{"text_format":"1","workbook":"xls","n_sheets":2,"sheets":["EOD Basic 3.0","Budget Overview"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":31,"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","formulas":"cached_only"}

{"sheet":"EOD Basic 3.0","index":0,"n_rows":112,"n_cols":40,"rows_kept":112,"cut":false,"hidden":false,"merged":[[4,17,4,19],[4,20,4,22],[0,1,1,15],[0,17,1,39],[2,1,2,6],[2,8,2,15],[2,17,2,39],[3,1,3,6],[3,8,3,15],[3,17,3,39],[4,39,8,39],[5,1,5,2],[5,4,5,5],[5,8,5,13],[5,14,5,15],[5,17,5,19],[5,20,5,22],[5,23,5,25],[5,26,5,28],[5,29,5,31],[4,23,4,25],[4,26,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[4,38,8,38],[5,32,5,34],[5,35,5,37],[6,23,6,25],[6,26,6,28],[4,1,4,3],[4,4,4,6],[4,8,4,10],[4,14,4,15],[6,29,6,31],[6,32,6,34],[6,35,6,37],[7,1,7,2],[7,4,7,5],[7,8,7,10],[7,14,7,15],[7,17,7,19],[6,1,6,2],[6,4,6,5],[6,8,6,10],[6,14,6,15],[6,17,6,19],[6,20,6,22],[8,1,8,2],[8,4,8,5],[8,8,8,10],[8,14,8,15],[8,17,8,37],[9,1,9,2],[9,4,9,5],[9,8,9,13],[9,14,9,15],[9,17,9,18],[16,1,16,2],[16,4,16,5],[16,8,16,13],[11,14,11,15],[11,17,11,18],[12,1,12,2],[12,4,12,5],[12,8,12,10],[12,14,12,15],[12,17,12,39],[9,38,11,38],[9,39,11,39],[10,1,10,2],[10,4,10,5],[10,8,10,10],[10,14,10,15],[10,17,10,18],[11,1,11,2],[11,4,11,5],[11,8,11,10],[16,14,16,15],[16,17,16,18],[17,1,17,2],[17,4,17,5],[17,8,17,10],[17,14,17,15],[17,17,17,18],[13,39,18,39],[14,1,14,3],[14,4,14,6],[14,8,14,10],[14,14,14,15],[14,17,14,18],[15,1,15,2],[15,4,15,5],[15,8,15,10],[15,14,15,15],[13,1,13,2],[13,4,13,5],[13,8,13,10],[13,14,13,15],[13,17,13,18],[13,38,18,38],[15,17,15,18],[23,1,23,2],[23,4,23,5],[23,8,23,10],[18,1,18,2],[18,4,18,5],[18,8,18,10],[18,14,18,15],[18,17,18,18],[19,1,19,2],[19,4,19,5],[19,8,19,10],[19,14,19,15],[19,17,19,39],[23,14,23,15],[23,17,23,18],[24,1,24,3],[24,4,24,6],[24,8,24,10],[24,14,24,15],[24,17,24,18],[20,39,28,39],[21,1,21,2],[21,4,21,5],[21,8,21,10],[21,14,21,15],[21,17,21,18],[22,1,22,2],[22,4,22,5],[22,8,22,10],[22,14,22,15],[20,1,20,2],[20,4,20,5],[20,8,20,10],[20,14,20,15],[20,17,20,18],[20,38,28,38],[22,17,22,18],[25,1,25,2],[25,4,25,5],[25,8,25,10],[25,14,25,15],[25,17,25,18],[26,1,26,2],[26,4,26,5],[26,8,26,13],[26,14,26,15],[26,17,26,18],[27,1,27,2],[27,4,27,5],[27,8,27,10],[27,14,27,15],[27,17,27,18],[28,1,28,2],[28,4,28,5],[28,8,28,10],[28,17,28,18],[29,1,29,2],[29,4,29,5],[29,8,29,10],[29,17,29,39],[30,1,30,2],[30,4,30,5],[30,8,30,10],[30,14,30,15],[30,17,30,18],[30,38,33,38],[33,1,33,2],[