":"JUN!C21","v":0},{"$f":"JUL!C21","v":0},{"$f":"AUG!C21","v":0},{"$f":"SEP!C21","v":0},{"$f":"OCT!C21","v":0},{"$f":"NOV!C21","v":0},{"$f":"DEC!C21","v":0},"    -",0]
[{"$f":"Income!B26","v":"Other (per period)"},{"$f":"JAN!C22","v":0},{"$f":"FEB!C22","v":0},{"$f":"MAR!C22","v":0},{"$f":"APR!C22","v":0},{"$f":"MAY!C22","v":0},{"$f":"JUN!C22","v":0},{"$f":"JUL!C22","v":0},{"$f":"AUG!C22","v":0},{"$f":"SEP!C22","v":0},{"$f":"OCT!C22","v":0},{"$f":"NOV!C22","v":0},{"$f":"DEC!C22","v":0}]
[{"$f":"Income!B27","v":"Other (per period)"},{"$f":"JAN!C23","v":0},{"$f":"FEB!C23","v":0},{"$f":"MAR!C23","v":0},{"$f":"APR!C23","v":0},{"$f":"MAY!C23","v":0},{"$f":"JUN!C23","v":0},{"$f":"JUL!C23","v":0},{"$f":"AUG!C23","v":0},{"$f":"SEP!C23","v":0},{"$f":"OCT!C23","v":0},{"$f":"NOV!C23","v":0},{"$f":"DEC!C23","v":0}]
[{"$f":"Income!B28","v":"Other (per period)"},{"$f":"JAN!C24","v":0},{"$f":"FEB!C24","v":0},{"$f":"MAR!C24","v":0},{"$f":"APR!C24","v":0},{"$f":"MAY!C24","v":0},{"$f":"JUN!C24","v":0},{"$f":"JUL!C24","v":0},{"$f":"AUG!C24","v":0},{"$f":"SEP!C24","v":0},{"$f":"OCT!C24","v":0},{"$f":"NOV!C24","v":0},{"$f":"DEC!C24","v":0}]
[{"$f":"Income!B29","v":"Other (per period)"},{"$f":"JAN!C25","v":0},{"$f":"FEB!C25","v":0},{"$f":"MAR!C25","v":0},{"$f":"APR!C25","v":0},{"$f":"MAY!C25","v":0},{"$f":"JUN!C25","v":0},{"$f":"JUL!C25","v":0},{"$f":"AUG!C25","v":0},{"$f":"SEP!C25","v":0},{"$f":"OCT!C25","v":0},{"$f":"NOV!C25","v":0},{"$f":"DEC!C25","v":0}]
["TOTAL TAXES",{"$f":"JAN!C26","v":0},{"$f":"FEB!C26","v":0},{"$f":"MAR!C26","v":0},{"$f":"APR!C26","v":0},{"$f":"MAY!C26","v":0},{"$f":"JUN!C26","v":0},{"$f":"JUL!C26","v":0},{"$f":"AUG!C26","v":0},{"$f":"SEP!C26","v":0},{"$f":"OCT!C26","v":0},{"$f":"NOV!C26","v":0},{"$f":"DEC!C26","v":0},"    -",{"$f":"SUM(B23:M23)","v":0}]
["TAX PERCANTAGE",{"$f":"JAN!D26","v":"-"},{"$f":"FEB!D26","v":"-"},{"$f":"MAR!D26","v":"-"},{"$f":"APR!D26","v":"-"},{"$f":"MAY!D26","v":"-"},{"$f":"JUN!D26","v":"-"},{"$f":"JUL!D26","v":"-"},{"$f":"AUG!D26","v":"-"},{"$f":"SEP!D26","v":"-"},{"$f":"OCT!D26","v":"-"},{"$f":"NOV!D26","v":"-"},{"$f":"DEC!D26","v":"-"},{"$f":"IFERROR((SUM(B24:M24))/(COUNTIF(B24:M24,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B24:M24)","v":0}]
["MONTHLY SPENDABLE (NET) INCOME",{"$f":"SUM(B9-B23)","v":0},{"$f":"SUM(C9-C23)","v":0},{"$f":"SUM(D9-D23)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((N9-N23),\"-\")","v":"-"},{"$f":"SUM(O9-O23)","v":0}]
[]
["EXPENSES"]
["HOUSING:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A7","v":"   MORTGAGE(s) / RENT"},{"$f":"JAN!C34","v":0},{"$f":"FEB!C34","v":0},{"$f":"MAR!C34","v":0},{"$f":"APR!C34","v":0},{"$f":"MAY!C34","v":0},{"$f":"JUN!C34","v":0},{"$f":"JUL!C34","v":0},{"$f":"AUG!C34","v":0},{"$f":"SEP!C34","v":0},{"$f":"OCT!C34","v":0},{"$f":"NOV!C34","v":0},{"$f":"DEC!C34","v":0},{"$f":"IFERROR((SUM(B29:M29))/(COUNTIF(B29:M29,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B29:M29)","v":0}]
[{"$f":"Budget!A8","v":"   PROPERTY TAXES"},{"$f":"JAN!C35","v":0},{"$f":"FEB!C35","v":0},{"$f":"MAR!C35","v":0},{"$f":"APR!C35","v":0},{"$f":"MAY!C35","v":0},{"$f":"JUN!C35","v":0},{"$f":"JUL!C35","v":0},{"$f":"AUG!C35","v":0},{"$f":"SEP!C35","v":0},{"$f":"OCT!C35","v":0},{"$f":"NOV!C35","v":0},{"$f":"DEC!C35","v":0},"    -",0]
[{"$f":"Budget!A9","v":"   ELECTRICITY"},{"$f":"JAN!C36","v":0},{"$f":"FEB!C36","v":0},{"$f":"MAR!C36","v":0},{"$f":"APR!C36","v":0},{"$f":"MAY!C36","v":0},{"$f":"JUN!C36","v":0},{"$f":"JUL!C36","v":0},{"$f":"AUG!C36","v":0},{"$f":"SEP!C36","v":0},{"$f":"OCT!C36","v":0},{"$f":"NOV!C36","v":0},{"$f":"DEC!C36","v":0},"    -",0]
[{"$f":"Budget!A10","v":"   NATURAL GAS"},{"$f":"JAN!C37","v":0},{"$f":"FEB!C37","v":0},{"$f":"MAR!C37","v":0},{"$f":"APR!C37","v":0},{"$f":"MAY!C37","v":0},{"$f":"JUN!C37","v":0},{"$f":"JUL!C37","v":0},{"$f":"AUG!C37","v":0},{"$f":"SEP!C37","v":0},{"$f":"OCT!C37","v":0},{"$f":"NOV!C37","v":0},{"$f":"DEC!C37","v":0},"    -",0]
[{"$f":"Budget!A11","v":"   WATER"},{"$f":"JAN!C38","v":0},{"$f":"FEB!C38","v":0},{"$f":"MAR!C38","v":0},{"$f":"APR!C38","v":0},{"$f":"MAY!C38","v":0},{"$f":"JUN!C38","v":0},{"$f":"JUL!C38","v":0},{"$f":"AUG!C38","v":0},{"$f":"SEP!C38","v":0},{"$f":"OCT!C38","v":0},{"$f":"NOV!C38","v":0},{"$f":"DEC!C38","v":0},"    -",0]
[{"$f":"Budget!A12","v":"   CONDO FEE/ HOA"},{"$f":"JAN!C39","v":0},{"$f":"FEB!C39","v":0},{"$f":"MAR!C39","v":0},{"$f":"APR!C39","v":0},{"$f":"MAY!C39","v":0},{"$f":"JUN!C39","v":0},{"$f":"JUL!C39","v":0},{"$f":"AUG!C39","v":0},{"$f":"SEP!C39","v":0},{"$f":"OCT!C39","v":0},{"$f":"NOV!C39","v":0},{"$f":"DEC!C39","v":0},"    -",0]
