{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Summary","Monthly Income","Monthly Expenses"],"not_rendered":{"charts":1,"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,1,0,4],[1,1,1,4],[3,1,3,3],[5,1,5,4]]}
[null,"Simple monthly budget"]
[null,"PERCENTAGE OF INCOME SPENT"]
[]
[null,{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"233600.00%"}},null,null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":{"v":0.6229333333333333,"d":"62%"}}]
[]
[null,"SUMMARY"]
[null,"TOTAL MONTHLY INCOME","TOTAL MONTHLY EXPENSES","BALANCE"]
[null,{"$f":"TotalMonthlyIncome","v":{"v":3750,"d":"£3,750"}},{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"£2,336"}},{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":{"v":1414,"d":"£1,414"}}]

{"sheet":"Monthly Income","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"Summary!B1","v":"Simple monthly budget"}]
[null,"MONTHLY INCOME"]
[null,"ITEM","AMOUNT"]
[null,"Income 1",{"v":2500,"d":"£2,500.00"}]
[null,"Income 2",{"v":1000,"d":"£1,000.00"}]
[null,"Other",{"v":250,"d":"£250.00"}]

{"sheet":"Monthly Expenses","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"Summary!B1","v":"Simple monthly budget"}]
[null,"MONTHLY INCOME"]
[null,"ITEM","AMOUNT"]
[null,"Rent/mortgage",{"v":800,"d":"£800.00"}]
[null,"Electric",{"v":120,"d":"£120.00"}]
[null,"Petrol",{"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"}]