33,4,33,5],[33,8,33,10],[33,17,33,18],[34,8,34,10],[34,17,34,39],[30,39,33,39],[31,1,31,2],[31,4,31,5],[31,8,31,13],[31,14,31,15],[31,17,31,18],[32,1,32,2],[32,4,32,5],[32,8,32,10],[32,17,32,18],[35,1,35,3],[35,4,35,6],[35,8,35,10],[35,17,35,18],[35,38,43,38],[35,39,43,39],[36,1,36,2],[36,3,36,6],[36,8,36,10],[36,17,36,18],[39,1,40,6],[39,8,39,10],[39,17,39,18],[40,8,40,10],[40,14,40,15],[40,17,40,18],[37,1,37,3],[37,4,37,6],[37,8,37,10],[37,17,37,18],[38,8,38,10],[38,17,38,18],[43,1,43,3],[43,5,43,6],[43,8,43,10],[43,17,43,18],[44,1,44,3],[44,5,44,6],[44,8,44,10],[44,17,44,39],[41,1,41,6],[41,8,41,13],[41,14,41,15],[41,17,41,18],[42,1,42,3],[42,5,42,6],[42,8,42,10],[42,17,42,18],[45,1,45,3],[45,5,45,6],[45,8,45,10],[45,17,45,18],[45,38,51,38],[45,39,51,39],[46,1,46,3],[46,5,46,6],[46,8,46,10],[46,17,46,18],[47,1,47,3],[47,5,47,6],[47,8,47,10],[47,17,47,18],[48,1,48,3],[48,5,48,6],[48,8,48,10],[48,14,48,15],[48,17,48,18],[51,1,51,3],[51,5,51,6],[51,8,51,10],[51,17,51,18],[52,1,52,3],[52,5,52,6],[52,8,52,10],[52,17,52,39],[49,1,49,3],[49,5,49,6],[49,8,49,13],[49,14,49,15],[49,17,49,18],[50,1,50,3],[50,5,50,6],[50,8,50,10],[50,17,50,18],[53,39,56,39],[54,1,54,3],[54,5,54,6],[54,8,54,13],[54,14,54,15],[54,17,54,18],[55,1,55,3],[55,5,55,6],[55,8,55,10],[55,17,55,18],[53,1,53,3],[53,5,53,6],[53,8,53,10],[53,14,53,15],[53,17,53,18],[53,38,56,38],[56,1,56,3],[56,5,56,6],[56,8,56,10],[56,17,56,18],[59,1,59,3],[59,5,59,6],[59,8,59,10],[59,17,59,18],[60,1,60,3],[60,5,60,6],[60,8,60,10],[60,17,60,18],[57,1,57,3],[57,5,57,6],[57,8,57,10],[57,17,57,39],[58,1,58,3],[58,5,58,6],[58,8,58,10],[58,17,58,18],[58,38,65,38],[58,39,65,39],[61,1,61,3],[61,5,61,6],[61,8,61,10],[61,17,61,18],[62,1,62,3],[62,5,62,6],[62,8,62,10],[62,14,62,15],[62,17,62,18],[63,1,63,3],[63,5,63,6],[63,8,63,13],[63,14,63,15],[63,17,63,18],[64,1,64,3],[64,5,64,6],[64,8,64,10],[64,17,64,18],[65,1,66,6],[65,8,65,10],[65,17,65,18],[66,8,66,10],[66,17,66,39],[67,1,67,6],[67,8,67,10],[67,17,67,18],[67,38,84,38],[67,39,84,39],[70,1,70,3],[70,5,70,6],[70,8,70,10],[70,17,70,18],[71,1,71,3],[71,5,71,6],[71,8,71,10],[71,17,71,18],[68,1,68,3],[68,5,68,6],[68,8,68,10],[68,17,68,18],[69,1,69,3],[69,5,69,6],[69,8,69,10],[69,17,69,18],[74,1,74,3],[74,5,74,6],[74,8,74,10],[74,17,74,18],[75,1,75,3],[75,5,75,6],[75,8,75,10],[75,17,75,18],[72,1,72,3],[72,5,72,6],[72,8,72,10],[72,17,72,18],[73,1,73,3],[73,5,73,6],[73,8,73,10],[73,17,73,18],[78,1,78,3],[78,5,78,6],[78,8,78,10],[78,17