{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Budget","Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec","Trans","Sensitivity","Amortization Schedule "],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":28,"comments":0,"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","index":0,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Expense","Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec","Yearly Total"]
["Grocerys ",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B2:M2)","v":0}]
["Eating Out ",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B3:M3)","v":0}]
["Gas",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B4:M4)","v":0}]
["Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Health Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Car Payment",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Oil Change",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Car Repairs ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Car Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dates ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Books",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Move in",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tithing ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fast Offerings ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Phone",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gym",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uta",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hair Cut ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Intramural Sports ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gifts ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tuition",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Trips ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B27:M27)","v":0}]
["Check",{"$f":"Jan!BA25","v":0},{"$f":"Feb!BA25","v":0},{"$f":"March!BA25","v":0},{"$f":"April!BA25","v":0},{"$f":"May!BA25","v":0},{"$f":"June!BA25","v":0},{"$f":"July!BA25","v":0},{"$f":"Aug!BA25","v":0},{"$f":"Sept!BA25","v":0},{"$f":"Oct!BA25","v":0},{"$f":"Nov!BA25","v":0},{"$f":"Dec!BA25","v":0},{"$f":"SUM(B28:M28)","v":0}]

{"sheet":"Jan","index":1,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Feb","index":2,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"March","index":3,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"April","index":4,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"May","index":5,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"June","index":6,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"July","index":7,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Aug","index":8,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Sept","index":9,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Oct","index":10,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Nov","index":11,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Dec","index":12,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Car Payment","-","Grocerys ","-","Eating Out ","-","Misc ","-","Dates ","-","Gas","-","Trips ","-","Tithing ","-","Books","-","Rent","-","Move in","-","Phone","-","UnKnown","-","Utilities ","-","Gym","-","Oil Change","-","Uta","-","Car Repairs ","-","Hair Cut ","-","Intramural Sports ","-","Fast Offerings ","-","Laundry","-","Gifts ","-","Tuition","-","Health Insurance","-","Car Insurance","-","Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(A2:A24)","v":0},null,{"$f":"SUM(C2:C24)","v":0},null,{"$f":"SUM(E2:E24)","v":0},null,{"$f":"SUM(G2:G24)","v":0},null,{"$f":"SUM(I2:I24)","v":0},null,{"$f":"SUM(K2:K24)","v":0},null,{"$f":"SUM(M2:M24)","v":0},null,{"$f":"SUM(O2:O24)","v":0},null,{"$f":"SUM(Q2:Q24)","v":0},null,{"$f":"SUM(S2:S24)","v":0},null,{"$f":"SUM(U2:U24)","v":0},null,{"$f":"SUM(W2:W24)","v":0},null,{"$f":"SUM(Y2:Y24)","v":0},null,{"$f":"SUM(AA2:AA24)","v":0},null,{"$f":"SUM(AC2:AC24)","v":0},null,{"$f":"SUM(AE2:AE24)","v":0},null,{"$f":"SUM(AG2:AG24)","v":0},null,{"$f":"SUM(AI2:AI24)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(A25:AZ25)","v":0}]

{"sheet":"Trans","index":13,"n_rows":145,"n_cols":3,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
["Date ","Price ","Company "]
["2014-12-09",{"$f":"RANDBETWEEN(-20,-1)","v":-11},"WAL-MART #1768"]
["2014-12-09",{"$f":"RANDBETWEEN(-20,-1)","v":-20},"WAL-MART #1768"]
["2014-12-06",-14,"CHEVRON 00208662"]
["2014-12-04",-7,"WENDYS #6076"]
["2014-12-03",-5,"7-ELEVEN 26749"]
["2014-12-03",-19,"SMITHS FOOD #4136"]
["2014-11-29",-6,"VESTA  *VIRGIN MOBILE"]
["2014-11-28",-20,"PAC*GOLD'S GYM"]
["2014-11-22",-20,"7-ELEVEN 26749"]
["2014-11-21",-3,"VILLAGE-INN-REST #0737"]
["2014-11-20",-17,"PROVO DI"]
["2014-11-18",-8,"PROVOCITYRESIUTILPMNT"]
["2014-11-17",-19,"SMITHS FOOD #4136"]
["2014-11-13",-18,"PROVO CITY ART CENTER WB"]
["2014-11-12",-13,"9TH EAST CREST"]
["2014-11-12",-9,"BYU WSC TACO BELL"]
["2014-11-10",-10,"MARKETPLACE CAFE"]
["2014-11-06",-1,"CAFE RIO PROVO Q35"]
["2014-11-04",-10,"BYU PMPC WSC MAIL"]
["2014-11-03",-8,"LITTLE CAESARS 006"]
["2014-10-31",-7,"MAVERIK #462"]
["2014-10-31",-4,"VESTA  *VIRGIN MOBILE"]
["2014-10-31",-11,"MARKETPLACE CAFE"]
["2014-10-31",-3,"SEARS AUTO CNTR 2631"]
["2014-10-30",-18,"MARKETPLACE CAFE"]
["2014-10-30",-18,"MARKETPLACE CAFE"]
["2014-10-30",-13,"MARKETPLACE CAFE"]
["2014-10-29",-17,"MARKETPLACE CAFE"]
["2014-10-29",-9,"BYU WSC SUBWAY"]
["2014-10-28",-10,"LEATHERBYS FAMILY CREAMER"]
["2014-10-27",-5,"PAC*GOLD'S GYM"]
["2014-10-27",-11,"MARKETPLACE CAFE"]
["2014-10-24",-20,"SQ *CORNBELLY'S"]
["2014-10-23",-2,"MAVERIK CNTRY STRE 200"]
["2014-10-22",-8,"VESTA  *VIRGIN MOBILE"]
["2014-10-21",-14,"PROVOCITYRESIUTILPMNT"]
["2014-10-18",-9,"THE OLIVE GARD00012922"]
["2014-10-17",-20,"BYU PMPC WSC MAIL"]
["2014-10-17",-9,"GAME CENTER"]
["2014-10-15",-9,"MARKETPLACE CAFE"]
["2014-10-14",-3,"7-ELEVEN 26749"]
["2014-10-13",-12,"BYU CREAMERY FOUNTAIN"]
["2014-10-13",-3,"GAME CENTER"]
["2014-10-11",-7,"WENDYS #6073"]
["2014-10-11",-7,"WM SUPERCENTER #1768"]
["2014-10-11",-14,"PANDA EXPRESS #724"]
["2014-10-08",-19,"Amazon.com"]
["2014-10-07",-5,"Amazon.com"]
["2014-10-06",-9,"DELTA AIR   0067442702901"]
["2014-10-06",-7,"DELTA AIR   0067442702903"]
["2014-10-04",-17,"SMITHS FOOD #4136"]
["2014-10-03",-1,"CHEVRON 00204566"]
["2014-10-03",-11,"TUCANOS BRAZILIAN GRIL"]
["2014-10-02",-11,"BYU CAMPUS FLORAL"]
["2014-09-30",-9,"Amazon.com"]
["2014-09-30",-2,"7-ELEVEN 26749"]
["2014-09-23",-5,"9TH EAST CREST"]
["2014-09-21",-18,"CHEVRON 00073792"]
["2014-09-21",-10,"PANDA EXPRESS #1545"]
["2014-09-19",-1,"AMAZON MKTPLACE PMTS"]
["2014-09-13",-3,"CHEVRON 00209449"]
["2014-09-13",-17,"MICHAELS STORES 9887"]
["2014-09-12",-18,"IN-N-OUT BURGER #248"]