[{"$f":"Budget!A13","v":"   TELEPHONE / CELL"},{"$f":"JAN!C40","v":0},{"$f":"FEB!C40","v":0},{"$f":"MAR!C40","v":0},{"$f":"APR!C40","v":0},{"$f":"MAY!C40","v":0},{"$f":"JUN!C40","v":0},{"$f":"JUL!C40","v":0},{"$f":"AUG!C40","v":0},{"$f":"SEP!C40","v":0},{"$f":"OCT!C40","v":0},{"$f":"NOV!C40","v":0},{"$f":"DEC!C40","v":0},"    -",0]
[{"$f":"Budget!A14","v":"   INTERNET"},{"$f":"JAN!C41","v":0},{"$f":"FEB!C41","v":0},{"$f":"MAR!C41","v":0},{"$f":"APR!C41","v":0},{"$f":"MAY!C41","v":0},{"$f":"JUN!C41","v":0},{"$f":"JUL!C41","v":0},{"$f":"AUG!C41","v":0},{"$f":"SEP!C41","v":0},{"$f":"OCT!C41","v":0},{"$f":"NOV!C41","v":0},{"$f":"DEC!C41","v":0},"    -",0]
[{"$f":"Budget!A15","v":"   CLEANING SERVICES"},{"$f":"JAN!C42","v":0},{"$f":"FEB!C42","v":0},{"$f":"MAR!C42","v":0},{"$f":"APR!C42","v":0},{"$f":"MAY!C42","v":0},{"$f":"JUN!C42","v":0},{"$f":"JUL!C42","v":0},{"$f":"AUG!C42","v":0},{"$f":"SEP!C42","v":0},{"$f":"OCT!C42","v":0},{"$f":"NOV!C42","v":0},{"$f":"DEC!C42","v":0},"    -",0]
[{"$f":"Budget!A16","v":"   SEWER / TRASH "},{"$f":"JAN!C43","v":0},{"$f":"FEB!C43","v":0},{"$f":"MAR!C43","v":0},{"$f":"APR!C43","v":0},{"$f":"MAY!C43","v":0},{"$f":"JUN!C43","v":0},{"$f":"JUL!C43","v":0},{"$f":"AUG!C43","v":0},{"$f":"SEP!C43","v":0},{"$f":"OCT!C43","v":0},{"$f":"NOV!C43","v":0},{"$f":"DEC!C43","v":0},"    -",0]
[{"$f":"Budget!A17","v":"   REPAIRS / IMPROVEMENTS"},{"$f":"JAN!C44","v":0},{"$f":"FEB!C44","v":0},{"$f":"MAR!C44","v":0},{"$f":"APR!C44","v":0},{"$f":"MAY!C44","v":0},{"$f":"JUN!C44","v":0},{"$f":"JUL!C44","v":0},{"$f":"AUG!C44","v":0},{"$f":"SEP!C44","v":0},{"$f":"OCT!C44","v":0},{"$f":"NOV!C44","v":0},{"$f":"DEC!C44","v":0},"    -",0]
[{"$f":"Budget!A18","v":"   FURNISHINGS"},{"$f":"JAN!C45","v":0},{"$f":"FEB!C45","v":0},{"$f":"MAR!C45","v":0},{"$f":"APR!C45","v":0},{"$f":"MAY!C45","v":0},{"$f":"JUN!C45","v":0},{"$f":"JUL!C45","v":0},{"$f":"AUG!C45","v":0},{"$f":"SEP!C45","v":0},{"$f":"OCT!C45","v":0},{"$f":"NOV!C45","v":0},{"$f":"DEC!C45","v":0},"    -",0]
[{"$f":"Budget!A19","v":"   [OTHER]"},{"$f":"JAN!C46","v":0},{"$f":"FEB!C46","v":0},{"$f":"MAR!C46","v":0},{"$f":"APR!C46","v":0},{"$f":"MAY!C46","v":0},{"$f":"JUN!C46","v":0},{"$f":"JUL!C46","v":0},{"$f":"AUG!C46","v":0},{"$f":"SEP!C46","v":0},{"$f":"OCT!C46","v":0},{"$f":"NOV!C46","v":0},{"$f":"DEC!C46","v":0},"    -",0]
[{"$f":"Budget!A20","v":"   [OTHER]"},{"$f":"JAN!C47","v":0},{"$f":"FEB!C47","v":0},{"$f":"MAR!C47","v":0},{"$f":"APR!C47","v":0},{"$f":"MAY!C47","v":0},{"$f":"JUN!C47","v":0},{"$f":"JUL!C47","v":0},{"$f":"AUG!C47","v":0},{"$f":"SEP!C47","v":0},{"$f":"OCT!C47","v":0},{"$f":"NOV!C47","v":0},{"$f":"DEC!C47","v":0},"    -",0]
["TOTAL HOUSING",{"$f":"SUM(B29:B42)","v":0},{"$f":"SUM(C29:C42)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N29:N42)","v":0},{"$f":"SUM(O29:O42)","v":0}]
[]
["TRANSPORTATION:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A24","v":"   GASOLINE & OIL"},{"$f":"JAN!C51","v":0},{"$f":"FEB!C51","v":0},{"$f":"MAR!C51","v":0},{"$f":"APR!C51","v":0},{"$f":"MAY!C51","v":0},{"$f":"JUN!C51","v":0},{"$f":"JUL!C51","v":0},{"$f":"AUG!C51","v":0},{"$f":"SEP!C51","v":0},{"$f":"OCT!C51","v":0},{"$f":"NOV!C51","v":0},{"$f":"DEC!C51","v":0},{"$f":"IFERROR((SUM(B46:M46))/(COUNTIF(B46:M46,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B46:M46)","v":0}]
[{"$f":"Budget!A25","v":"   AUTO PAYMENTS / LEASE"},{"$f":"JAN!C52","v":0},{"$f":"FEB!C52","v":0},{"$f":"MAR!C52","v":0},{"$f":"APR!C52","v":0},{"$f":"MAY!C52","v":0},{"$f":"JUN!C52","v":0},{"$f":"JUL!C52","v":0},{"$f":"AUG!C52","v":0},{"$f":"SEP!C52","v":0},{"$f":"OCT!C52","v":0},{"$f":"NOV!C52","v":0},{"$f":"DEC!C52","v":0},"    -",0]
[{"$f":"Budget!A26","v":"   MAINTENANCE & EXPENSES"},{"$f":"JAN!C53","v":0},{"$f":"FEB!C53","v":0},{"$f":"MAR!C53","v":0},{"$f":"APR!C53","v":0},{"$f":"MAY!C53","v":0},{"$f":"JUN!C53","v":0},{"$f":"JUL!C53","v":0},{"$f":"AUG!C53","v":0},{"$f":"SEP!C53","v":0},{"$f":"OCT!C53","v":0},{"$f":"NOV!C53","v":0},{"$f":"DEC!C53","v":0},"    -",0]
[{"$f":"Budget!A27","v":"   PARKING / PUBLIC TRANSPORTATION"},{"$f":"JAN!C54","v":0},{"$f":"FEB!C54","v":0},{"$f":"MAR!C54","v":0},{"$f":"APR!C54","v":0},{"$f":"MAY!C54","v":0},{"$f":"JUN!C54","v":0},{"$f":"JUL!C54","v":0},{"$f":"AUG!C54","v":0},{"$f":"SEP!C54","v":0},{"$f":"OCT!C54","v":0},{"$f":"NOV!C54","v":0},{"$f":"DEC!C54","v":0},"    -",0]