,78,18],[79,1,79,3],[79,5,79,6],[79,8,79,10],[79,17,79,18],[76,1,76,3],[76,5,76,6],[76,8,76,10],[76,17,76,18],[77,1,77,3],[77,5,77,6],[77,8,77,10],[77,17,77,18],[80,1,80,3],[80,5,80,6],[80,8,80,10],[80,17,80,18],[81,1,81,3],[81,5,81,6],[81,8,81,10],[81,14,81,15],[81,17,81,18],[84,1,84,3],[84,5,84,6],[84,8,84,10],[84,17,84,18],[85,1,85,3],[85,5,85,6],[85,8,85,10],[85,17,85,39],[82,1,82,3],[82,5,82,6],[82,8,82,13],[82,14,82,15],[82,17,82,18],[83,1,83,3],[83,5,83,6],[83,8,83,10],[83,17,83,18],[86,39,89,39],[87,1,87,3],[87,5,87,6],[87,8,87,13],[87,14,87,15],[87,17,87,18],[88,1,88,3],[88,5,88,6],[88,8,88,10],[88,17,88,18],[86,1,86,3],[86,5,86,6],[86,8,86,10],[86,14,86,15],[86,17,86,18],[86,38,89,38],[89,1,89,3],[89,5,89,6],[89,8,89,10],[89,17,89,18],[92,17,92,18],[93,8,93,10],[93,17,93,18],[94,1,94,6],[94,8,94,10],[94,17,94,18],[90,1,90,3],[90,5,90,6],[90,8,90,10],[90,17,90,39],[91,8,91,10],[91,17,91,18],[91,38,111,38],[91,39,111,39],[92,1,93,6],[92,8,92,10],[97,1,97,3],[97,4,97,6],[97,8,97,10],[97,17,97,18],[98,1,98,3],[98,4,98,6],[98,8,98,10],[98,17,98,18],[95,4,95,6],[95,8,95,10],[95,17,95,18],[96,1,96,3],[96,4,96,6],[96,8,96,10],[96,17,96,18],[101,1,101,3],[101,4,101,6],[101,8,101,10],[101,17,101,18],[102,1,102,3],[102,4,102,6],[102,8,102,10],[102,17,102,18],[99,1,99,3],[99,4,99,6],[99,8,99,10],[99,17,99,18],[100,1,100,3],[100,4,100,6],[100,8,100,10],[100,17,100,18],[105,1,105,3],[105,4,105,6],[105,8,105,10],[105,17,105,18],[106,1,106,3],[106,4,106,6],[106,8,106,10],[106,17,106,18],[103,1,103,3],[103,4,103,6],[103,8,103,10],[103,17,103,18],[104,1,104,3],[104,4,104,6],[104,8,104,10],[104,17,104,18],[107,1,107,3],[107,4,107,6],[107,8,107,10],[107,17,107,18],[108,1,108,3],[108,4,108,6],[108,8,108,10],[108,14,108,15],[108,17,108,18],[111,1,111,3],[111,4,111,6],[111,17,111,18],[109,1,109,3],[109,4,109,6],[109,17,109,18],[110,1,110,3],[110,4,110,6],[110,17,110,18]],"flags":["formulas_cached_only"]}
[null,"EOD Basic 3.0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EOD Basic 3.0"]
[]
[null,"Step One - Income Sources",null,null,null,null,null,null,"Step Four - Complete Zero-Based Budget",null,null,null,null,null,null,null,null,"Step Five - Complete Allocated Spending Plan (optional)"]
[null,"This is where you enter your income for the month",null,null,null,null,null,null,"This is where you tell every single dollar where it will be spent",null,null,null,null,null,null,null,null,"What bills are you going to pay and when?"]