["2014-09-12",-15,"MAIN ST SINCLAIR"]
["2014-09-12",-1,"MAIN ST SINCLAIR"]
["2014-09-12",{"$f":"RANDBETWEEN(-20,-1)","v":-15},"7-ELEVEN 33981"]
["2014-09-12",-4,"IN-N-OUT BURGER #248"]
["2014-09-12",-11,"BYU STUDIO 1030"]
["2014-09-12",-20,"CHEVRON 00092348"]
["2014-09-11",-18,"BYU TICKET OFFICE"]
["2014-09-11",-8,"BYU TICKET OFFICE"]
["2014-09-09",-19,"BYU JAMBA JUICE"]
["2014-09-09",-4,"BYU STORE - RESTRICTED"]
["2014-09-08",-19,"MAVERIK CNTRY STRE 200"]
["2014-09-08",-10,"BYU STORE"]
["2014-09-06",-19,"AUTOZONE #0862"]
["2014-09-05",-7,"Amazon.com"]
["2014-09-05",-7,"BYU STORE - RESTRICTED"]
["2014-09-04",-20,"SMITHS FOOD #4136"]
["2014-09-04",-4,"BYU STORE"]
["2014-09-02",-5,"WAL-MART #1768"]
["2014-09-02",-2,"NOODLES & CO 705"]
["2014-09-01",-5,"WENDYS #6074"]
["2014-08-30",-9,"SHELL OIL 57444599807"]
["2014-08-30",-15,"SUBWAY        00360677"]
["2014-08-30",-16,"CHEVRON 00309397"]
["2014-08-29",-18,"SUBWAY        03140753"]
["2014-08-29",-7,"CIRCLE K 03419"]
["2014-08-29",-7,"CHEVRON 00207750"]
["2014-08-28",-9,"BYU STORE - RESTRICTED"]
["2014-08-27",-16,"AMAZON MKTPLACE PMTS"]
["2014-08-27",-9,"AMAZON MKTPLACE PMTS"]
["2014-08-24",-16,"SUBWAY        03140753"]
["2014-08-24",-18,"CHEVRON 00373471"]
["2014-08-24",-12,"SHELL OIL 60541220549"]
["2014-08-22",-16,"BIG O TIRES"]
["2014-08-22",-19,"CHEVRON 00306924"]
["2014-08-22",-13,"CHEVRON 00207046"]
["2014-08-20",-17,"BARBACOA MEXICAN GRILL"]
["2014-08-16",-16,"7-ELEVEN 36451"]
["2014-08-16",-13,"7-ELEVEN 36451"]
["2014-08-16",-6,"CINEMARK THEATRES 061"]
["2014-08-15",-18,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-15",-2,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-14",-2,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-14",-1,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-13",-16,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-13",-14,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-12",-6,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-12",-12,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-11",-6,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-11",-20,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-11",-9,"TARGET 00017541 OREM UT"]
["2014-08-08",-3,"WAL-MART #1768 OREM UT"]
["2014-08-08",-3,"DOLRTREE 2601 00026013 SANDY UT"]
["2014-08-07",-3,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-08-07",-14,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-07-30",-14,"UTA-FRONTRUNNER TVM SALT LAKE CITUT"]
["2014-07-22",-20,"SMITHS FOOD #4136 PROVO UT"]
["2014-07-14",-14,"SMITHS FOOD #4136 PROVO UT"]
["2014-07-06",-8,"ALLEN'S SUPER SAVE PROVO UT"]
["2014-06-28",-17,"SMITHS FOOD #4136 PROVO UT"]
["2014-06-20",-11,"WM SUPERCENTER #1768 OREM UT"]
["2014-06-12",-1,"SMITHS FOOD #4144 OREM UT"]
["2014-06-04",-8,"WAL-MART #1768 OREM UT"]
["2014-05-27",-20,"SMITHS FOOD #4136 PROVO UT"]
["2014-05-19",-18,"SMITHS FOOD #4136 PROVO UT"]
["2014-05-11",-16,"ALLEN'S SUPER SAVE PROVO UT"]
["2014-05-03",-10,"TARGET 00017541 OREM UT"]
["2014-04-25",{"$f":"RANDBETWEEN(-20,-1)","v":-17},"WAL-MART #1768 OREM UT"]
["2014-04-17",-14,"DOLRTREE 2601 00026013 SANDY UT"]
["2014-04-09",-20,"BYU TNRB COPY CENTER PROVO UT"]
["2014-04-01",-2,"WM SUPERCENTER #1768 OREM UT"]
["2014-03-24",-17,"WM SUPERCENTER #1768 OREM UT"]
["2014-03-16",-19,"WAL-MART #5235 SANDY UT"]
["2014-03-08",-8,"DOLRTREE 2601 00026013 SANDY UT"]