[{"$f":"Budget!A28","v":"   [OTHER]"},{"$f":"JAN!C55","v":0},{"$f":"FEB!C55","v":0},{"$f":"MAR!C55","v":0},{"$f":"APR!C55","v":0},{"$f":"MAY!C55","v":0},{"$f":"JUN!C55","v":0},{"$f":"JUL!C55","v":0},{"$f":"AUG!C55","v":0},{"$f":"SEP!C55","v":0},{"$f":"OCT!C55","v":0},{"$f":"NOV!C55","v":0},{"$f":"DEC!C55","v":0},"    -",0]
[{"$f":"Budget!A29","v":"   [OTHER]"},{"$f":"JAN!C56","v":0},{"$f":"FEB!C56","v":0},{"$f":"MAR!C56","v":0},{"$f":"APR!C56","v":0},{"$f":"MAY!C56","v":0},{"$f":"JUN!C56","v":0},{"$f":"JUL!C56","v":0},{"$f":"AUG!C56","v":0},{"$f":"SEP!C56","v":0},{"$f":"OCT!C56","v":0},{"$f":"NOV!C56","v":0},{"$f":"DEC!C56","v":0},"    -",0]
["TOTAL TRANSPORTATION",{"$f":"SUM(B46:B51)","v":0},{"$f":"SUM(C46:C51)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N46:N51)","v":0},{"$f":"SUM(O46:O51)","v":0}]
[]
["INSURANCE:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A33","v":"   LIFE"},{"$f":"JAN!C60","v":0},{"$f":"FEB!C60","v":0},{"$f":"MAR!C60","v":0},{"$f":"APR!C60","v":0},{"$f":"MAY!C60","v":0},{"$f":"JUN!C60","v":0},{"$f":"JUL!C60","v":0},{"$f":"AUG!C60","v":0},{"$f":"SEP!C60","v":0},{"$f":"OCT!C60","v":0},{"$f":"NOV!C60","v":0},{"$f":"DEC!C60","v":0},{"$f":"IFERROR((SUM(B55:M55))/(COUNTIF(B55:M55,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B55:M55)","v":0}]
[{"$f":"Budget!A34","v":"   DISABILITY"},{"$f":"JAN!C61","v":0},{"$f":"FEB!C61","v":0},{"$f":"MAR!C61","v":0},{"$f":"APR!C61","v":0},{"$f":"MAY!C61","v":0},{"$f":"JUN!C61","v":0},{"$f":"JUL!C61","v":0},{"$f":"AUG!C61","v":0},{"$f":"SEP!C61","v":0},{"$f":"OCT!C61","v":0},{"$f":"NOV!C61","v":0},{"$f":"DEC!C61","v":0},"    -",0]
[{"$f":"Budget!A35","v":"   HEALTH"},{"$f":"JAN!C62","v":0},{"$f":"FEB!C62","v":0},{"$f":"MAR!C62","v":0},{"$f":"APR!C62","v":0},{"$f":"MAY!C62","v":0},{"$f":"JUN!C62","v":0},{"$f":"JUL!C62","v":0},{"$f":"AUG!C62","v":0},{"$f":"SEP!C62","v":0},{"$f":"OCT!C62","v":0},{"$f":"NOV!C62","v":0},{"$f":"DEC!C62","v":0},"    -",0]
[{"$f":"Budget!A36","v":"   AUTOMOBILE"},{"$f":"JAN!C63","v":0},{"$f":"FEB!C63","v":0},{"$f":"MAR!C63","v":0},{"$f":"APR!C63","v":0},{"$f":"MAY!C63","v":0},{"$f":"JUN!C63","v":0},{"$f":"JUL!C63","v":0},{"$f":"AUG!C63","v":0},{"$f":"SEP!C63","v":0},{"$f":"OCT!C63","v":0},{"$f":"NOV!C63","v":0},{"$f":"DEC!C63","v":0},"    -",0]
[{"$f":"Budget!A37","v":"   HOUSEHOLD"},{"$f":"JAN!C64","v":0},{"$f":"FEB!C64","v":0},{"$f":"MAR!C64","v":0},{"$f":"APR!C64","v":0},{"$f":"MAY!C64","v":0},{"$f":"JUN!C64","v":0},{"$f":"JUL!C64","v":0},{"$f":"AUG!C64","v":0},{"$f":"SEP!C64","v":0},{"$f":"OCT!C64","v":0},{"$f":"NOV!C64","v":0},{"$f":"DEC!C64","v":0},"    -",0]
[{"$f":"Budget!A38","v":"   EXCESS LIABILITY"},{"$f":"JAN!C65","v":0},{"$f":"FEB!C65","v":0},{"$f":"MAR!C65","v":0},{"$f":"APR!C65","v":0},{"$f":"MAY!C65","v":0},{"$f":"JUN!C65","v":0},{"$f":"JUL!C65","v":0},{"$f":"AUG!C65","v":0},{"$f":"SEP!C65","v":0},{"$f":"OCT!C65","v":0},{"$f":"NOV!C65","v":0},{"$f":"DEC!C65","v":0},"    -",0]
[{"$f":"Budget!A39","v":"   [OTHER]"},{"$f":"JAN!C66","v":0},{"$f":"FEB!C66","v":0},{"$f":"MAR!C66","v":0},{"$f":"APR!C66","v":0},{"$f":"MAY!C66","v":0},{"$f":"JUN!C66","v":0},{"$f":"JUL!C66","v":0},{"$f":"AUG!C66","v":0},{"$f":"SEP!C66","v":0},{"$f":"OCT!C66","v":0},{"$f":"NOV!C66","v":0},{"$f":"DEC!C66","v":0},"    -",0]
[{"$f":"Budget!A40","v":"   [OTHER]"},{"$f":"JAN!C67","v":0},{"$f":"FEB!C67","v":0},{"$f":"MAR!C67","v":0},{"$f":"APR!C67","v":0},{"$f":"MAY!C67","v":0},{"$f":"JUN!C67","v":0},{"$f":"JUL!C67","v":0},{"$f":"AUG!C67","v":0},{"$f":"SEP!C67","v":0},{"$f":"OCT!C67","v":0},{"$f":"NOV!C67","v":0},{"$f":"DEC!C67","v":0},"    -",0]
["TOTAL INSURANCE",{"$f":"SUM(B55:B62)","v":0},{"$f":"SUM(C55:C62)","v":0},{"$f":"SUM(D55:D62)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N55:N62)","v":0},{"$f":"SUM(O55:O62)","v":0}]
[]
["FOOD:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A44","v":"   GROCERIES"},{"$f":"JAN!C71","v":0},{"$f":"FEB!C71","v":0},{"$f":"MAR!C71","v":0},{"$f":"APR!C71","v":0},{"$f":"MAY!C71","v":0},{"$f":"JUN!C71","v":0},{"$f":"JUL!C71","v":0},{"$f":"AUG!C71","v":0},{"$f":"SEP!C71","v":0},{"$f":"OCT!C71","v":0},{"$f":"NOV!C71","v":0},{"$f":"DEC!C71","v":0},{"$f":"IFERROR((SUM(B66:M66))/(COUNTIF(B66:M66,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B66:M66)","v":0}]
[{"$f":"Budget!A45","v":"   RESTAURANTS"},{"$f":"JAN!C72","v":0},{"$f":"FEB!C72","v":0},{"$f":"MAR!C72","v":0},{"$f":"APR!C72","v":0},{"$f":"MAY!C72","v":0},{"$f":"JUN!C72","v":0},{"$f":"JUL!C72","v":0},{"$f":"AUG!C72","v":0},{"$f":"SEP!C72","v":0},{"$f":"OCT!C72","v":0},{"$f":"NOV!C72","v":0},{"$f":"DEC!C72","v":0},{"$f":"IFERROR((SUM(B67:M67))/(COUNTIF(B67:M67,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B67:M67)","v":0}]