[null,"Week One",null,null,"Week Two",null,null,null,"Item Name",null,null,"Budgeted","Spent","Remaining","Recommended %",null,null,"Week",null,null,"Week One",null,null,"Week Two",null,null,"Week Three",null,null,"Week Four",null,null,"Week Five",null,null,"Week Six",null,null,"Spent","Remaining"]
[null,"paycheck - Job 1",null,1500,"paycheck - Job 1",null,null,null,"Charity",null,null,null,null,null,"10-15%",null,null,"Income",null,null,1729,null,null,1634.55,null,null,1859,null,null,1802.37,null,null,415,null,null,0]
[null,"paycheck - Job 2",null,null,"paycheck - Job 2",null,1000,null,"Charitable Giving",null,null,550,450,100,null,null,null,"Remaining",null,null,0,null,null,350.62999999999994,null,null,1148,null,null,1347.37,null,null,373,null,null,0]
[null,"paycheck - Job 3",null,null,"paycheck - Job 3",null,450,null,"Church",null,null,745,null,745,null,null,null,"From Zero-Based Budget (below)",null,null,"Spent","W1","Balance","Spent","W2","Balance","Spent","W3","Balance","Spent","W4","Balance","Spent","W5","Balance","Spent","W6","Balance"]
[null,"paycheck - Job 4",null,100,"paycheck - Job 4",null,100,null,"TOTAL",null,null,1295,450,845,0.17406101140872482,null,null,"Charity"]
[null,"bonus",null,null,"bonus",null,null,null,"Savings",null,null,null,null,null,"5-10%",null,null,"Charitable Giving",null,550,null,"/",1729,null,"/",1634.55,225,"/",1634,null,"/",1802.37,null,"/",415,null,"/",0,970,325]
[null,"ebay",null,null,"ebay",null,27.55,null,"Emergency Fund",null,null,500,null,500,null,null,null,"Church",null,745,173,"/",1556,164,"/",1470.55,186,"/",1448,180,"/",1622.37,42,"/",373,null,"/",0]
[null,"website",null,129,"website",null,57,null,"Sinking Funds",null,null,350,null,350,null,null,null,"TOTAL",null,1295,173,null,null,164,null,null,411,null,null,180,null,null,42,null,null,0]
[null,"side hustle",null,null,"side hustle",null,null,null,"Debt Snowball",null,null,null,null,0,null,null,null,"Savings"]
[null,"TOTAL ",null,1729,"TOTAL",null,1634.55,null,"College Fund",null,null,475,null,475,null,null,null,"Emergency Fund",null,500,null,"/",1556,350.63,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0,46,2779]
[null,"Week Three",null,null,"Week Four",null,null,null,"Retirement Fund",null,null,1500,null,1500,null,null,null,"Sinking Funds",null,350,46,"/",1510,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 1",null,1500,"paycheck - Job 1",null,null,null,"TOTAL",null,null,2825,0,1975,0.37970838396111783,null,null,"Debt Snowball",null,0,null,"/",1510,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 2",null,null,"paycheck - Job 2",null,1000,null,"Housing",null,null,null,null,null,"25-35%",null,null,"College Fund",null,475,null,"/",1510,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 3",null,null,"paycheck - Job 3",null,450,null,"Homeowners Insurance",null,null,null,null,0,null,null,null,"Retirement Fund",null,1500,null,"/",1510,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 4",null,100,"paycheck - Job 4",null,100,null,"Mortgage",null,null,1400,1400,0,null,null,null,"TOTAL",null,2825,46,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"bonus",null,null,"bonus",null,null,null,"Second Mortgage",null,null,null,null,0,null,null,null,"Housing"]
[null,"ebay",null,null,"ebay",null,52.37,null,"Real-Estate taxes",null,null,null,null,0,null,null,null,"Homeowners Insurance",null,0,null,"/",1510,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0,1400,0]
[null,"website",null,259,"website",null,200,null,"Rent",null,null,null,null,0,null,null,null,"Mortgage",null,1400,1400,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"side hustle",null,null,"side hustle",null,null,null,"Renter's Insurance",null,null,null,null,0,null,null,null,"Second Mortgage",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"TOTAL",null,1859,"TOTAL",null,1802.37,null,"Repairs/Maintenance",null,null,null,null,0,null,null,null,"Real-Estate taxes",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"Week Five",null,null,"Week Six",null,null,null,"Replace Furniture",null,null,null,null,0,null,null,null,"Rent",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 1",null,null,"paycheck - Job 1",null,null,null,"TOTAL",null,null,1400,1400,0,0.18817406638781062,null,null,"Renter's Insurance",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 2",null,null,"paycheck - Job 2",null,null,null,"Food",null,null,null,null,null,"5-15%",null,null,"Repairs/Maintenance",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 3",null,null,"paycheck - Job 3",null,null,null,"Groceries",null,null,450,100,350,null,null,null,"Replace Furniture",null,0,null,"/",110,null,"/",1119.92,null,"/",1448,null,"/",1622.37,null,"/",373,null,"/",0]
