{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":91,"n_cols":4,"rows_kept":91,"flags":["formulas_cached_only"]}
["FOR MONTH:"]
["INCOME","Actual","Budget","Diff +/-"]
["Wages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Interest/dividends",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Miscellaneous",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Income totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["EXPENSES"]
["HOME"]
["Mortgage/rent",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Utilities",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Home telephone",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Cellular telephone",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Home repairs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Home improve",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Home security",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Garden supplies",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Home totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["DAILY STUFF"]
["Groceries ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Child care",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Dry cleaning",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Dining out",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Housecleaning ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Dog walker",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Daily Stuff total",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["COMMUTE"]
["Gas/fuel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Insurance",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Repairs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Car wash",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Parking",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Public transport",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Commute totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["FUN"]
["Cable TV",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Video/DVD rentals",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Movies/plays",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Concerts/clubs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Fun totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["HEALTH"]
["Health club dues",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Insurance",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Prescriptions",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["OTC drugs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Co-Pay",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Pet medicines",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Other Medical",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Life insurance",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Health totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["TRAVEL"]
["Plane fare",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Accommodations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Food",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Souvenirs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Pet boarding",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Rental car",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Travel totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["SPORTS"]
["Gym fees",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Sports equipment",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Team dues",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Toys/child gear",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Sports totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Dues/Subs"]
["Magazines",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Newspapers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Internet connect",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Public radio",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Public television",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Religious donation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Charity",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["D/S totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["PERSONAL"]
["Clothing",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Gifts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Salon/barber",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Books",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Music (CDs, etc.)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Personal totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Misc. Expenses"]
["Long-term savings",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Retirement (401k, \nRoth IRA)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Credit card",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Income tax\n (additional)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Other ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Other",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["Misc. Exp. totals",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Total Expenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Cash Flow",{"v":0,"d":"0.00"}]
["Over/Under Budget",null,{"v":0,"d":"0.00"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}