{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Budget","January","February","March","April","May","June","July","August","September","October","November","December","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other","Expenses","Help"],"not_rendered":{"charts":21,"images":25,"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","index":0,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Budget Goal"]
["Expense","January","February","March","April","May","June","July","August","September","October","November","December"]
["Rent",{"$f":"January!L6","v":0},{"$f":"February!L6","v":0},{"$f":"March!L6","v":0},{"$f":"April!L6","v":0},{"$f":"May!L6","v":0},{"$f":"June!L6","v":0},{"$f":"July!L6","v":0},{"$f":"August!L6","v":0},{"$f":"September!L6","v":0},{"$f":"October!L6","v":0},{"$f":"November!L6","v":0},{"$f":"December!L6","v":0}]
["Food",{"$f":"January!M6","v":0},{"$f":"February!M6","v":0},{"$f":"March!M6","v":0},{"$f":"April!M6","v":0},{"$f":"May!M6","v":0},{"$f":"June!M6","v":0},{"$f":"July!M6","v":0},{"$f":"August!M6","v":0},{"$f":"September!M6","v":0},{"$f":"October!M6","v":0},{"$f":"November!M6","v":0},{"$f":"December!M6","v":0}]
["Clothing",{"$f":"January!N6","v":0},{"$f":"February!N6","v":0},{"$f":"March!N6","v":0},{"$f":"April!N6","v":0},{"$f":"May!N6","v":0},{"$f":"June!N6","v":0},{"$f":"July!N6","v":0},{"$f":"August!N6","v":0},{"$f":"September!N6","v":0},{"$f":"October!N6","v":0},{"$f":"November!N6","v":0},{"$f":"December!N6","v":0}]
["Medical",{"$f":"January!O6","v":0},{"$f":"February!O6","v":0},{"$f":"March!O6","v":0},{"$f":"April!O6","v":0},{"$f":"May!O6","v":0},{"$f":"June!O6","v":0},{"$f":"July!O6","v":0},{"$f":"August!O6","v":0},{"$f":"September!O6","v":0},{"$f":"October!O6","v":0},{"$f":"November!O6","v":0},{"$f":"December!O6","v":0}]
["School",{"$f":"January!P6","v":0},{"$f":"February!P6","v":0},{"$f":"March!P6","v":0},{"$f":"April!P6","v":0},{"$f":"May!P6","v":0},{"$f":"June!P6","v":0},{"$f":"July!P6","v":0},{"$f":"August!P6","v":0},{"$f":"September!P6","v":0},{"$f":"October!P6","v":0},{"$f":"November!P6","v":0},{"$f":"December!P6","v":0}]
["Recreation",{"$f":"January!Q6","v":0},{"$f":"February!Q6","v":0},{"$f":"March!Q6","v":0},{"$f":"April!Q6","v":0},{"$f":"May!Q6","v":0},{"$f":"June!Q6","v":0},{"$f":"July!Q6","v":0},{"$f":"August!Q6","v":0},{"$f":"September!Q6","v":0},{"$f":"October!Q6","v":0},{"$f":"November!Q6","v":0},{"$f":"December!Q6","v":0}]
["Travel",{"$f":"January!R6","v":0},{"$f":"February!R6","v":0},{"$f":"March!R6","v":0},{"$f":"April!R6","v":0},{"$f":"May!R6","v":0},{"$f":"June!R6","v":0},{"$f":"July!R6","v":0},{"$f":"August!R6","v":0},{"$f":"September!R6","v":0},{"$f":"October!R6","v":0},{"$f":"November!R6","v":0},{"$f":"December!R6","v":0}]
["Other",{"$f":"January!S6","v":0},{"$f":"February!S6","v":0},{"$f":"March!S6","v":0},{"$f":"April!S6","v":0},{"$f":"May!S6","v":0},{"$f":"June!S6","v":0},{"$f":"July!S6","v":0},{"$f":"August!S6","v":0},{"$f":"September!S6","v":0},{"$f":"October!S6","v":0},{"$f":"November!S6","v":0},{"$f":"December!S6","v":0}]
["Total",{"$f":"SUM(B3:B10)","v":0},{"$f":"SUM(C3:C10)","v":0},0,0,0,0,0,0,0,0,0,0]
["Budget Actual"]
["Expense","January","February","March","April","May","June","July","August","September","October","November","December"]
["Rent",{"$f":"January!B38","v":0},{"$f":"February!B36","v":0},{"$f":"March!B38","v":0},{"$f":"April!B37","v":0},{"$f":"May!B38","v":0},{"$f":"June!B37","v":0},{"$f":"July!B38","v":0},{"$f":"August!B38","v":0},{"$f":"September!B37","v":0},{"$f":"October!B38","v":0},{"$f":"November!B37","v":0},{"$f":"December!B38","v":0}]
["Food",{"$f":"January!C38","v":0},{"$f":"February!C36","v":0},{"$f":"March!C38","v":0},{"$f":"April!C37","v":0},{"$f":"May!C38","v":0},{"$f":"June!C37","v":0},{"$f":"July!C38","v":0},{"$f":"August!C38","v":0},{"$f":"September!C37","v":0},{"$f":"October!C38","v":0},{"$f":"November!C37","v":0},{"$f":"December!C38","v":0}]
["Clothing",{"$f":"January!D38","v":0},{"$f":"February!D36","v":0},{"$f":"March!D38","v":0},{"$f":"April!D37","v":0},{"$f":"May!D38","v":0},{"$f":"June!D37","v":0},{"$f":"July!D38","v":0},{"$f":"August!D38","v":0},{"$f":"September!D37","v":0},{"$f":"October!D38","v":0},{"$f":"November!D37","v":0},{"$f":"December!D38","v":0}]
["Medical",{"$f":"January!E38","v":0},{"$f":"February!E36","v":0},{"$f":"March!E38","v":0},{"$f":"April!E37","v":0},{"$f":"May!E38","v":0},{"$f":"June!E37","v":0},{"$f":"July!E38","v":0},{"$f":"August!E38","v":0},{"$f":"September!E37","v":0},{"$f":"October!E38","v":0},{"$f":"November!E37","v":0},{"$f":"December!E38","v":0}]
["School",{"$f":"January!F38","v":0},{"$f":"February!F36","v":0},{"$f":"March!F38","v":0},{"$f":"April!F37","v":0},{"$f":"May!F38","v":0},{"$f":"June!F37","v":0},{"$f":"July!F38","v":0},{"$f":"August!F38","v":0},{"$f":"September!F37","v":0},{"$f":"October!F38","v":0},{"$f":"November!F37","v":0},{"$f":"December!F38","v":0}]
["Recreation",{"$f":"January!G38","v":0},{"$f":"February!G36","v":0},{"$f":"March!G38","v":0},{"$f":"April!G37","v":0},{"$f":"May!G38","v":0},{"$f":"June!G37","v":0},{"$f":"July!G38","v":0},{"$f":"August!G38","v":0},{"$f":"September!G37","v":0},{"$f":"October!G38","v":0},{"$f":"November!G37","v":0},{"$f":"December!G38","v":0}]
["Travel",{"$f":"January!H38","v":0},{"$f":"February!H36","v":0},{"$f":"March!H38","v":0},{"$f":"April!H37","v":0},{"$f":"May!H38","v":0},{"$f":"June!H37","v":0},{"$f":"July!H38","v":0},{"$f":"August!H38","v":0},{"$f":"September!H37","v":0},{"$f":"October!H38","v":0},{"$f":"November!H37","v":0},{"$f":"December!H38","v":0}]
["Other",{"$f":"January!I38","v":0},{"$f":"February!I36","v":0},{"$f":"March!I38","v":0},{"$f":"April!I37","v":0},{"$f":"May!I38","v":0},{"$f":"June!I37","v":0},{"$f":"July!I38","v":0},{"$f":"August!I38","v":0},{"$f":"September!I37","v":0},{"$f":"October!I38","v":0},{"$f":"November!I37","v":0},{"$f":"December!I38","v":0}]
["Total",{"$f":"SUM(B14:B21)","v":0},{"$f":"SUM(C14:C21)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"January","index":1,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["January"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-01-01"]
["2012-01-02"]
["2012-01-03"]
["2012-01-04"]
["2012-01-05"]
["2012-01-06"]
["2012-01-07"]
["2012-01-08"]
["2012-01-09"]
["2012-01-10"]
["2012-01-11"]
["2012-01-12"]
["2012-01-13"]
["2012-01-14"]
["2012-01-15"]
["2012-01-16"]
["2012-01-17"]
["2012-01-18"]
["2012-01-19"]
["2012-01-20"]
["2012-01-21"]
["2012-01-22"]
["2012-01-23"]
["2012-01-24"]
["2012-01-25"]
["2012-01-26"]
["2012-01-27"]
["2012-01-28"]
["2012-01-29"]
["2012-01-30"]
["2012-01-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"February","index":2,"n_rows":36,"n_cols":19,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["February"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-02-01",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["2012-02-02"]
["2012-02-03"]
["2012-02-04"]
["2012-02-05"]
["2012-02-06"]
["2012-02-07"]
["2012-02-08"]
["2012-02-09"]
["2012-02-10"]
["2012-02-11"]
["2012-02-12"]
["2012-02-13"]
["2012-02-14"]
["2012-02-15"]
["2012-02-16"]
["2012-02-17"]
["2012-02-18"]
["2012-02-19"]
["2012-02-20"]
["2012-02-21"]
["2012-02-22"]
["2012-02-23"]
["2012-02-24"]
["2012-02-25"]
["2012-02-26"]
["2012-02-27"]
["2012-02-28"]
["2012-02-29"]
[]
["Total",{"$f":"SUM(B6:B35)","v":0},0,0,0,0,0,0,0]