[null,"paycheck - Job 4",null,null,"paycheck - Job 4",null,null,null,"Restaurants",null,null,null,null,0,null,null,null,"TOTAL",null,1400,1400,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"bonus",null,350,"bonus",null,null,null,"Lunch Money",null,null,null,null,0,null,null,null,"Food"]
[null,"ebay",null,null,"ebay",null,null,null,"TOTAL",null,null,450,100,0,0.060484521338939126,null,null,"Groceries",null,450,100,"/",10,100,"/",1019.9200000000001,100,"/",1348,150,"/",1472.37,null,"/",373,null,"/",0,450,0]
[null,"website",null,null,"website",null,null,null,"Utilities",null,null,null,null,null,"5-10%",null,null,"Restaurants",null,0,null,"/",10,null,"/",1019.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"side hustle",null,65,"side hustle",null,null,null,"Electricity ",null,null,155,null,155,null,null,null,"Lunch Money",null,0,null,"/",10,null,"/",1019.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"TOTAL",null,415,"TOTAL",null,0,null,"Gas",null,null,null,null,0,null,null,null,"TOTAL",null,450,100,null,null,100,null,null,100,null,null,150,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,"Cable",null,null,null,null,0,null,null,null,"Utilities"]
[null,"Monthly Net Income",null,null,7439.92,null,null,null,"Internet",null,null,63,null,63,null,null,null,"Electricity ",null,155,null,"/",10,155,"/",864.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0,378,0]
[null,"Budgeted",null,7439.92,null,null,null,null,"Cell Phone",null,null,null,null,0,null,null,null,"Gas",null,0,null,"/",10,null,"/",864.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"Remaining to Budget",null,null,0,null,null,null,"Phone",null,null,90,null,90,null,null,null,"Cable",null,0,null,"/",10,null,"/",864.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Trash",null,null,15,null,15,null,null,null,"Internet",null,63,null,"/",10,63,"/",801.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"Step Two - Create Bill List",null,null,null,null,null,null,"Water",null,null,55,null,55,null,null,null,"Cell Phone",null,0,null,"/",10,null,"/",801.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"TOTAL",null,null,378,0,70,0.050806997924708865,null,null,"Phone",null,90,null,"/",10,90,"/",711.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"If it has a due date, list the expense here",null,null,null,null,null,null,"Transportation",null,null,null,null,null,"10-15%",null,null,"Trash",null,15,null,"/",10,15,"/",696.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"Bills",null,null,"Due Date","Amount",null,null,"Car Insurance",null,null,89,null,89,null,null,null,"Water",null,55,null,"/",10,55,"/",641.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0]
[null,"Mortgage",null,null,"2010-07-01",1200,null,null,"Gas & Oil",null,null,250,null,250,null,null,null,"TOTAL",null,378,0,null,null,378,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Car Payment",null,null,"2010-07-02",350,null,null,"Inspection",null,null,null,null,0,null,null,null,"Transportation"]
[null,"Car Insurance (monthly)",null,null,"2010-07-03",65,null,null,"Property Taxes",null,null,10,null,10,null,null,null,"Car Insurance",null,89,null,"/",10,89,"/",552.9200000000001,null,"/",1348,null,"/",1472.37,null,"/",373,null,"/",0,349,0]
[null,"Electric",null,null,"2010-07-04",150,null,null,"Repairs & Maintenance",null,null,null,null,0,null,null,null,"Gas & Oil",null,250,null,"/",10,125,"/",427.9200000000001,null,"/",1348,125,"/",1347.37,null,"/",373,null,"/",0]