[{"$f":"Budget!A46","v":"   BARS / ALCOHOL"},{"$f":"JAN!C73","v":0},{"$f":"FEB!C73","v":0},{"$f":"MAR!C73","v":0},{"$f":"APR!C73","v":0},{"$f":"MAY!C73","v":0},{"$f":"JUN!C73","v":0},{"$f":"JUL!C73","v":0},{"$f":"AUG!C73","v":0},{"$f":"SEP!C73","v":0},{"$f":"OCT!C73","v":0},{"$f":"NOV!C73","v":0},{"$f":"DEC!C73","v":0},{"$f":"IFERROR((SUM(B68:M68))/(COUNTIF(B68:M68,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B68:M68)","v":0}]
[{"$f":"Budget!A47","v":"   COFFEE SHOPS"},{"$f":"JAN!C74","v":0},{"$f":"FEB!C74","v":0},{"$f":"MAR!C74","v":0},{"$f":"APR!C74","v":0},{"$f":"MAY!C74","v":0},{"$f":"JUN!C74","v":0},{"$f":"JUL!C74","v":0},{"$f":"AUG!C74","v":0},{"$f":"SEP!C74","v":0},{"$f":"OCT!C74","v":0},{"$f":"NOV!C74","v":0},{"$f":"DEC!C74","v":0},{"$f":"IFERROR((SUM(B69:M69))/(COUNTIF(B69:M69,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B69:M69)","v":0}]
[{"$f":"Budget!A48","v":"   [OTHER]"},{"$f":"JAN!C75","v":0},{"$f":"FEB!C75","v":0},{"$f":"MAR!C75","v":0},{"$f":"APR!C75","v":0},{"$f":"MAY!C75","v":0},{"$f":"JUN!C75","v":0},{"$f":"JUL!C75","v":0},{"$f":"AUG!C75","v":0},{"$f":"SEP!C75","v":0},{"$f":"OCT!C75","v":0},{"$f":"NOV!C75","v":0},{"$f":"DEC!C75","v":0},{"$f":"IFERROR((SUM(B70:M70))/(COUNTIF(B70:M70,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B70:M70)","v":0}]
["TOTAL FOOD",{"$f":"SUM(B66:B70)","v":0},{"$f":"SUM(C66:C70)","v":0},0,{"$f":"SUM(E66:E70)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M66:M70)","v":0},{"$f":"SUM(N66:N70)","v":0},{"$f":"SUM(O66:O70)","v":0}]
[]
["CLOTHING:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A52","v":"   [CLOTHING OTHER]"},{"$f":"JAN!C79","v":0},{"$f":"FEB!C79","v":0},{"$f":"MAR!C79","v":0},{"$f":"APR!C79","v":0},{"$f":"MAY!C79","v":0},{"$f":"JUN!C79","v":0},{"$f":"JUL!C79","v":0},{"$f":"AUG!C79","v":0},{"$f":"SEP!C79","v":0},{"$f":"OCT!C79","v":0},{"$f":"NOV!C79","v":0},{"$f":"DEC!C79","v":0},{"$f":"IFERROR((SUM(B74:M74))/(COUNTIF(B74:M74,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B74:M74)","v":0}]
[{"$f":"Budget!A53","v":"   [CLOTHING OTHER]"},{"$f":"JAN!C80","v":0},{"$f":"FEB!C80","v":0},{"$f":"MAR!C80","v":0},{"$f":"APR!C80","v":0},{"$f":"MAY!C80","v":0},{"$f":"JUN!C80","v":0},{"$f":"JUL!C80","v":0},{"$f":"AUG!C80","v":0},{"$f":"SEP!C80","v":0},{"$f":"OCT!C80","v":0},{"$f":"NOV!C80","v":0},{"$f":"DEC!C80","v":0},{"$f":"IFERROR((SUM(B75:M75))/(COUNTIF(B75:M75,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B75:M75)","v":0}]
["TOTAL CLOTHING",{"$f":"SUM(B74:B75)","v":0},{"$f":"SUM(C74:C75)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N74:N75)","v":0},{"$f":"SUM(O74:O75)","v":0}]
[]
["MEDICAL EXPENSES:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A57","v":"   PHYSICIANS"},{"$f":"JAN!C84","v":0},{"$f":"FEB!C84","v":0},{"$f":"MAR!C84","v":0},{"$f":"APR!C84","v":0},{"$f":"MAY!C84","v":0},{"$f":"JUN!C84","v":0},{"$f":"JUL!C84","v":0},{"$f":"AUG!C84","v":0},{"$f":"SEP!C84","v":0},{"$f":"OCT!C84","v":0},{"$f":"NOV!C84","v":0},{"$f":"DEC!C84","v":0},{"$f":"IFERROR((SUM(B79:M79))/(COUNTIF(B79:M79,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B79:M79)","v":0}]
[{"$f":"Budget!A58","v":"   DENTISTS"},{"$f":"JAN!C85","v":0},{"$f":"FEB!C85","v":0},{"$f":"MAR!C85","v":0},{"$f":"APR!C85","v":0},{"$f":"MAY!C85","v":0},{"$f":"JUN!C85","v":0},{"$f":"JUL!C85","v":0},{"$f":"AUG!C85","v":0},{"$f":"SEP!C85","v":0},{"$f":"OCT!C85","v":0},{"$f":"NOV!C85","v":0},{"$f":"DEC!C85","v":0},"    -",0]
[{"$f":"Budget!A59","v":"   PHARMACEUTICALS"},{"$f":"JAN!C86","v":0},{"$f":"FEB!C86","v":0},{"$f":"MAR!C86","v":0},{"$f":"APR!C86","v":0},{"$f":"MAY!C86","v":0},{"$f":"JUN!C86","v":0},{"$f":"JUL!C86","v":0},{"$f":"AUG!C86","v":0},{"$f":"SEP!C86","v":0},{"$f":"OCT!C86","v":0},{"$f":"NOV!C86","v":0},{"$f":"DEC!C86","v":0},"    -",0]
[{"$f":"Budget!A60","v":"   VISION"},{"$f":"JAN!C87","v":0},{"$f":"FEB!C87","v":0},{"$f":"MAR!C87","v":0},{"$f":"APR!C87","v":0},{"$f":"MAY!C87","v":0},{"$f":"JUN!C87","v":0},{"$f":"JUL!C87","v":0},{"$f":"AUG!C87","v":0},{"$f":"SEP!C87","v":0},{"$f":"OCT!C87","v":0},{"$f":"NOV!C87","v":0},{"$f":"DEC!C87","v":0},"    -",0]
[{"$f":"Budget!A61","v":"   [OTHER]"},{"$f":"JAN!C88","v":0},{"$f":"FEB!C88","v":0},{"$f":"MAR!C88","v":0},{"$f":"APR!C88","v":0},{"$f":"MAY!C88","v":0},{"$f":"JUN!C88","v":0},{"$f":"JUL!C88","v":0},{"$f":"AUG!C88","v":0},{"$f":"SEP!C88","v":0},{"$f":"OCT!C88","v":0},{"$f":"NOV!C88","v":0},{"$f":"DEC!C88","v":0},"    -",0]
