{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Budget Tool With Buttons","Information"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"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 Tool With Buttons","index":0,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[[19,3,19,6],[22,3,22,6],[1,0,31,0],[0,1,0,14],[2,1,2,14],[4,3,4,6],[4,11,4,13],[6,3,6,6],[16,3,16,6],[27,3,27,5],[8,3,8,6],[12,3,12,6],[14,3,14,6],[10,3,10,6],[25,3,25,5]]}
[]
[]
[null,"M O N T H L Y    B U D G E T    P R O G R A M"]
[]
[null,null,null,"Starting Account Balance",null,null,null,null,0,null,null,"[Month, Year] Expenses"]
[]
[null,null,null,"[Type income source #1]",null,null,null,null,0,null,null,"Rent/Housing",null,0]
[]
[null,null,null,"[Type income source #2]",null,null,null,null,0,null,null,"Groceries",null,0]
[]
[null,null,null,"[Type income source #3]",null,null,null,null,0,null,null,"Utilities Electricity/Water/Trash",null,0]
[]
[null,null,null,"[Type income source #4]",null,null,null,null,0,null,null,"Clothes/Personal Care",null,25]
[]
[null,null,null,"Total Income for Month",null,null,null,null,{"$f":"SUM(I7,I9,I11,I13)","v":0},null,null,"Medical Insurance/Expenses",null,0]
[]
[null,null,null,"Initial Balance + Income",null,null,null,null,{"$f":"SUM(I5,I15)","v":0},null,null,"Household/Cleaning Supplies",null,0]
[]
[]
[null,null,null,"Monthly Expense Total",null,null,null,null,{"$f":"SUM(N7,N9,N11,N13,N15,N17,N20,N23,N25,N27,N29,N31)","v":25},null,null,"Vehicle Expenses/Insurance",null,0]
[]
[]
[null,null,null,"Ending Account Balance",null,null,null,null,{"$f":"SUM(I17-I20)","v":-25},null,null,"Phone Service",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Entertainment and Leisure",null,0]
[null,null,null,"File type must be: xlsm"]
[null,null,null,null,null,null,null,null,null,null,null,"Credit Card",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Savings",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"[Type expense name here.]",null,0]

{"sheet":"Information","index":1,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[1,"Most of this spreadsheet has been protected against accidental changes that will break its functions."]
[2,"The password to unlock the protected cells is: BalanceBudget"]
[3,"If you unlock the protected cells and break the functions, you can always download a new file from the Encore website."]