[null,"Cell Phone",null,null,"2010-07-05",90,null,null,"Misc. Fees",null,null,null,null,0,null,null,null,"Inspection",null,0,null,"/",10,null,"/",427.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Water",null,null,"2010-07-06",45,null,null,"TOTAL",null,null,349,0,0,0.04690910654953279,null,null,"Property Taxes",null,10,null,"/",10,10,"/",417.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Internet",null,null,"2010-07-07",65,null,null,"Clothing",null,null,null,null,null,"2-7%",null,null,"Repairs & Maintenance",null,0,null,"/",10,null,"/",417.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Trash/Sewage",null,null,"2010-07-08",15,null,null,"Adults",null,null,25,null,25,null,null,null,"Misc. Fees",null,0,null,"/",10,null,"/",417.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Child Care",null,null,"2010-07-09",400,null,null,"Children",null,null,35,null,35,null,null,null,"TOTAL",null,349,0,null,null,224,null,null,0,null,null,125,null,null,0,null,null,0]
[null,"Gym Membership",null,null,"2010-07-10",40,null,null,"Cleaning/Laundry",null,null,10,null,10,null,null,null,"Clothing"]
[null,"Credit Card 1",null,null,"2010-07-11",27,null,null,"TOTAL",null,null,70,0,45,0.00940870331939053,null,null,"Adults",null,25,null,"/",10,10,"/",407.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0,55,15]
[null,"Credit Card 2",null,null,"2010-07-12",83,null,null,"Medical/Health",null,null,null,null,null,"5-10%",null,null,"Children",null,35,null,"/",10,35,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Student Loan 1",null,null,"2010-07-13",59,null,null,"Dentist",null,null,null,null,0,null,null,null,"Cleaning/Laundry",null,10,10,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Student Loan 2",null,null,"2010-07-14",200,null,null,"Disability Insurance",null,null,null,null,0,null,null,null,"TOTAL",null,70,10,null,null,45,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Other",null,null,"2010-07-15",null,null,null,"Doctor",null,null,null,null,0,null,null,null,"Medical/Health"]
[null,"Other",null,null,"2010-07-16",null,null,null,"Prescriptions",null,null,null,null,0,null,null,null,"Dentist",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0,0,0]
[null,"Other",null,null,"2010-07-17",null,null,null,"Health Insurance",null,null,null,null,0,null,null,null,"Disability Insurance",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,"2010-07-18",null,null,null,"Co-pays",null,null,null,null,0,null,null,null,"Doctor",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,"2010-07-19",null,null,null,"Optometrist",null,null,null,null,0,null,null,null,"Prescriptions",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,"2010-07-20",null,null,null,"TOTAL",null,null,0,0,0,0,null,null,"Health Insurance",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"TOTAL",null,null,null,2789,null,null,"Personal",null,null,null,null,null,"5-10%",null,null,"Co-pays",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Gym Membership",null,null,null,null,0,null,null,null,"Optometrist",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Step Three - List Irregular Expenses",null,null,null,null,null,null,"Blow $$ (Husband)",null,null,100,null,100,null,null,null,"TOTAL",null,0,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,"Blow $$ (Wife)",null,null,100,null,100,null,null,null,"Personal"]
[null,"What irregular expenses do you have for the year?",null,null,null,null,null,null,"Taxes",null,null,null,null,0,null,null,null,"Gym Membership",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1348,null,"/",1347.37,null,"/",373,null,"/",0,200,0]
[null,"Irregular Expense",null,null,"Due Date","Amount",null,null,"Child Care",null,null,null,null,0,null,null,null,"Blow $$ (Husband)",null,100,null,"/",0,null,"/",372.9200000000001,100,"/",1248,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Car Insurance (bi-anually)",null,null,"2010-01-01",300,null,null,"Child Support",null,null,null,null,0,null,null,null,"Blow $$ (Wife)",null,100,null,"/",0,null,"/",372.9200000000001,100,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Birthday (spouse 1)",null,null,"2010-02-08",40,null,null,"Cosmetics",null,null,null,null,0,null,null,null,"Taxes",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Valentines Day",null,null,"2010-02-14",30,null,null,"Hair Care",null,null,null,null,0,null,null,null,"Child Care",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Birthday (spouse 2)",null,null,"2010-03-12",30,null,null,"Toiletries",null,null,null,null,0,null,null,null,"Child Support",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Mother's