[{"$f":"Budget!A62","v":"   [OTHER]"},{"$f":"JAN!C89","v":0},{"$f":"FEB!C89","v":0},{"$f":"MAR!C89","v":0},{"$f":"APR!C89","v":0},{"$f":"MAY!C89","v":0},{"$f":"JUN!C89","v":0},{"$f":"JUL!C89","v":0},{"$f":"AUG!C89","v":0},{"$f":"SEP!C89","v":0},{"$f":"OCT!C89","v":0},{"$f":"NOV!C89","v":0},{"$f":"DEC!C89","v":0},"    -",0]
["TOTAL MEDICAL EXPENSES",{"$f":"SUM(B79:B84)","v":0},{"$f":"SUM(C79:C84)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N79:N84)","v":0},{"$f":"SUM(O79:O84)","v":0}]
[]
["CHILDREN'S EXPENSES:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A66","v":"   TUITION"},{"$f":"JAN!C93","v":0},{"$f":"FEB!C93","v":0},{"$f":"MAR!C93","v":0},{"$f":"APR!C93","v":0},{"$f":"MAY!C93","v":0},{"$f":"JUN!C93","v":0},{"$f":"JUL!C93","v":0},{"$f":"AUG!C93","v":0},{"$f":"SEP!C93","v":0},{"$f":"OCT!C93","v":0},{"$f":"NOV!C93","v":0},{"$f":"DEC!C93","v":0},{"$f":"IFERROR((SUM(B88:M88))/(COUNTIF(B88:M88,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B88:M88)","v":0}]
[{"$f":"Budget!A67","v":"   SCHOOL LUNCHES"},{"$f":"JAN!C94","v":0},{"$f":"FEB!C94","v":0},{"$f":"MAR!C89","v":0},{"$f":"APR!C89","v":0},{"$f":"MAY!C89","v":0},{"$f":"JUN!C89","v":0},{"$f":"JUL!C89","v":0},{"$f":"AUG!C89","v":0},{"$f":"SEP!C89","v":0},{"$f":"OCT!C89","v":0},{"$f":"NOV!C89","v":0},{"$f":"DEC!C89","v":0},{"$f":"IFERROR((SUM(B89:M89))/(COUNTIF(B89:M89,\">0\")),\"    -\")","v":"    -"},0]
[{"$f":"Budget!A68","v":"   DAY CARE"},{"$f":"JAN!C95","v":0},{"$f":"FEB!C95","v":0},{"$f":"MAR!C90","v":0},{"$f":"APR!C90","v":0},{"$f":"MAY!C90","v":0},{"$f":"JUN!C90","v":0},{"$f":"JUL!C90","v":0},{"$f":"AUG!C90","v":0},{"$f":"SEP!C90","v":0},{"$f":"OCT!C90","v":0},{"$f":"NOV!C90","v":0},{"$f":"DEC!C90","v":0},"    -",0]
[{"$f":"Budget!A69","v":"   ALLOWANCES"},{"$f":"JAN!C96","v":0},{"$f":"FEB!C96","v":0},{"$f":"MAR!C91","v":0},{"$f":"APR!C91","v":0},{"$f":"MAY!C91","v":0},{"$f":"JUN!C91","v":0},{"$f":"JUL!C91","v":0},{"$f":"AUG!C91","v":0},{"$f":"SEP!C91","v":0},{"$f":"OCT!C91","v":0},{"$f":"NOV!C91","v":0},{"$f":"DEC!C91","v":0},"    -",0]
[{"$f":"Budget!A70","v":"   LESSONS"},{"$f":"JAN!C97","v":0},{"$f":"FEB!C97","v":0},{"$f":"MAR!C92","v":0},{"$f":"APR!C92","v":0},{"$f":"MAY!C92","v":0},{"$f":"JUN!C92","v":0},{"$f":"JUL!C92","v":0},{"$f":"AUG!C92","v":0},{"$f":"SEP!C92","v":0},{"$f":"OCT!C92","v":0},{"$f":"NOV!C92","v":0},{"$f":"DEC!C92","v":0},"    -",0]
[{"$f":"Budget!A71","v":"   [OTHER]"},{"$f":"JAN!C98","v":0},{"$f":"FEB!C98","v":0},{"$f":"MAR!C93","v":0},{"$f":"APR!C93","v":0},{"$f":"MAY!C93","v":0},{"$f":"JUN!C93","v":0},{"$f":"JUL!C93","v":0},{"$f":"AUG!C93","v":0},{"$f":"SEP!C93","v":0},{"$f":"OCT!C93","v":0},{"$f":"NOV!C93","v":0},{"$f":"DEC!C93","v":0},"    -",0]
[{"$f":"Budget!A72","v":"   [OTHER]"},{"$f":"JAN!C99","v":0},{"$f":"FEB!C99","v":0},{"$f":"MAR!C94","v":0},{"$f":"APR!C94","v":0},{"$f":"MAY!C94","v":0},{"$f":"JUN!C94","v":0},{"$f":"JUL!C94","v":0},{"$f":"AUG!C94","v":0},{"$f":"SEP!C94","v":0},{"$f":"OCT!C94","v":0},{"$f":"NOV!C94","v":0},{"$f":"DEC!C94","v":0},"    -",0]
["TOTAL CHILDREN'S EXPENSES",{"$f":"SUM(B88:B94)","v":0},{"$f":"SUM(C88:C94)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N88:N94)","v":0},{"$f":"SUM(O88:O94)","v":0}]
[]
["ENTERTAINMENT:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A76","v":"   EVENINGS OUT (Movies, Games, etc.)"},{"$f":"JAN!C103","v":0},{"$f":"FEB!C103","v":0},{"$f":"MAR!C103","v":0},{"$f":"APR!C103","v":0},{"$f":"MAY!C103","v":0},{"$f":"JUN!C103","v":0},{"$f":"JUL!C103","v":0},{"$f":"AUG!C103","v":0},{"$f":"SEP!C103","v":0},{"$f":"OCT!C103","v":0},{"$f":"NOV!C103","v":0},{"$f":"DEC!C103","v":0},{"$f":"IFERROR((SUM(B98:M98))/(COUNTIF(B98:M98,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B98:M98)","v":0}]
[{"$f":"Budget!A77","v":"   BABY SITTERS (Nights Out)"},{"$f":"JAN!C104","v":0},{"$f":"FEB!C104","v":0},{"$f":"MAR!C104","v":0},{"$f":"APR!C104","v":0},{"$f":"MAY!C104","v":0},{"$f":"JUN!C104","v":0},{"$f":"JUL!C104","v":0},{"$f":"AUG!C104","v":0},{"$f":"SEP!C104","v":0},{"$f":"OCT!C104","v":0},{"$f":"NOV!C104","v":0},{"$f":"DEC!C104","v":0},"    -",0]
[{"$f":"Budget!A78","v":"   CABLE/ TV"},{"$f":"JAN!C105","v":0},{"$f":"FEB!C105","v":0},{"$f":"MAR!C105","v":0},{"$f":"APR!C105","v":0},{"$f":"MAY!C105","v":0},{"$f":"JUN!C105","v":0},{"$f":"JUL!C105","v":0},{"$f":"AUG!C105","v":0},{"$f":"SEP!C105","v":0},{"$f":"OCT!C105","v":0},{"$f":"NOV!C105","v":0},{"$f":"DEC!C105","v":0},"    -",0]
