{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["Customize Your Budgeter","Income Data","Utilities Data","Insurance Data","Living Expenses Data","Entertainment Data","Credit Cards Data","Budget Summary","Budget Graph","Macros","Lock","Intl Data Table"],"not_rendered":{"charts":1,"images":1,"macros":1,"defined_names":496,"comments":56},"unopened":[{"sheet":"Macros","index":9,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Customize Your Budgeter","index":0,"n_rows":41,"n_cols":8,"rows_kept":41,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":7},"Hover Your Pointer"]
[{"$nulls":7},"HERE for a Useful Tip!"]
[]
[{"$nulls":3},"Type Personal Information Here..."]
[]
[{"$nulls":4},"Family Name  ","FAMILY NAME","Phone Number  ","Phone Number"]
[{"$nulls":4},"Address  ","Family Address","Fax Number  ","Fax Number"]
[{"$nulls":4},"City  ","City"]
[{"$nulls":4},"State  ","State"]
[{"$nulls":4},"ZIP Code  ","ZIP Code"]
[]
[]
[{"$nulls":3},"Specify Default Budgeter Information Here..."]
[]
[{"$nulls":4},"Self Name  ","","Spouse Name  ",""]
[]
[]
[{"$nulls":3},"Formatted Information"]
{"$rows_empty":12}
[{"$nulls":5},1]
[{"$nulls":5},0]
[{"$nulls":5},true]
[]
[{"$nulls":5},"Budget Summary"]

{"sheet":"Income Data","index":1,"n_rows":23,"n_cols":7,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Income Data Sheet?"]
[]
[]
[{"$nulls":5},"",""]
[{"$nulls":4},"Gross Income     "]
[{"$nulls":4},"Federal Withholding     "]
[{"$nulls":4},"State Withholding     "]
[{"$nulls":4},"Social Security     "]
[{"$nulls":4},"Other     "]
[]
[{"$nulls":4},"Net Salary     ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":5},"Your Monthly Net Salary:  ",{"v":0,"d":"0.00"}]
[{"$nulls":5},"Your Spouse's Monthly Net Salary:  ",{"v":0,"d":"0.00"}]
[{"$nulls":5},"Other Income:   "]
[]
[{"$nulls":5},"Total Monthly Income:   ",{"v":0,"d":"0.00"}]

{"sheet":"Utilities Data","index":2,"n_rows":63,"n_cols":10,"rows_kept":63,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Utilities Data Sheet?"]
[]
[]
[]
[{"$nulls":5},"Amount ($)",null,"MM/DD/YY",null,"Ave Bill"]
[{"$nulls":4},"Electricity     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[{"$nulls":9},"Ave Bill"]
[{"$nulls":4},"Cable     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[]
[{"$nulls":5},"Amount ($)",null,"MM/DD/YY",null,"Ave Bill"]
[{"$nulls":4},"Phone     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[{"$nulls":9},"Ave Bill"]
[{"$nulls":4},"Gas     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[{"$nulls":9},"Ave Bill"]
[{"$nulls":4},"Oil      ",{"$nulls":4},{"v":0,"d":"0.00"}]
{"$rows_empty":7}
[{"$nulls":4},"Other     ","Amount ($)",null,"MM/DD/YY",null,"Ave Bill"]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"Total Anticipated Utilities     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Contingency Percentage (%)     "]
[{"$nulls":4},"(15% recommended)     "]
[]
[]
[{"$nulls":4},"Total Monthly Utility Expenses     ",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"Insurance Data","index":3,"n_rows":44,"n_cols":15,"rows_kept":44,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Insurance Data Sheet?"]
[]
[]
[]
[{"$nulls":12},"Monthly",null,"# of"]
[{"$nulls":4},"Policy Type / Name",null,"Policy Number",null,"Agent",null,"Policy Period",null,"Amount",null,"installments"]
[]
[{"$nulls":4},"Car"]
[]
[]
[]
[{"$nulls":4},"Medical"]
[]
[]
[]
[{"$nulls":4},"Homeowner's"]
[]
[]
[]
[{"$nulls":4},"Life"]
[]
[]
[]
[{"$nulls":4},"Other"]
{"$rows_empty":8}
[{"$nulls":7},"Total Anticipated Monthly Insurance     ",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[{"$nulls":7},"Contingency Percentage     "]
[{"$nulls":7},"(10% recommended)     "]
[]
[{"$nulls":7},"Total Monthly Insurance     ",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"Living Expenses Data","index":4,"n_rows":53,"n_cols":7,"rows_kept":53,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Living Expenses Data Sheet?"]
[]
[]
[{"$nulls":6},"Payment per month"]
[{"$nulls":4},"Rent or Mortgage     "]
[]
[{"$nulls":4},"Car Payment(s)     "]
[]
[{"$nulls":4},"Commuting Expense     "]
[]
[{"$nulls":4},"Groceries     "]
[]
[{"$nulls":4},"Miscellaneous Loans     "]
{"$rows_empty":9}
[{"$nulls":4},"Miscellaneous Expenses"]
{"$rows_empty":17}
[{"$nulls":4},"Total Anticipated Living and",null,{"v":0,"d":"0.00"}]
[{"$nulls":4},"     Other Expenses"]
[]
[{"$nulls":4},"Contingency Percentage"]
[{"$nulls":4},"     15% recommended"]
[]
[{"$nulls":4},"Total Monthly Living and Other Expenses",null,{"v":0,"d":"0.00"}]