Day",null,null,"2010-05-02",30,null,null,"Subscriptions",null,null,null,null,0,null,null,null,"Cosmetics",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Father's Day",null,null,"2010-06-15",30,null,null,"Organization Dues",null,null,null,null,0,null,null,null,"Hair Care",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Car Insurance (bi-anually)",null,null,"2010-07-01",300,null,null,"Pet Supplies",null,null,null,null,0,null,null,null,"Toiletries",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Birthday (child 1)",null,null,"2010-07-16",50,null,null,"School Supplies",null,null,null,null,0,null,null,null,"Subscriptions",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Wedding Anniversary",null,null,"2010-08-07",50,null,null,"Education/Books",null,null,null,null,0,null,null,null,"Organization Dues",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Back to School",null,null,"2010-08-20",50,null,null,"Tuition",null,null,null,null,0,null,null,null,"Pet Supplies",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Friend's Wedding",null,null,"2010-09-05",40,null,null,"Gifts",null,null,null,null,0,null,null,null,"School Supplies",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Birthday (child 2)",null,null,"2010-10-23",25,null,null,"Other",null,null,null,null,0,null,null,null,"Education/Books",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Halloween",null,null,"2010-10-30",30,null,null,"TOTAL",null,null,200,0,200,0.026882009483972947,null,null,"Tuition",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Thanksgiving",null,null,"2010-11-26",25,null,null,"Recreation",null,null,null,null,null,"5-10%",null,null,"Gifts",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Christmas",null,null,"2010-12-25",300,null,null,"Entertainment",null,null,200,null,200,null,null,null,"Other",null,0,null,"/",0,null,"/",372.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,null,null,null,null,"Vacation",null,null,null,null,0,null,null,null,"TOTAL",null,200,0,null,null,0,null,null,200,null,null,0,null,null,0,null,null,0]
[null,"Other",null,null,null,null,null,null,"Sports Fees",null,null,null,null,0,null,null,null,"Recreation"]
[null,"Other",null,null,null,null,null,null,"TOTAL",null,null,200,0,200,0.026882009483972947,null,null,"Entertainment",null,200,null,"/",0,100,"/",272.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0,100,100]
[null,"Other",null,null,null,null,null,null,"Debts",null,null,null,null,null,0,null,null,"Vacation",null,0,null,"/",0,null,"/",272.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,null,null,null,null,"Credit Card 1",null,null,200,null,200,null,null,null,"Sports Fees",null,0,null,"/",0,null,"/",272.9200000000001,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Other",null,null,null,null,null,null,"Credit Card 2",null,null,null,null,0,null,null,null,"TOTAL",null,200,0,null,null,100,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"TOTAL",null,null,null,1330,null,null,"Credit Card 3",null,null,null,null,0,null,null,null,"Debts"]
[null,null,null,null,null,null,null,null,"Credit Card 4",null,null,null,null,0,null,null,null,"Credit Card 1",null,200,null,"/",0,200,"/",72.92000000000007,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0,272.92,0]
[null,"Budget Notes & Reminders",null,null,null,null,null,null,"Credit Card 5",null,null,null,null,0,null,null,null,"Credit Card 2",null,0,null,"/",0,null,"/",72.92000000000007,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Student Loan 1",null,null,72.92,null,72.92,null,null,null,"Credit Card 3",null,0,null,"/",0,null,"/",72.92000000000007,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"This is your budget \"post-it note\" section",null,null,null,null,null,null,"Student Loan 2",null,null,null,null,0,null,null,null,"Credit Card 4",null,0,null,"/",0,null,"/",72.92000000000007,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Lower grocery budget to $400",null,null,null,null,null,null,"Student Loan 3",null,null,null,null,0,null,null,null,"Credit Card 5",null,0,null,"/",0,null,"/",72.92000000000007,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Raise deductible on auto insurance",null,null,null,null,null,null,"Student Loan 4",null,null,null,null,0,null,null,null,"Student Loan 