[{"$f":"Budget!A79","v":"   SUBSCRIPTIONS / NEWS /  MAGAZINES"},{"$f":"JAN!C106","v":0},{"$f":"FEB!C106","v":0},{"$f":"MAR!C106","v":0},{"$f":"APR!C106","v":0},{"$f":"MAY!C106","v":0},{"$f":"JUN!C106","v":0},{"$f":"JUL!C106","v":0},{"$f":"AUG!C106","v":0},{"$f":"SEP!C106","v":0},{"$f":"OCT!C106","v":0},{"$f":"NOV!C106","v":0},{"$f":"DEC!C106","v":0},"    -",0]
[{"$f":"Budget!A80","v":"   DUES / CLUBS / ACTIVITIES  "},{"$f":"JAN!C107","v":0},{"$f":"FEB!C107","v":0},{"$f":"MAR!C107","v":0},{"$f":"APR!C107","v":0},{"$f":"MAY!C107","v":0},{"$f":"JUN!C107","v":0},{"$f":"JUL!C107","v":0},{"$f":"AUG!C107","v":0},{"$f":"SEP!C107","v":0},{"$f":"OCT!C107","v":0},{"$f":"NOV!C107","v":0},{"$f":"DEC!C107","v":0},"    -",0]
[{"$f":"Budget!A81","v":"   VACATIONS"},{"$f":"JAN!C108","v":0},{"$f":"FEB!C108","v":0},{"$f":"MAR!C108","v":0},{"$f":"APR!C108","v":0},{"$f":"MAY!C108","v":0},{"$f":"JUN!C108","v":0},{"$f":"JUL!C108","v":0},{"$f":"AUG!C108","v":0},{"$f":"SEP!C108","v":0},{"$f":"OCT!C108","v":0},{"$f":"NOV!C108","v":0},{"$f":"DEC!C108","v":0},"    -",0]
[{"$f":"Budget!A82","v":"   [OTHER]"},{"$f":"JAN!C109","v":0},{"$f":"FEB!C109","v":0},{"$f":"MAR!C109","v":0},{"$f":"APR!C109","v":0},{"$f":"MAY!C109","v":0},{"$f":"JUN!C109","v":0},{"$f":"JUL!C109","v":0},{"$f":"AUG!C109","v":0},{"$f":"SEP!C109","v":0},{"$f":"OCT!C109","v":0},{"$f":"NOV!C109","v":0},{"$f":"DEC!C109","v":0},"    -",0]
[{"$f":"Budget!A83","v":"   [OTHER]"},{"$f":"JAN!C110","v":0},{"$f":"FEB!C110","v":0},{"$f":"MAR!C110","v":0},{"$f":"APR!C110","v":0},{"$f":"MAY!C110","v":0},{"$f":"JUN!C110","v":0},{"$f":"JUL!C110","v":0},{"$f":"AUG!C110","v":0},{"$f":"SEP!C110","v":0},{"$f":"OCT!C110","v":0},{"$f":"NOV!C110","v":0},{"$f":"DEC!C110","v":0},"    -",0]
["TOTAL ENTERTAINMENT",{"$f":"SUM(B98:B105)","v":0},{"$f":"SUM(C98:C105)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N98:N105)","v":0},{"$f":"SUM(O98:O105)","v":0}]
[]
[{"$f":"Budget!A86","v":"GIFTS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A87","v":"   CHRISTMAS / BIRTHDAYS / OTHER"},{"$f":"JAN!C114","v":0},{"$f":"FEB!C114","v":0},{"$f":"MAR!C114","v":0},{"$f":"APR!C114","v":0},{"$f":"MAY!C114","v":0},{"$f":"JUN!C114","v":0},{"$f":"JUL!C114","v":0},{"$f":"AUG!C114","v":0},{"$f":"SEP!C114","v":0},{"$f":"OCT!C114","v":0},{"$f":"NOV!C114","v":0},{"$f":"DEC!C114","v":0},{"$f":"IFERROR((SUM(B109:M109))/(COUNTIF(B109:M109,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B109:M109)","v":0}]
[{"$f":"Budget!A88","v":"   CHARITIES"},{"$f":"JAN!C115","v":0},{"$f":"FEB!C115","v":0},{"$f":"MAR!C115","v":0},{"$f":"APR!C115","v":0},{"$f":"MAY!C115","v":0},{"$f":"JUN!C115","v":0},{"$f":"JUL!C115","v":0},{"$f":"AUG!C115","v":0},{"$f":"SEP!C115","v":0},{"$f":"OCT!C115","v":0},{"$f":"NOV!C115","v":0},{"$f":"DEC!C115","v":0},{"$f":"IFERROR((SUM(B110:M110))/(COUNTIF(B110:M110,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B110:M110)","v":0}]
[{"$f":"Budget!A89","v":"   GIVING PLEDGE"},{"$f":"JAN!C116","v":0},{"$f":"FEB!C116","v":0},{"$f":"MAR!C116","v":0},{"$f":"APR!C116","v":0},{"$f":"MAY!C116","v":0},{"$f":"JUN!C116","v":0},{"$f":"JUL!C116","v":0},{"$f":"AUG!C116","v":0},{"$f":"SEP!C116","v":0},{"$f":"OCT!C116","v":0},{"$f":"NOV!C116","v":0},{"$f":"DEC!C116","v":0},{"$f":"IFERROR((SUM(B111:M111))/(COUNTIF(B111:M111,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B111:M111)","v":0}]
[{"$f":"Budget!A90","v":"   MISSIONARIES"},{"$f":"JAN!C117","v":0},{"$f":"FEB!C117","v":0},{"$f":"MAR!C117","v":0},{"$f":"APR!C117","v":0},{"$f":"MAY!C117","v":0},{"$f":"JUN!C117","v":0},{"$f":"JUL!C117","v":0},{"$f":"AUG!C117","v":0},{"$f":"SEP!C117","v":0},{"$f":"OCT!C117","v":0},{"$f":"NOV!C117","v":0},{"$f":"DEC!C117","v":0},{"$f":"IFERROR((SUM(B112:M112))/(COUNTIF(B112:M112,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B112:M112)","v":0}]
[{"$f":"Budget!A91","v":"   [OTHER] "},{"$f":"JAN!C118","v":0},{"$f":"FEB!C118","v":0},{"$f":"MAR!C118","v":0},{"$f":"APR!C118","v":0},{"$f":"MAY!C118","v":0},{"$f":"JUN!C118","v":0},{"$f":"JUL!C118","v":0},{"$f":"AUG!C118","v":0},{"$f":"SEP!C118","v":0},{"$f":"OCT!C118","v":0},{"$f":"NOV!C118","v":0},{"$f":"DEC!C118","v":0},{"$f":"IFERROR((SUM(B113:M113))/(COUNTIF(B113:M113,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B113:M113)","v":0}]
["TOTAL GIFTS",{"$f":"SUM(B109:B113)","v":0},{"$f":"SUM(C109:C113)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N109:N113)","v":0},{"$f":"SUM(O109:O113)","v":0}]
[]