["2014-02-28",-9,"BYU TNRB COPY CENTER PROVO UT"]
["2014-02-20",-2,"WM SUPERCENTER #1768 OREM UT"]
["2014-02-12",-18,"TARGET 00017541 OREM UT"]
["2014-02-04",-14,"WAL-MART #1768 OREM UT"]
["2014-01-27",-15,"DOLRTREE 2601 00026013 SANDY UT"]
["2014-01-19",-16,"BYU TNRB COPY CENTER PROVO UT"]
["2014-01-11",-6,"BYU TNRB COPY CENTER PROVO UT"]
["2014-01-03",-11,"WM SUPERCENTER #1768 OREM UT"]

{"sheet":"Sensitivity","index":14,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Home/Car Loan","Gray are Inputs to manually change"]
[null,null,null,null,"Price",null,null,null,"Down Payment",null,null,null,"Term",null,null,null,"Interest Rate"]
["Inputs"]
["Price",500000,null,"Price","Monthly Payment","Total Interest",null,"Down Payment","Monthly Payment","Total Interest",null,"Term","Monthly Payment","Total Interest",null,"Interest Rate","Monthly Payment","Total Interest"]
["Down Payment",10000,null,250000,2011.56,474160.36,null,5000,3982.88,938837.5,null,180,5071.33,412839.93,null,4.4999999999999998E-2,2482.7600000000002,403792.89]
["Annual Interest Rate",0.09,null,300000,2413.87,568992.43000000005,null,6000,3974.84,936940.86,null,360,4023.11,948320.71,null,5.3999999999999999E-2,2751.5,500540.32]
["Term (Months to Pay) ",360,null,350000,2816.18,663824.5,null,7000,3966.79,935044.22,null,null,null,null,null,6.3E-2,3032.97,601868]
["*If Car Loan enter 12, 24, 36, 48, or 60",null,null,400000,3218.49,758656.57,null,8000,3958.74,933147.58,null,null,null,null,null,7.1999999999999995E-2,3326.06,707382.4]
["*If Home Loan enter 180 or 360",null,null,450000,3620.8,853488.64000000001,null,9000,3950.7,931250.94,null,null,null,null,null,8.1000000000000003E-2,3629.66,816678.93]
[null,null,null,500000,4023.11,948320.71,null,10000,3942.65,929354.3,null,null,null,null,null,0.09,3942.65,929354.3]
["Outputs",null,null,550000,4425.42,1043152.78,null,11000,3934.6,927457.65,null,null,null,null,null,9.8999999999999991E-2,4263.9399999999996,1045016.84]
["Amount Financed",{"$f":"Price-DownPay","v":490000},null,600000,4827.74,1137984.8500000001,null,12000,3926.56,925561.01,null,null,null,null,null,0.108,4592.49,1163294.71]
["Monthly Payment",{"$f":"PMT(IntRate/12,Term,-Loan)","v":3942.6508230294348},null,650000,5230.05,1232816.92,null,13000,3918.51,923664.37,null,null,null,null,null,0.11699999999999999,4927.34,1283841.7]
["Total Interest Paid ",{"$f":"Payment*Term-Loan","v":929354.29629059648},null,700000,5632.36,1327648.99,null,14000,3910.47,921767.73,null,null,null,null,null,0.126,5267.61,1406340.98]
[null,null,null,750000,6034.67,1422481.07,null,15000,3902.42,919871.09,null,null,null,null,null,0.13500000000000001,5612.52,1530507.08]
[null,null,null,800000,6436.98,1517313.14,null,16000,3894.37,917974.45,null,null,null,null,null,0.14399999999999999,5961.35,1656086.18]
[null,null,null,850000,6839.29,1612145.21,null,17000,3886.33,916077.81,null,null,null,null,null,0.153,6313.49,1782855.33]
[null,null,null,900000,7241.6,1706977.28,null,18000,3878.28,914181.16,null,null,null,null,null,0.16200000000000001,6668.39,1910620.85]
[null,null,null,950000,7643.91,1801809.35,null,19000,3870.23,912284.52,null,null,null,null,null,0.17099999999999999,7025.6,2039216.01]
[null,null,null,1000000,8046.23,1896641.42,null,20000,3862.19,910387.88,null,null,null,null,null,0.18,7384.72,2168498.6]