1",null,72.92,null,"/",0,72.92,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Budget for clothes in September",null,null,null,null,null,null,"Student Loan 5",null,null,null,null,0,null,null,null,"Student Loan 2",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"Dogs need shots/medication",null,null,null,null,null,null,"HELOC",null,null,null,null,0,null,null,null,"Student Loan 3",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,"etc.",null,null,null,null,null,null,"Car Loan 1",null,null,null,null,0,null,null,null,"Student Loan 4",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Car Loan 2",null,null,null,null,0,null,null,null,"Student Loan 5",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"HELOC",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Car Loan 1",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Car Loan 2",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"Other",null,null,null,null,0,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,"TOTAL",null,null,272.92,0,272.92,0.03668319014182948,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,0,null,"/",0,null,"/",0,null,"/",1148,null,"/",1347.37,null,"/",373,null,"/",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,272.92,0,null,null,272.92,null,null,0,null,null,0,null,null,0,null,null,0]

{"sheet":"Budget Overview","index":1,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,1,8],[14,7,14,8],[15,7,15,8],[14,0,14,2],[15,0,15,2],[16,0,16,2],[5,3,5,4],[2,0,2,8],[5,0,5,2],[12,7,12,8],[13,7,13,8],[4,0,4,4],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[12,3,12,4],[13,3,13,4],[14,3,14,4],[16,3,16,4],[15,3,15,4],[9,7,9,8],[10,7,10,8],[11,7,11,8],[6,3,6,4],[3,0,3,4],[3,5,3,6],[3,7,3,8],[7,0,7,2],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[6,0,6,2],[5,7,5,8],[5,5,5,6],[15,5,15,6],[16,5,16,6],[4,5,4,8],[16,7,16,8],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[14,5,14,6],[6,7,6,8],[7,7,7,8],[8,7,8,8],[21,0,21,8],[22,0,22,5],[19,0,20,8],[17,7,18,8],[17,5,18,6],[17,0,18,2],[17,3,18,4],[29,0,29,5],[30,0,30,5],[35,7,35,8],[36,7,36,8],[31,0,31,5],[32,0,32,5],[33,0,33,5],[34,0,34,5],[25,7,25,8],[26,7,26,8],[27,7,27,8],[28,7,28,8],[23,0,23,5],[24,0,24,5],[25,0,25,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[39,0,40,8],[22,7,22,8],[37,7,37,8],[38,7,38,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,0,35,5],[36,0,36,5],[37,0,37,5],[38,0,38,5],[23,7,23,8],[24,7,24,8]],"flags":["formulas_cached_only"]}
["Budget Overview"]
[]
["This is your financial snapshot for the month"]
["Income",null,null,null,null,"Month: ",null,"November"]
["Net Income",null,null,null,null,7439.92]
["Expense",null,null,"Total",null,"Spent",null,"Remaining"]
["Charity ",null,null,1295,null,450,null,845]
["Savings",null,null,2825,null,0,null,2825]
["Housing",null,null,1400,null,1400,null,0]
["Food",null,null,450,null,100,null,350]
["Utilities",null,null,378,null,0,null,378]
["Transportation",null,null,349,null,0,null,349]
["Clothing",null,null,70,null,0,null,70]
["Medical/Health",null,null,0,null,0,null,0]
["Personal",null,null,200,null,0,null,200]
["Recreation",null,null,200,null,0,null,200]
["Debt",null,null,272.92,null,0,null,272.92]
["Totals",null,null,7439.92,null,1950,null,5489.92]
[]
["Budget Goals"]
[]
["This is your motivational tool to get things done"]
["Goal",null,null,null,null,null,"DONE!","Goal Date"]
["Pay off my Home Depot credit card. $225",null,null,null,null,null,null,"2010-11-16"]
["Save $1,ooo for an emergency fund.",null,null,null,null,null,null,"2010-12-01"]
["Pay for Christmas without borrowing a penny. Budget: $500",null,null,null,null,null,null,"2010-12-23"]
["Cut unnecessary budget expenses by $250",null,null,null,null,null,"DONE!","2010-10-01"]
["Lower grocery budget to $400",null,null,null,null,null,null,"2010-12-01"]
["Pay off student loans. $3,000",null,null,null,null,null,null,"2011-02-15"]
["Pay off car early. $4,000",null,null,null,null,null,null,"2011-04-01"]
["We're DEBT FREEEEEE!",null,null,null,null,null,null,"2011-06-30"]
["Save 6 months of expenses ",null,null,null,null,null,null,"2012-01-30"]
[]
["…you get the point! "]
[]
["Don't forget to print! :-D"]
[]
[]
[]
["I got this helpful tool from Brad Chaffee at www.enemyofdebt.com,  a blog about debt elimination and financial freedom."]