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

{"sheet":"Simple Monthly Budget","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"merged":[[3,1,3,2],[3,4,3,6],[5,4,5,5],[7,4,7,6],[10,1,10,2],[11,1,11,2]]}
[]
[]
[]
[null,"MONTHLY INCOME",null,null,"PERCENTAGE OF INCOME SPENT"]
[]
[null,"Item","Amount",null,{"$f":"TotalMonthlyExpenses","v":2336},null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":{"v":0.584,"d":"58%"}}]
[null,"Income 1",{"v":2500,"d":"$2,500.00"}]
[null,"Income 2",{"v":1000,"d":"$1,000.00"},null,"SUMMARY"]
[null,"Income 3",{"v":250,"d":"$250.00"},null,"Total Monthly Income",null,{"$f":"TotalMonthlyIncome","v":{"v":4000,"d":"$4,000.00"}}]
[null,"Other",{"v":250,"d":"$250.00"},null,"Total Monthly Expenses",null,{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"$2,336.00"}}]
[]
[null,"MONTHLY EXPENSES",null,null,"BALANCE",null,{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":{"v":1664,"d":"$1,664.00"}}]
[null,"Item","Amount"]
[null,"Rent/mortgage",{"v":800,"d":"$800.00"}]
[null,"Electric",{"v":120,"d":"$120.00"}]
[null,"Gas",{"v":50,"d":"$50.00"}]
[null,"Cell phone",{"v":45,"d":"$45.00"}]
[null,"Groceries",{"v":500,"d":"$500.00"}]
[null,"Car payment",{"v":273,"d":"$273.00"}]
[null,"Auto expenses",{"v":120,"d":"$120.00"}]
[null,"Student loans",{"v":50,"d":"$50.00"}]
[null,"Credit cards",{"v":100,"d":"$100.00"}]
[null,"Auto Insurance",{"v":78,"d":"$78.00"}]
[null,"Personal care",{"v":50,"d":"$50.00"}]
[null,"Entertainment",{"v":100,"d":"$100.00"}]
[null,"Miscellaneous",{"v":50,"d":"$50.00"}]