{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budget Sheet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":1,"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":"Budget Sheet","index":0,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[[2,10,2,12],[4,0,4,1],[11,7,11,8],[52,17,52,19],[24,0,28,0],[26,1,26,3],[27,1,27,3],[44,1,44,3],[45,1,45,3],[50,7,51,7],[13,0,23,0],[5,6,5,7],[9,6,9,8],[11,0,11,1],[2,0,2,8],[57,6,57,8],[53,6,53,8],[55,1,55,3],[48,0,58,0],[30,0,37,0],[35,1,35,3],[36,1,36,3],[39,0,46,0]]}
[null,null,null,null,null,"Occupation:","Coach"]
[]
["Monthly Budget"]
[]
["Income",null,null,null,null,"Monthly",null,null,"Annual"]
[null,null,null,null,null,{"$f":"I6/12","v":3408.3333333333335},"Before Taxes",null,40900]
[null,"Federal Income",{"$f":"IF(I6<9500,(10%),IF(I6<38500,(12%),IF(I6<83600,(22%),IF(I6<174400,(24%)))))","v":0.22},{"$f":"$F$6*C7","v":749.83333333333337}]
[null,"Social Security",6.25E-2,{"$f":"$F$6*C8","v":213.02083333333334},null,{"$f":"(D7+D8+D9+D10)","v":1012.2750000000001},null,"Total Taxes"]
[null,"Medicare",1.4500000000000001E-2,{"$f":"$F$6*C9","v":49.420833333333341}]
[null,"State Tax",0,{"$f":"$F$6*C10","v":0},null,{"$f":"F6-F8","v":2396.0583333333334},"Net Monthly Salary After Taxes"]
[]
["Expenses",null,null,null,null,"Budget"]
[]
["FIXED EXPENSES","Credit Union Savings "]
[null,"Housing"]
[null,"Student Loans","Yrs of post HS:",4]
[]
[null,"Transportation"]
[null,"      Vehicle _________________"]
[null,"       Cost ____________________",null,"or"]
[null,"      Public Transportation"]
[]
[null,"Insurance ",{"$f":"IF(L1=0,\"MIL - only responsible for auto\",\" \")","v":"MIL - only responsible for auto"}]
[null,"     Auto __________  Renters __________"]
[null,"     Health _________  Liability __________"]
[]
[null,"TOTAL FIXED MONTHLY COSTS "]
[null,"      (Add A through E):",null,null,null,{"$f":"SUM(F14:F16,F19,F24)","v":0},1]
[]
[]
["VARIABLE EXPENSES","Utilities (Electricity/Heating/Water)"]
[null,"Cable/Internet"]
[null,"Cell Phone"]
[null,"Meals & Dining Out"]
[null,"Clothing"]
[null,"TOTAL FIXED MONTHLY COSTS "]
[null,"      (Add F through K):",null,null,null,{"$f":"SUM(F31:F35)","v":0},2]
[]
[]
["DISCRETIONARY","Salon/Spa"]
[null,"Fitness/Health Club"]
[null,"Pets/Food","Type: ______________"]
[null,"Technology       _______________"]
[null,"Entertainment _______________"]
[null,"TOTAL FIXED MONTHLY COSTS "]
[null,"      (Add L through Q):",null,null,null,{"$f":"SUM(F40:F44)","v":0},3]
[]
[]
["      FINAL CALCULATIONS","Net Total Expenses (Add 1+2+3)",null,null,null,{"$f":"SUM(F28,F37,F46)","v":0}]
[]
[null,"Balance (net monthly salary after taxes minus net total expenses)",null,null,null,null,null,{"$f":"F10-F49","v":2396.0583333333334}]
[]
[]
[null,"Part time job?  "]
[null,"Total Income with part time job"]
[null,"Wheel of Reality",null,null,null,{"$f":"I56","v":0},null,"wheel",0]
[null,"Final Balance",null,null,null,{"$f":"(H51+F54+F55)+F56","v":2396.0583333333334}]