{"sheet":"Amortization Schedule ","index":15,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Inputs","Gray are Inputs to manually change",null,"Month ","Payment ","Interest ","Principal","Extra Payment ","Loan"]
["Price",30000,null,null,null,null,null,null,{"$f":"B4","v":30000}]
["Down Payment",0,null,1,{"$f":"$B$12","v":1289.4363593866833},{"$f":"$B$5/12*I2","v":75},{"$f":"E3-F3","v":1214.4363593866833},null,{"$f":"I2-G3-H3","v":28785.563640613316}]
["Total Financed ",{"$f":"B2-B3","v":30000},null,2,{"$f":"$B$12","v":1289.4363593866833},{"$f":"$B$5/12*I3","v":71.963909101533289},{"$f":"E4-F4","v":1217.47245028515},null,{"$f":"I3-G4-H4","v":27568.091190328167}]
["Annual Interest Rate",0.03,null,3,1289.4363593866833,68.920227975820424,1220.516131410863,null,26347.575058917304]
["Term (Months to Pay) ",24,null,4,1289.4363593866833,65.868937647293265,1223.5674217393901,null,25124.007637177914]
["*If Car Loan Enter 12, 24, 36, 48, or 60",null,null,5,1289.4363593866833,62.810019092944785,1226.6263402937386,100,23797.381296884174]
["*If Home Loan Enter 180 or 360",null,null,6,1289.4363593866833,59.493453242210435,1229.9429061444728,100,22467.438390739702]
[null,null,null,7,1289.4363593866833,56.168595976849254,1233.2677634098341,100,21134.17062732987]
["Outputs",null,null,8,1289.4363593866833,52.835426568324678,1236.6009328183586,100,19797.569694511512]
["Amount Financed",{"$f":"B4","v":30000},null,9,1289.4363593866833,49.493924236278779,1239.9424351504044,100,18457.627259361107]
["Monthly Payment",{"$f":"PMT(B5/12,B6,-B4)","v":1289.4363593866833},null,10,1289.4363593866833,46.144068148402766,1243.2922912382805,100,17114.334968122825]
["Total Interest Paid ",{"$f":"B12*B6-B11","v":946.47262528039937},null,11,1289.4363593866833,42.785837420307061,1246.6505219663763,100,15767.684446156449]
["Total Cost of Loan",{"$f":"B13+B11","v":30946.472625280399},null,12,1289.4363593866833,39.419211115391121,1250.0171482712922,100,14417.667297885157]
[null,null,null,13,1289.4363593866833,36.044168244712893,1253.3921911419704,100,13064.275106743185]
["Extra Payment ",null,null,14,1289.4363593866833,32.660687766857961,1256.7756716198253,100,11707.49943512336]
["Extra Payment Amount",100,null,15,1289.4363593866833,29.2687485878084,1260.1676107988749,100,10347.331824324485]
["# of Months Remaining on Loan",20,null,16,1289.4363593866833,25.868329560811212,1263.5680298258721,100,8983.7637944986127]
["# of Months Extra Payment is Made ",16,null,17,1289.4363593866833,22.459409486246532,1266.9769499004367,100,7616.7868445981758]
[null,null,null,18,1289.4363593866833,19.041967111495438,1270.3943922751878,100,6246.392452322988]
["New Total Interest Paid ",{"$f":"SUM(F3:F25)","v":900.64597132390577},null,19,1289.4363593866833,15.615981130807471,1273.8203782558758,100,4872.5720740671122]
[null,null,null,20,1289.4363593866833,12.18143018516778,1277.2549292015156,100,3495.3171448655967]
["Total Interest Saved ",{"$f":"B13-B21","v":45.826653956493601},null,21,1289.4363593866833,8.7382928621639913,1280.6980665245194,null,2214.6190783410775]
["# of Months Reduced ",1,null,22,1289.4363593866833,5.5365476958526942,1283.8998116908306,null,930.71926665024694]
[null,null,null,23,933.04606481687256,2.3267981666256174,930.71926665024694,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Payment Savings ",{"$f":"B14-B24","v":30945.472625280399}]
["Total Ineterest Savings ",{"$f":"B16-B25","v":0}]