[{"$f":"Budget!A94","v":"MISCELLANEOUS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A95","v":"   TOILETRIES"},{"$f":"JAN!C122","v":0},{"$f":"FEB!C122","v":0},{"$f":"MAR!C122","v":0},{"$f":"APR!C122","v":0},{"$f":"MAY!C122","v":0},{"$f":"JUN!C122","v":0},{"$f":"JUL!C122","v":0},{"$f":"AUG!C122","v":0},{"$f":"SEP!C122","v":0},{"$f":"OCT!C122","v":0},{"$f":"NOV!C122","v":0},{"$f":"DEC!C122","v":0},{"$f":"IFERROR((SUM(B117:M117))/(COUNTIF(B117:M117,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B117:M117)","v":0}]
[{"$f":"Budget!A96","v":"   DRY CLEANING"},{"$f":"JAN!C123","v":0},{"$f":"FEB!C123","v":0},{"$f":"MAR!C123","v":0},{"$f":"APR!C123","v":0},{"$f":"MAY!C123","v":0},{"$f":"JUN!C123","v":0},{"$f":"JUL!C123","v":0},{"$f":"AUG!C123","v":0},{"$f":"SEP!C123","v":0},{"$f":"OCT!C123","v":0},{"$f":"NOV!C123","v":0},{"$f":"DEC!C123","v":0},"    -",0]
[{"$f":"Budget!A97","v":"   PROFESSIONAL FEES"},{"$f":"JAN!C124","v":0},{"$f":"FEB!C124","v":0},{"$f":"MAR!C124","v":0},{"$f":"APR!C124","v":0},{"$f":"MAY!C124","v":0},{"$f":"JUN!C124","v":0},{"$f":"JUL!C124","v":0},{"$f":"AUG!C124","v":0},{"$f":"SEP!C124","v":0},{"$f":"OCT!C124","v":0},{"$f":"NOV!C124","v":0},{"$f":"DEC!C124","v":0},"    -",0]
[{"$f":"Budget!A98","v":"   ANIMALS"},{"$f":"JAN!C125","v":0},{"$f":"FEB!C125","v":0},{"$f":"MAR!C125","v":0},{"$f":"APR!C125","v":0},{"$f":"MAY!C125","v":0},{"$f":"JUN!C125","v":0},{"$f":"JUL!C125","v":0},{"$f":"AUG!C125","v":0},{"$f":"SEP!C125","v":0},{"$f":"OCT!C125","v":0},{"$f":"NOV!C125","v":0},{"$f":"DEC!C125","v":0},"    -",0]
[{"$f":"Budget!A99","v":"   BEAUTY & BARBER"},{"$f":"JAN!C126","v":0},{"$f":"FEB!C126","v":0},{"$f":"MAR!C126","v":0},{"$f":"APR!C126","v":0},{"$f":"MAY!C126","v":0},{"$f":"JUN!C126","v":0},{"$f":"JUL!C126","v":0},{"$f":"AUG!C126","v":0},{"$f":"SEP!C126","v":0},{"$f":"OCT!C126","v":0},{"$f":"NOV!C126","v":0},{"$f":"DEC!C126","v":0},"    -",0]
[{"$f":"Budget!A100","v":"   CASH ALLOWANCES"},{"$f":"JAN!C127","v":0},{"$f":"FEB!C127","v":0},{"$f":"MAR!C127","v":0},{"$f":"APR!C127","v":0},{"$f":"MAY!C127","v":0},{"$f":"JUN!C127","v":0},{"$f":"JUL!C127","v":0},{"$f":"AUG!C127","v":0},{"$f":"SEP!C127","v":0},{"$f":"OCT!C127","v":0},{"$f":"NOV!C127","v":0},{"$f":"DEC!C127","v":0},"    -",0]
[{"$f":"Budget!A101","v":"   OTHER SERVICES"},{"$f":"JAN!C128","v":0},{"$f":"FEB!C128","v":0},{"$f":"MAR!C128","v":0},{"$f":"APR!C128","v":0},{"$f":"MAY!C128","v":0},{"$f":"JUN!C128","v":0},{"$f":"JUL!C128","v":0},{"$f":"AUG!C128","v":0},{"$f":"SEP!C128","v":0},{"$f":"OCT!C128","v":0},{"$f":"NOV!C128","v":0},{"$f":"DEC!C128","v":0},"    -",0]
[{"$f":"Budget!A102","v":"   OTHER PURCHASES"},{"$f":"JAN!C129","v":0},{"$f":"FEB!C129","v":0},{"$f":"MAR!C129","v":0},{"$f":"APR!C129","v":0},{"$f":"MAY!C129","v":0},{"$f":"JUN!C129","v":0},{"$f":"JUL!C129","v":0},{"$f":"AUG!C129","v":0},{"$f":"SEP!C129","v":0},{"$f":"OCT!C129","v":0},{"$f":"NOV!C129","v":0},{"$f":"DEC!C129","v":0},"    -",0]
[{"$f":"Budget!A103","v":"   [OTHER]"},{"$f":"JAN!C130","v":0},{"$f":"FEB!C130","v":0},{"$f":"MAR!C130","v":0},{"$f":"APR!C130","v":0},{"$f":"MAY!C130","v":0},{"$f":"JUN!C130","v":0},{"$f":"JUL!C130","v":0},{"$f":"AUG!C130","v":0},{"$f":"SEP!C130","v":0},{"$f":"OCT!C130","v":0},{"$f":"NOV!C130","v":0},{"$f":"DEC!C130","v":0},"    -",0]
[{"$f":"Budget!A104","v":"   [OTHER]"},{"$f":"JAN!C131","v":0},{"$f":"FEB!C131","v":0},{"$f":"MAR!C131","v":0},{"$f":"APR!C131","v":0},{"$f":"MAY!C131","v":0},{"$f":"JUN!C131","v":0},{"$f":"JUL!C131","v":0},{"$f":"AUG!C131","v":0},{"$f":"SEP!C131","v":0},{"$f":"OCT!C131","v":0},{"$f":"NOV!C131","v":0},{"$f":"DEC!C131","v":0},"    -",0]
["TOTAL MISCELLANEOUS",{"$f":"SUM(B117:B126)","v":0},{"$f":"SUM(C117:C126)","v":0},{"$f":"SUM(D117:D126)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(N117:N126)","v":0},{"$f":"SUM(O117:O126)","v":0}]
[]
["DEBT SERVICE:","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A108","v":"   EDUCATION LOANS"},{"$f":"JAN!C135","v":0},{"$f":"FEB!C135","v":0},{"$f":"MAR!C135","v":0},{"$f":"APR!C135","v":0},{"$f":"MAY!C135","v":0},{"$f":"JUN!C135","v":0},{"$f":"JUL!C135","v":0},{"$f":"AUG!C135","v":0},{"$f":"SEP!C135","v":0},{"$f":"OCT!C135","v":0},{"$f":"NOV!C135","v":0},{"$f":"DEC!C135","v":0},{"$f":"IFERROR((SUM(B130:M130))/(COUNTIF(B130:M130,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B130:M130)","v":0}]