{"sheet":"March","index":3,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["March"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-03-01",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["2012-03-02"]
["2012-03-03"]
["2012-03-04"]
["2012-03-05"]
["2012-03-06"]
["2012-03-07"]
["2012-03-08"]
["2012-03-09"]
["2012-03-10"]
["2012-03-11"]
["2012-03-12"]
["2012-03-13"]
["2012-03-14"]
["2012-03-15"]
["2012-03-16"]
["2012-03-17"]
["2012-03-18"]
["2012-03-19"]
["2012-03-20"]
["2012-03-21"]
["2012-03-22"]
["2012-03-23"]
["2012-03-24"]
["2012-03-25"]
["2012-03-26"]
["2012-03-27"]
["2012-03-28"]
["2012-03-29"]
["2012-03-30"]
["2012-03-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"April","index":4,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["April"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-04-01",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["2012-04-02"]
["2012-04-03"]
["2012-04-04"]
["2012-04-05"]
["2012-04-06"]
["2012-04-07"]
["2012-04-08"]
["2012-04-09"]
["2012-04-10"]
["2012-04-11"]
["2012-04-12"]
["2012-04-13"]
["2012-04-14"]
["2012-04-15"]
["2012-04-16"]
["2012-04-17"]
["2012-04-18"]
["2012-04-19"]
["2012-04-20"]
["2012-04-21"]
["2012-04-22"]
["2012-04-23"]
["2012-04-24"]
["2012-04-25"]
["2012-04-26"]
["2012-04-27"]
["2012-04-28"]
["2012-04-29"]
["2012-04-30"]
[]
["Total",{"$f":"SUM(B6:B36)","v":0},0,0,0,0,0,0,0]

