{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Simple Monthly Budget"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":2,"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":"Simple Monthly Budget","index":0,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[3,7,4,7],[7,1,7,2],[3,4,4,6],[7,6,7,7],[8,6,8,7]]}
["BMRWA Monthly Budget"]
[]
[null,"MONTHLY INCOME",null,null,"PERCENTAGE OF INCOME SPENT",null,null,null,null,null,"Barn Café Min $22.00"]
[null,"Item","Amount",null,{"$f":"TotalMonthlyExpenses","v":11492},null,null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":1.0447272727272727},null,null,"MM Min $11.00 x units served"]
[null,"Min Monthly Bill",11000,null,null,null,null,null,null,null,"USACOE $270.00 min"]
[null,"Income 2",0,null,null,null,null,null,null,null,"Residental min $38.00"]
[null,"Other",0,null,"SUMMARY"]
[null,null,null,null,"Total Monthly Income","Total Monthly Expenses","Balance",null,null,null,"Residential rate $7.00 per 1000 "]
[null,"MONTHLY EXPENSES",null,null,{"$f":"TotalMonthlyIncome","v":11000},{"$f":"TotalMonthlyExpenses","v":11492},{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":-492}]
[null,"Item","Amount"]
[null,"Debt service funding",4600]
[null,"Payroll",2000]
[null,"L/M bill 274 x 4.69 =",1285]
[null,"Asset Depreciation Reserve",600]
[null,"Vehicle Mileage",600]
[null,"Payroll with-holding",500]
[null,"Reserve/Emergency fund",500]
[null,"insurance",400]
[null,"Twin's Bookkeeping",200]
[null,"Rent-office",150]
[null,"O&M - not Res./emergency ",150]
[null,"Phone/Internet",130]
[null,"Postage",100]
[null,"Electric",75]
[null,"Intedata",60]
[null,"Office Supplies",50]
[null,"Misc.",50]
[null,"Fidelity Bond",30]
[null,"AR 1 Call",12]