{"sheet":"Entertainment Data","index":5,"n_rows":39,"n_cols":7,"rows_kept":39,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Entertainment Data Sheet?"]
[]
[]
[{"$nulls":6},"Amount per month"]
[{"$nulls":4},"Dining Out"]
[]
[{"$nulls":4},"Movies"]
[]
[{"$nulls":4},"Music"]
[]
[{"$nulls":4},"Books"]
[]
[{"$nulls":4},"Vacations"]
[]
[{"$nulls":4},"Miscellaneous entertainment expenses"]
{"$rows_empty":12}
[{"$nulls":4},"Total Anticipated Entertainment Expenses",null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Contingency Percentage"]
[{"$nulls":4},"     15% recommended"]
[]
[{"$nulls":4},"Total Monthly Entertainment Expenses",null,{"v":0,"d":"0.00"}]

{"sheet":"Credit Cards Data","index":6,"n_rows":65,"n_cols":13,"rows_kept":65,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"What is the Credit Cards Data Sheet?"]
[]
[]
[]
[{"$nulls":8},"Interest"]
[{"$nulls":4},"Card Name",null,"Account Number",null,"Rate",null,"Total Balance",null,"Monthly Payment"]
{"$rows_empty":13}
[{"$nulls":4},"Department Store (specify)"]
{"$rows_empty":13}
[{"$nulls":4},"Gas (specify)"]
{"$rows_empty":8}
[{"$nulls":4},"Other (specify)"]
{"$rows_empty":9}
[{"$nulls":8},"Total Anticipated Credit Card Expense     ",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[{"$nulls":8},"Contingency Percentage (%)     "]
[{"$nulls":8},"(15% recommended)"]
[]
[]
[{"$nulls":8},"Total Monthly Credit Card Expense     ",{"$nulls":3},{"v":0,"d":"0.00"}]

{"sheet":"Budget Summary","index":7,"n_rows":31,"n_cols":9,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
[34547]
{"$rows_empty":12}
[{"$nulls":4},"Month of:",null,""]
[]
[{"$nulls":6},"With Contingency",null,"No Contingency"]
[]
[{"$nulls":4},"Total Monthly Income",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Utilities",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Insurance",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Living and Other",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Entertainment",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Credit Cards",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Surplus / (Shortfall)",null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]

{"sheet":"Budget Graph","index":8,"n_rows":78,"n_cols":6,"rows_kept":78,"flags":["formulas_cached_only"]}
{"$rows_empty":72}
[{"$nulls":4},"Utilities",0]
[{"$nulls":4},"Insurance",0]
[{"$nulls":4},"Credit Cards",0]
[{"$nulls":4},"Living and Other",0]
[{"$nulls":4},"Entertainment",0]
[{"$nulls":4},"Surplus / (Shortfall)",0]