{"sheet":"May","index":5,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["May"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-05-01",null,null,null,null,null,null,null,null,null,null,0]
["2012-05-02"]
["2012-05-03"]
["2012-05-04"]
["2012-05-05"]
["2012-05-06"]
["2012-05-07"]
["2012-05-08"]
["2012-05-09"]
["2012-05-10"]
["2012-05-11"]
["2012-05-12"]
["2012-05-13"]
["2012-05-14"]
["2012-05-15"]
["2012-05-16"]
["2012-05-17"]
["2012-05-18"]
["2012-05-19"]
["2012-05-20"]
["2012-05-21"]
["2012-05-22"]
["2012-05-23"]
["2012-05-24"]
["2012-05-25"]
["2012-05-26"]
["2012-05-27"]
["2012-05-28"]
["2012-05-29"]
["2012-05-30"]
["2012-05-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"June","index":6,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["June"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-06-01"]
["2012-06-02"]
["2012-06-03"]
["2012-06-04"]
["2012-06-05"]
["2012-06-06"]
["2012-06-07"]
["2012-06-08"]
["2012-06-09"]
["2012-06-10"]
["2012-06-11"]
["2012-06-12"]
["2012-06-13"]
["2012-06-14"]
["2012-06-15"]
["2012-06-16"]
["2012-06-17"]
["2012-06-18"]
["2012-06-19"]
["2012-06-20"]
["2012-06-21"]
["2012-06-22"]
["2012-06-23"]
["2012-06-24"]
["2012-06-25"]
["2012-06-26"]
["2012-06-27"]
["2012-06-28"]
["2012-06-29"]
["2012-06-30"]
[]
["Total",{"$f":"SUM(B6:B36)","v":0},0,0,0,0,0,0,0]

