{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Scarcity & Budgeting Worksheet","Sheet3"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Scarcity & Budgeting Worksheet","index":0,"n_rows":52,"n_cols":28,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,6,51,15]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB7=0,\"\",CHOOSE(AB7,\"$2,300.00\",\"$3,050.00\",\"$4,150.00\",\"$5,100.00\"))","v":""},"Gross (Before Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB7=0,\"\",IF(AB7=1,-(M8*0.15),-(M8*0.25)))","v":""},"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB7=0,\"\",(M8+M9))","v":""},"Net (Take Home)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,0]
[null,null,0]
[null,"Price per Item","# of Items",null,"Total Clothing Cost"]
[null,20,null,"Thrift Store",{"$f":"C17*B17","v":0},null,null,200]
[null,50,null,"In style, but cheap",{"$f":"C18*B18","v":0},null,null,300]
[null,100,null,"The best styles",{"$f":"C19*B19","v":0},null,null,500]
[null,null,{"$f":"SUM(C17:C19)","v":0},null,{"$f":"SUM(E17:E19)","v":0}]
[null,null,{"$f":"IF(C20=0,\"\",IF(C20=8,\"Good Job\",IF(C20>8,\"You have too many items of clothing.  You only need 8 pieces.\",IF(C20<8,\"You do not have enough items of clothing.  You need a minimum of 8.\"))))","v":""},null,null,null,null,{"$f":"IF(AB8=0,\"\",CHOOSE(AB8,H17,H18,H19))","v":""},{"$f":"IF(AB8=0,\"\",CHOOSE(AB8,\"I hope you like peanut butter and jelly\",\"Better learn how to cook\",\"Better get a gym membership\"))","v":""}]
[]
[]
[]
[null,750,null,null,null,null,null,40]
[null,1200,null,null,null,null,null,120]
[null,1500,null,null,null,null,null,200]
[null,null,null,null,null,null,null,300]
[null,{"$f":"IF(AB9=0,\"\",CHOOSE(AB9,B25,B26,B27))","v":""},{"$f":"IF(AB9=0,\"\",CHOOSE(AB9,\"Don't plan on taking your friends there\",\"It's not the best neighborhood, but it will do\",\"You are sure to impress your friends\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AB10=0,\"\",CHOOSE(AB10,H25,H26,H27,H28))","v":""},{"$f":"IF(AB10=0,\"\",CHOOSE(AB10,\"Go see a movie on Saturday night\",\"Go out occasionally during the week, but mainly on the weekends\",\"You are out with friends almost every night\",\"You really are a social butterfly\"))","v":""}]
[]
[]
[]
[null,150,null,null,null,null,null,{"$f":"IF(M10=\"\",\"\",NM10*0)","v":""}]
[null,400,null,null,null,null,null,{"$f":"IF(M10=\"\",\"\",M10*0.05)","v":""}]
[null,500,null,null,null,null,null,{"$f":"IF(M10=\"\",\"\",M10*0.1)","v":""}]
[]
[null,{"$f":"IF(AB11=0,\"\",CHOOSE(AB11,B34,B35,B36))","v":""},{"$f":"IF(AB11=0,\"\",CHOOSE(AB11,\"Budget Car\",\"Practical Car\",\"Driving in Style\"))","v":""},null,null,null,null,{"$f":"IF(AB12=0,\"\",CHOOSE(AB12,H34,H35,H36))","v":""}]
[]
[null,null,null,null,"Expenses"]
[null,null,null,null,"Clothing",{"$f":"E20","v":0}]
[null,null,null,null,"Food",{"$f":"H21","v":""}]
[null,null,null,null,"Rent",{"$f":"B29","v":""}]
[null,null,null,null,"Entertainment",{"$f":"H30","v":""}]
[null,null,null,null,"Car",{"$f":"B38","v":""}]
[null,null,null,null,"Tithes",{"$f":"H38","v":""}]
[null,null,null,null,"Total",{"$f":"SUM(F41:F46)","v":0}]
[]
[null,null,null,null,"Summary"]
[null,null,null,null,"Take Home",{"$f":"M10","v":""}]
[null,null,null,null,"Expenses",{"$f":"SUM(F41:F46)","v":0}]
[null,null,null,null,"Leftover (Savings)",{"$f":"IF(M10=\"\",\"\",(F50-F51))","v":""},{"$f":"IF(F52=\"\",\"\",IF(F52<0,\"You have spent too much money and are over budget.  You need to go back and make better choices.\",\"Good Job.  You have successfully budgeted your money.\"))","v":""}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}