{"sheet":"Lock","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Intl Data Table","index":11,"n_rows":16,"n_cols":28,"rows_kept":16,"hidden":true,"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"US","UK","Canada","Australia","New Zealand","Ireland","Arabic Countries","Austria","China","Denmark","France","Germany","Israel","Italy","Japan","Korea","Luxembourg","Netherlands","Norway","South Africa","Spain","Sweden","Switzerland","Taiwan","Venezuela"]
["Sheet Name","Cell Address","Action Code",-999,44,2,61,64,353,785,43,86,45,33,49,972,39,81,82,352,31,47,27,34,46,41,886,58]
["Utilities Data","F11",1,"Amount ($)","Amount (£)","Amount ($)","Amount ($)","Amount ($)","Amount (IR£)","Amount","Amount (ÖS)","Amount","Amount(kr)","Amount(F)","Amount(DM)","Amount","Amount(L.)","Amount(¥)","Amount","Amount(F)","Amount(F)","Amount(kr)","Amount(R)","Amount(Pts)","Amount(kr)","Amount(SFr.)","Amount","Amount(Bs)"]
["Utilities Data","F26",1,"Amount ($)","Amount (£)","Amount ($)","Amount ($)","Amount ($)","Amount (IR£)","Amount","Amount (ÖS)","Amount","Amount(kr)","Amount(F)","Amount(DM)","Amount","Amount(L.)","Amount(¥)","Amount","Amount(F)","Amount(F)","Amount(kr)","Amount(R)","Amount(Pts)","Amount(kr)","Amount(SFr.)","Amount","Amount(Bs)"]
["Utilities Data","F49",1,"Amount ($)","Amount (£)","Amount ($)","Amount ($)","Amount ($)","Amount (IR£)","Amount","Amount (ÖS)","Amount","Amount(kr)","Amount(F)","Amount(DM)","Amount","Amount(L.)","Amount(¥)","Amount","Amount(F)","Amount(F)","Amount(kr)","Amount(R)","Amount(Pts)","Amount(kr)","Amount(SFr.)","Amount","Amount(Bs)"]
["Budget Summary","G31",2,"$#,##0.00_);(\"$\"#,##0.00)","£#,##0.00_);(\"£\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","IR£#,##0.00_);(\"IR£\"#,##0.00)","#,##0.00_);(#,##0.00)","ÖS #.##0,00_);(\"ÖS \"#.##0,00)","#,##0.00_);(#,##0.00)","kr #.##0,00_);(\"kr \"#.##0,00)","#.##0,00 \"F\"_);(#.##0,00 \"F\")","#.##0,00 \"DM\"_);(#.##0,00 \"DM\")","#,##0.00_D_M_);(#,##0.00_D_M)","L. #.##0,00_);(\"L. \"#.##0,00)","¥#,##0.00_);(\"¥\"#,##0.00)","#,##0.00_D_M_);(#,##0.00_D_M)","#.##0,00 \"F\"_);(#.##0,00 \"F\")","F #.##0,00_);(\"F \"#.##0,00)","kr # ##0,00_);(\"kr \"# ##0,00)","R #,##0.00_);(\"R \"#,##0.00)","#.##0,00 \"Pts\"_);(#.##0,00 \"Pts\")","# ##0,00 \"kr\"_);(# ##0,00 \"kr\")","SFr. #'##0.00_);(\"SFr. \"#'##0.00)","#,##0.00_D_M_);(#,##0.00_D_M)","Bs #.##0,00_);(\"Bs \"#.##0,00)"]
["Budget Summary","I31",2,"$#,##0.00_);(\"$\"#,##0.00)","£#,##0.00_);(\"£\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","$#,##0.00_);(\"$\"#,##0.00)","IR£#,##0.00_);(\"IR£\"#,##0.00)","#,##0.00_);(#,##0.00)","ÖS #.##0,00_);(\"ÖS \"#.##0,00)","#,##0.00_);(#,##0.00)","kr #.##0,00_);(\"kr \"#.##0,00)","#.##0,00 \"F\"_);(#.##0,00 \"F\")","#.##0,00 \"DM\"_);(#.##0,00 \"DM\")","#,##0.00_D_M_);(#,##0.00_D_M)","L. #.##0,00_);(\"L. \"#.##0,00)","¥#,##0.00_);(\"¥\"#,##0.00)","#,##0.00_D_M_);(#,##0.00_D_M)","#.##0,00 \"F\"_);(#.##0,00 \"F\")","F #.##0,00_);(\"F \"#.##0,00)","kr # ##0,00_);(\"kr \"# ##0,00)","R #,##0.00_);(\"R \"#,##0.00)","#.##0,00 \"Pts\"_);(#.##0,00 \"Pts\")","# ##0,00 \"kr\"_);(# ##0,00 \"kr\")","SFr. #'##0.00_);(\"SFr. \"#'##0.00)","#,##0.00_D_M_);(#,##0.00_D_M)","Bs #.##0,00_);(\"Bs \"#.##0,00)"]
["Budget Summary","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Budget Graph","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Credit Cards Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Entertainment Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Living Expenses Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Insurance Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Utilities Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["Income Data","A1",4,1,9,1,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]