{"sheet":"July","index":7,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["July"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-07-01"]
["2012-07-02"]
["2012-07-03"]
["2012-07-04"]
["2012-07-05"]
["2012-07-06"]
["2012-07-07"]
["2012-07-08"]
["2012-07-09"]
["2012-07-10"]
["2012-07-11"]
["2012-07-12"]
["2012-07-13"]
["2012-07-14"]
["2012-07-15"]
["2012-07-16"]
["2012-07-17"]
["2012-07-18"]
["2012-07-19"]
["2012-07-20"]
["2012-07-21"]
["2012-07-22"]
["2012-07-23"]
["2012-07-24"]
["2012-07-25"]
["2012-07-26"]
["2012-07-27"]
["2012-07-28"]
["2012-07-29"]
["2012-07-30"]
["2012-07-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"August","index":8,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["August"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-08-01"]
["2012-08-02"]
["2012-08-03"]
["2012-08-04"]
["2012-08-05"]
["2012-08-06"]
["2012-08-07"]
["2012-08-08"]
["2012-08-09"]
["2012-08-10"]
["2012-08-11"]
["2012-08-12"]
["2012-08-13"]
["2012-08-14"]
["2012-08-15"]
["2012-08-16"]
["2012-08-17"]
["2012-08-18"]
["2012-08-19"]
["2012-08-20"]
["2012-08-21"]
["2012-08-22"]
["2012-08-23"]
["2012-08-24"]
["2012-08-25"]
["2012-08-26"]
["2012-08-27"]
["2012-08-28"]
["2012-08-29"]
["2012-08-30"]
["2012-08-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"September","index":9,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["September"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-09-01"]
["2012-09-02"]
["2012-09-03"]
["2012-09-04"]
["2012-09-05"]
["2012-09-06"]
["2012-09-07"]
["2012-09-08"]
["2012-09-09"]
["2012-09-10"]
["2012-09-11"]
["2012-09-12"]
["2012-09-13"]
["2012-09-14"]
["2012-09-15"]
["2012-09-16"]
["2012-09-17"]
["2012-09-18"]
["2012-09-19"]
["2012-09-20"]
["2012-09-21"]
["2012-09-22"]
["2012-09-23"]
["2012-09-24"]
["2012-09-25"]
["2012-09-26"]
["2012-09-27"]
["2012-09-28"]
["2012-09-29"]
["2012-09-30"]
[]
["Total",{"$f":"SUM(B6:B36)","v":0},0,0,0,0,0,0,0]

{"sheet":"October","index":10,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["October"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-10-01"]
["2012-10-02"]
["2012-10-03"]
["2012-10-04"]
["2012-10-05"]
["2012-10-06"]
["2012-10-07"]
["2012-10-08"]
["2012-10-09"]
["2012-10-10"]
["2012-10-11"]
["2012-10-12"]
["2012-10-13"]
["2012-10-14"]
["2012-10-15"]
["2012-10-16"]
["2012-10-17"]
["2012-10-18"]
["2012-10-19"]
["2012-10-20"]
["2012-10-21"]
["2012-10-22"]
["2012-10-23"]
["2012-10-24"]
["2012-10-25"]
["2012-10-26"]
["2012-10-27"]
["2012-10-28"]
["2012-10-29"]
["2012-10-30"]
["2012-10-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"November","index":11,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["November"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-11-01"]
["2012-11-02"]
["2012-11-03"]
["2012-11-04"]
["2012-11-05"]
["2012-11-06"]
["2012-11-07"]
["2012-11-08"]
["2012-11-09"]
["2012-11-10"]
["2012-11-11"]
["2012-11-12"]
["2012-11-13"]
["2012-11-14"]
["2012-11-15"]
["2012-11-16"]
["2012-11-17"]
["2012-11-18"]
["2012-11-19"]
["2012-11-20"]
["2012-11-21"]
["2012-11-22"]
["2012-11-23"]
["2012-11-24"]
["2012-11-25"]
["2012-11-26"]
["2012-11-27"]
["2012-11-28"]
["2012-11-29"]
["2012-11-30"]
[]
["Total",{"$f":"SUM(B6:B36)","v":0},0,0,0,0,0,0,0]

