{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Current Month","Sheet2","Blank","Chart Data"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":4,"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":"Current Month","index":0,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,5,12,6],[14,5,14,6],[3,5,3,6],[5,5,5,6],[6,5,6,6],[8,5,8,6],[9,5,9,6],[11,5,11,6]]}
[]
[null,"Nobody's Budget",null,null,null,null,null,null,null,null," "]
[null,"Percentage of Income Spent",null,null,null,"Summary"]
[null,null,null,null,null,"TOTAL MONTHLY INCOME"]
[]
[null,null,null,null,null,{"$f":"SUM(MonthlyIncome[AMOUNT])","v":3750}]
[null,null,null,null,null,"TOTAL MONTHLY EXPENSES"]
[]
[null,null,null,null,null,{"$f":"SUM(MonthlyExpenses[AMOUNT])","v":2336}]
[null,null,null,null,null,"TOTAL MONTHLY SAVINGS"]
[]
[null,null,null,null,null,{"$f":"SUM(Savings[AMOUNT])","v":550}]
[null,null,null,null,null,"CASH BALANCE"]
[]
[null,null,null,null,null,{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses-TotalMonthlySavings","v":864}]
[null,"Monthly Income",null,null,"Monthly Expenses",null,null,null,"Monthly Savings"]
[null,"ITEM","AMOUNT",null,"ITEM","DUE DATE","AMOUNT",null,"DATE","AMOUNT"]
[null,"Income Source 1",2500,null,"Rent/mortgage","[Date]",800,null,"[Date]",200]
[null,"Income Source 2",1000,null,"Electric","[Date]",120,null,"[Date]",250]
[null,"Other",250,null,"Gas","[Date]",50,null,"[Date]",100]
[null,null,null,null,"Cell phone","[Date]",45]
[null,null,null,null,"Groceries","[Date]",500]
[null,null,null,null,"Car payment","[Date]",273]
[null,null,null,null,"Auto expenses","[Date]",120]
[null,null,null,null,"Student loans","[Date]",50]
[null,null,null,null,"Credit cards","[Date]",100]
[null,null,null,null,"Auto Insurance","[Date]",78]
[null,null,null,null,"Personal care","[Date]",50]
[null,null,null,null,"Entertainment","[Date]",100]
[null,null,null,null,"Miscellaneous","[Date]",50]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Blank","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Chart Data","index":3,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[null,"CHART DATA"]
[]
[null,{"$f":"MIN(1,1-B5)","v":0.37706666666666666}]
[null,{"$f":"MIN(TotalMonthlyExpenses/TotalMonthlyIncome,1)","v":0.62293333333333334}]
[null,{"$f":"(TotalMonthlyExpenses/TotalMonthlyIncome)>1","v":false}]