{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Summary","Monthly Income","Monthly Expenses"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Summary","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,1,2,3]]}
[null,"SIMPLE MONTHLY BUDGET"]
[null,"PERCENTAGE OF INCOME SPENT"]
[null,{"$f":"TotalMonthlyExpenses","v":2336},null,null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":0.62293333333333334}]
[null,"SUMMARY"]
[null,"Total Monthly Income","Total Monthly Expenses","Balance"]
[null,{"$f":"TotalMonthlyIncome","v":3750},{"$f":"TotalMonthlyExpenses","v":2336},{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":1414}]

{"sheet":"Monthly Income","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"BudgetTitle","v":"SIMPLE MONTHLY BUDGET"}]
[null,"MONTHLY INCOME"]
[null,"Item","Amount"]
[null,"Income 1",2500]
[null,"Income 2",1000]
[null,"Other",250]

{"sheet":"Monthly Expenses","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"BudgetTitle","v":"SIMPLE MONTHLY BUDGET"}]
[null,"MONTHLY EXPENSES"]
[null,"Item","Amount"]
[null,"Rent/mortgage",800]
[null,"Electric",120]
[null,"Gas",50]
[null,"Cell phone",45]
[null,"Groceries",500]
[null,"Car payment",273]
[null,"Auto expenses",120]
[null,"Student loans",50]
[null,"Credit cards",100]
[null,"Auto Insurance",78]
[null,"Personal care",50]
[null,"Entertainment",100]
[null,"Miscellaneous",50]