{"sheet":"December","index":12,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["December"]
[]
["Actual",null,null,null,null,null,null,null,null,null,null,"Goal"]
[]
["Date","Rent","Food","Clothing","Medical","School","Recreation","Travel","Other",null,null,"Rent","Food","Clothing","Medical","School","Recreation","Travel","Other"]
["2012-12-01"]
["2012-12-02"]
["2012-12-03"]
["2012-12-04"]
["2012-12-05"]
["2012-12-06"]
["2012-12-07"]
["2012-12-08"]
["2012-12-09"]
["2012-12-10"]
["2012-12-11"]
["2012-12-12"]
["2012-12-13"]
["2012-12-14"]
["2012-12-15"]
["2012-12-16"]
["2012-12-17"]
["2012-12-18"]
["2012-12-19"]
["2012-12-20"]
["2012-12-21"]
["2012-12-22"]
["2012-12-23"]
["2012-12-24"]
["2012-12-25"]
["2012-12-26"]
["2012-12-27"]
["2012-12-28"]
["2012-12-29"]
["2012-12-30"]
["2012-12-31"]
[]
["Total",{"$f":"SUM(B6:B37)","v":0},0,0,0,0,0,0,0]

{"sheet":"Rent","index":13,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Rent"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B3","v":0},{"$f":"Budget!B14","v":0}]
["February",{"$f":"Budget!C3","v":0},{"$f":"Budget!C14","v":0}]
["March",{"$f":"Budget!D3","v":0},{"$f":"Budget!D14","v":0}]
["April",{"$f":"Budget!E3","v":0},{"$f":"Budget!E14","v":0}]
["May",{"$f":"Budget!F3","v":0},{"$f":"Budget!F14","v":0}]
["June",{"$f":"Budget!G3","v":0},{"$f":"Budget!G14","v":0}]
["July",{"$f":"Budget!H3","v":0},{"$f":"Budget!H14","v":0}]
["August",{"$f":"Budget!I3","v":0},{"$f":"Budget!I14","v":0}]
["September",{"$f":"Budget!J3","v":0},{"$f":"Budget!J14","v":0}]
["October",{"$f":"Budget!K3","v":0},{"$f":"Budget!K14","v":0}]
["November",{"$f":"Budget!L3","v":0},{"$f":"Budget!L14","v":0}]
["December",{"$f":"Budget!M3","v":0},{"$f":"Budget!M14","v":0}]

{"sheet":"Food","index":14,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Food"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B4","v":0},{"$f":"Budget!B15","v":0}]
["February",{"$f":"Budget!C4","v":0},{"$f":"Budget!C15","v":0}]
["March",{"$f":"Budget!D4","v":0},{"$f":"Budget!D15","v":0}]
["April",{"$f":"Budget!E4","v":0},{"$f":"Budget!E15","v":0}]
["May",{"$f":"Budget!F4","v":0},{"$f":"Budget!F15","v":0}]
["June",{"$f":"Budget!G4","v":0},{"$f":"Budget!G15","v":0}]
["July",{"$f":"Budget!H4","v":0},{"$f":"Budget!H15","v":0}]
["August",{"$f":"Budget!I4","v":0},{"$f":"Budget!I15","v":0}]
["September",{"$f":"Budget!J4","v":0},{"$f":"Budget!J15","v":0}]
["October",{"$f":"Budget!K4","v":0},{"$f":"Budget!K15","v":0}]
["November",{"$f":"Budget!L4","v":0},{"$f":"Budget!L15","v":0}]
["December",{"$f":"Budget!M4","v":0},{"$f":"Budget!M15","v":0}]