[{"$f":"Budget!A109","v":"   CREDIT CARDS / PERSONAL NOTES"},{"$f":"JAN!C136","v":0},{"$f":"FEB!C136","v":0},{"$f":"MAR!C136","v":0},{"$f":"APR!C136","v":0},{"$f":"MAY!C136","v":0},{"$f":"JUN!C136","v":0},{"$f":"JUL!C136","v":0},{"$f":"AUG!C136","v":0},{"$f":"SEP!C136","v":0},{"$f":"OCT!C136","v":0},{"$f":"NOV!C136","v":0},{"$f":"DEC!C136","v":0},{"$f":"IFERROR((SUM(B131:M131))/(COUNTIF(B131:M131,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B131:M131)","v":0}]
[{"$f":"Budget!A110","v":"   OTHER (INTEREST)"},{"$f":"JAN!C137","v":0},{"$f":"FEB!C137","v":0},{"$f":"MAR!C137","v":0},{"$f":"APR!C137","v":0},{"$f":"MAY!C137","v":0},{"$f":"JUN!C137","v":0},{"$f":"JUL!C137","v":0},{"$f":"AUG!C137","v":0},{"$f":"SEP!C137","v":0},{"$f":"OCT!C137","v":0},{"$f":"NOV!C137","v":0},{"$f":"DEC!C137","v":0},{"$f":"IFERROR((SUM(B132:M132))/(COUNTIF(B132:M132,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B132:M132)","v":0}]
[{"$f":"Budget!A111","v":"   [OTHER] "},{"$f":"JAN!C138","v":0},{"$f":"FEB!C138","v":0},{"$f":"MAR!C138","v":0},{"$f":"APR!C138","v":0},{"$f":"MAY!C138","v":0},{"$f":"JUN!C138","v":0},{"$f":"JUL!C138","v":0},{"$f":"AUG!C138","v":0},{"$f":"SEP!C138","v":0},{"$f":"OCT!C138","v":0},{"$f":"NOV!C138","v":0},{"$f":"DEC!C138","v":0},{"$f":"IFERROR((SUM(B133:M133))/(COUNTIF(B133:M133,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B133:M133)","v":0}]
["TOTAL DEBT",{"$f":"SUM(B130:B133)","v":0},{"$f":"SUM(C130:C133)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N130:N133)","v":0},{"$f":"SUM(O130:O133)","v":0}]
[]
[{"$f":"Budget!A114","v":"SAVINGS:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
[{"$f":"Budget!A115","v":"   GENERAL"},{"$f":"JAN!C142","v":0},{"$f":"FEB!C142","v":0},{"$f":"MAR!C142","v":0},{"$f":"APR!C142","v":0},{"$f":"MAY!C142","v":0},{"$f":"JUN!C142","v":0},{"$f":"JUL!C142","v":0},{"$f":"AUG!C142","v":0},{"$f":"SEP!C142","v":0},{"$f":"OCT!C142","v":0},{"$f":"NOV!C142","v":0},{"$f":"DEC!C142","v":0},{"$f":"IFERROR((SUM(B137:M137))/(COUNTIF(B137:M137,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B137:M137)","v":0}]
[{"$f":"Budget!A116","v":"   EDUCATION"},{"$f":"JAN!C143","v":0},{"$f":"FEB!C143","v":0},{"$f":"MAR!C143","v":0},{"$f":"APR!C143","v":0},{"$f":"MAY!C143","v":0},{"$f":"JUN!C143","v":0},{"$f":"JUL!C143","v":0},{"$f":"AUG!C143","v":0},{"$f":"SEP!C143","v":0},{"$f":"OCT!C143","v":0},{"$f":"NOV!C143","v":0},{"$f":"DEC!C143","v":0},{"$f":"IFERROR((SUM(B138:M138))/(COUNTIF(B138:M138,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B138:M138)","v":0}]
[{"$f":"Budget!A117","v":"   RETIREMENT"},{"$f":"JAN!C144","v":0},{"$f":"FEB!C144","v":0},{"$f":"MAR!C144","v":0},{"$f":"APR!C144","v":0},{"$f":"MAY!C144","v":0},{"$f":"JUN!C144","v":0},{"$f":"JUL!C144","v":0},{"$f":"AUG!C144","v":0},{"$f":"SEP!C144","v":0},{"$f":"OCT!C144","v":0},{"$f":"NOV!C144","v":0},{"$f":"DEC!C144","v":0},{"$f":"IFERROR((SUM(B139:M139))/(COUNTIF(B139:M139,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B139:M139)","v":0}]
[{"$f":"Budget!A118","v":"   [OTHER]"},{"$f":"JAN!C145","v":0},{"$f":"FEB!C145","v":0},{"$f":"MAR!C145","v":0},{"$f":"APR!C145","v":0},{"$f":"MAY!C145","v":0},{"$f":"JUN!C145","v":0},{"$f":"JUL!C145","v":0},{"$f":"AUG!C145","v":0},{"$f":"SEP!C145","v":0},{"$f":"OCT!C145","v":0},{"$f":"NOV!C145","v":0},{"$f":"DEC!C145","v":0},{"$f":"IFERROR((SUM(B140:M140))/(COUNTIF(B140:M140,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B140:M140)","v":0}]
[{"$f":"Budget!A119","v":"TOTAL SAVINGS"},{"$f":"SUM(B137:B140)","v":0},{"$f":"SUM(C137:C140)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N137:N140)","v":0},{"$f":"SUM(O137:O140)","v":0}]
[]
[{"$f":"Budget!A122","v":"SURPLUS / DEFICIT:"},"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Average","Total"]
["NET AMOUNT",{"$f":"B25","v":0},{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(B144:M144))/(COUNTIF(B144:M144,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B144:M144)","v":0}]
["EXPENSES",{"$f":"SUM(B141,B134,B127,B114,B106,B95,B85,B76,B71,B63,B52,B43)","v":0},{"$f":"SUM(C141,C134,C127,C114,C106,C95,C85,C76,C71,C63,C52,C43)","v":0},{"$f":"SUM(D141,D134,D127,D114,D106,D95,D85,D76,D71,D63,D52,D43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((SUM(B145:M145))/(COUNTIF(B145:M145,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(B145:M145)","v":0}]
[{"$f":"Budget!A126","v":"TOTAL SURPLUS / DEFICIT"},{"$f":"SUM(B144-B145)","v":0},{"$f":"SUM(C144-C145)","v":0},{"$f":"SUM(D144-D145)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M144-M145)","v":0},{"$f":"IFERROR((SUM(B146:M146))/(COUNTIF(B146:M146,\">0\")),\"    -\")","v":"    -"},{"$f":"SUM(O144-O145)","v":0}]