{"sheet":"Clothing","index":15,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Clothing"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B5","v":0},{"$f":"Budget!B16","v":0}]
["February",{"$f":"Budget!C5","v":0},{"$f":"Budget!C16","v":0}]
["March",{"$f":"Budget!D5","v":0},{"$f":"Budget!D16","v":0}]
["April",{"$f":"Budget!E5","v":0},{"$f":"Budget!E16","v":0}]
["May",{"$f":"Budget!F5","v":0},{"$f":"Budget!F16","v":0}]
["June",{"$f":"Budget!G5","v":0},{"$f":"Budget!G16","v":0}]
["July",{"$f":"Budget!H5","v":0},{"$f":"Budget!H16","v":0}]
["August",{"$f":"Budget!I5","v":0},{"$f":"Budget!I16","v":0}]
["September",{"$f":"Budget!J5","v":0},{"$f":"Budget!J16","v":0}]
["October",{"$f":"Budget!K5","v":0},{"$f":"Budget!K16","v":0}]
["November",{"$f":"Budget!L5","v":0},{"$f":"Budget!L16","v":0}]
["December",{"$f":"Budget!M5","v":0},{"$f":"Budget!M16","v":0}]

{"sheet":"Medical","index":16,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Medical"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B6","v":0},{"$f":"Budget!B17","v":0}]
["February",{"$f":"Budget!C6","v":0},{"$f":"Budget!C17","v":0}]
["March",{"$f":"Budget!D6","v":0},{"$f":"Budget!D17","v":0}]
["April",{"$f":"Budget!E6","v":0},{"$f":"Budget!E17","v":0}]
["May",{"$f":"Budget!F6","v":0},{"$f":"Budget!F17","v":0}]
["June",{"$f":"Budget!G6","v":0},{"$f":"Budget!G17","v":0}]
["July",{"$f":"Budget!H6","v":0},{"$f":"Budget!H17","v":0}]
["August",{"$f":"Budget!I6","v":0},{"$f":"Budget!I17","v":0}]
["September",{"$f":"Budget!J6","v":0},{"$f":"Budget!J17","v":0}]
["October",{"$f":"Budget!K6","v":0},{"$f":"Budget!K17","v":0}]
["November",{"$f":"Budget!L6","v":0},{"$f":"Budget!L17","v":0}]
["December",{"$f":"Budget!M6","v":0},{"$f":"Budget!M17","v":0}]

{"sheet":"School","index":17,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["School"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B7","v":0},{"$f":"Budget!B18","v":0}]
["February",{"$f":"Budget!C7","v":0},{"$f":"Budget!C18","v":0}]
["March",{"$f":"Budget!D7","v":0},{"$f":"Budget!D18","v":0}]
["April",{"$f":"Budget!E7","v":0},{"$f":"Budget!E18","v":0}]
["May",{"$f":"Budget!F7","v":0},{"$f":"Budget!F18","v":0}]
["June",{"$f":"Budget!G7","v":0},{"$f":"Budget!G18","v":0}]
["July",{"$f":"Budget!H7","v":0},{"$f":"Budget!H18","v":0}]
["August",{"$f":"Budget!I7","v":0},{"$f":"Budget!I18","v":0}]
["September",{"$f":"Budget!J7","v":0},{"$f":"Budget!J18","v":0}]
["October",{"$f":"Budget!K7","v":0},{"$f":"Budget!K18","v":0}]
["November",{"$f":"Budget!L7","v":0},{"$f":"Budget!L18","v":0}]
["December",{"$f":"Budget!M7","v":0},{"$f":"Budget!M18","v":0}]

{"sheet":"Recreation","index":18,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Recreation"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B8","v":0},{"$f":"Budget!B19","v":0}]
["February",{"$f":"Budget!C8","v":0},{"$f":"Budget!C19","v":0}]
["March",{"$f":"Budget!D8","v":0},{"$f":"Budget!D19","v":0}]
["April",{"$f":"Budget!E8","v":0},{"$f":"Budget!E19","v":0}]
["May",{"$f":"Budget!F8","v":0},{"$f":"Budget!F19","v":0}]
["June",{"$f":"Budget!G8","v":0},{"$f":"Budget!G19","v":0}]
["July",{"$f":"Budget!H8","v":0},{"$f":"Budget!H19","v":0}]
["August",{"$f":"Budget!I8","v":0},{"$f":"Budget!I19","v":0}]
["September",{"$f":"Budget!J8","v":0},{"$f":"Budget!J19","v":0}]
["October",{"$f":"Budget!K8","v":0},{"$f":"Budget!K19","v":0}]
["November",{"$f":"Budget!L8","v":0},{"$f":"Budget!L19","v":0}]
["December",{"$f":"Budget!M8","v":0},{"$f":"Budget!M19","v":0}]

{"sheet":"Travel","index":19,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Travel"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B9","v":0},{"$f":"Budget!B20","v":0}]
["February",{"$f":"Budget!C9","v":0},{"$f":"Budget!C20","v":0}]
["March",{"$f":"Budget!D9","v":0},{"$f":"Budget!D20","v":0}]
["April",{"$f":"Budget!E9","v":0},{"$f":"Budget!E20","v":0}]
["May",{"$f":"Budget!F9","v":0},{"$f":"Budget!F20","v":0}]
["June",{"$f":"Budget!G9","v":0},{"$f":"Budget!G20","v":0}]
["July",{"$f":"Budget!H9","v":0},{"$f":"Budget!H20","v":0}]
["August",{"$f":"Budget!I9","v":0},{"$f":"Budget!I20","v":0}]
["September",{"$f":"Budget!J9","v":0},{"$f":"Budget!J20","v":0}]
["October",{"$f":"Budget!K9","v":0},{"$f":"Budget!K20","v":0}]
["November",{"$f":"Budget!L9","v":0},{"$f":"Budget!L20","v":0}]
["December",{"$f":"Budget!M9","v":0},{"$f":"Budget!M20","v":0}]

{"sheet":"Other","index":20,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Other"]
[]
[]
[]
["Month","Goal","Actual"]
["January",{"$f":"Budget!B10","v":0},{"$f":"Budget!B21","v":0}]
["February",{"$f":"Budget!C10","v":0},{"$f":"Budget!C21","v":0}]
["March",{"$f":"Budget!D10","v":0},{"$f":"Budget!D21","v":0}]
["April",{"$f":"Budget!E10","v":0},{"$f":"Budget!E21","v":0}]
["May",{"$f":"Budget!F10","v":0},{"$f":"Budget!F21","v":0}]
["June",{"$f":"Budget!G10","v":0},{"$f":"Budget!G21","v":0}]
["July",{"$f":"Budget!H10","v":0},{"$f":"Budget!H21","v":0}]
["August",{"$f":"Budget!I10","v":0},{"$f":"Budget!I21","v":0}]
["September",{"$f":"Budget!J10","v":0},{"$f":"Budget!J21","v":0}]
["October",{"$f":"Budget!K10","v":0},{"$f":"Budget!K21","v":0}]
["November",{"$f":"Budget!L10","v":0},{"$f":"Budget!L21","v":0}]
["December",{"$f":"Budget!M10","v":0},{"$f":"Budget!M21","v":0}]

{"sheet":"Expenses","index":21,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Current Month:","January"]
["Expense","Type","Date",null,null,null,"Types to Choose From","Months"]
[null,null,null,null,null,null,"rent","January"]
[null,null,null,null,null,null,"food","February"]
[null,null,null,null,null,null,"clothing","March"]
[null,null,null,null,null,null,"medical","April"]
[null,null,null,null,null,null,"school","May"]
[null,null,null,null,null,null,"recreation","June"]
[null,null,null,null,null,null,"travel","July"]
[null,null,null,null,null,null,"other","August"]
[null,null,null,null,null,null,null,"September"]
[null,null,null,null,null,null,null,"October"]
[null,null,null,null,null,null,null,"November"]
[null,null,null,null,null,null,null,"December"]

{"sheet":"Help","index":22,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["HELP!"]