{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Optional Budget","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":2,"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":105,"n_cols":11,"rows_kept":105,"cut":false,"hidden":false,"merged":[[101,3,101,4],[102,3,102,4],[103,3,103,4],[104,3,104,4],[87,3,87,4],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[101,5,101,6],[102,5,102,6],[103,5,103,6],[104,5,104,6],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[79,3,79,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[86,3,86,4],[86,5,86,6],[87,5,87,6],[88,5,88,6],[89,5,89,6],[90,5,90,6],[83,5,83,6],[84,5,84,6],[85,5,85,6],[75,5,75,6],[76,5,76,6],[77,5,77,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[81,5,81,6],[82,5,82,6],[76,1,76,2],[77,1,77,2],[78,1,78,2],[81,1,81,2],[82,1,82,2],[80,1,80,2],[65,9,71,12],[1,1,1,13],[4,4,8,4],[10,4,14,4],[17,4,62,4],[22,5,22,7],[28,1,28,3],[35,5,35,7],[37,1,37,3],[44,1,44,3],[43,5,43,7],[49,1,49,3],[48,5,48,7],[55,1,55,3],[61,1,62,3],[70,1,70,2],[71,1,71,2],[65,5,65,6],[66,5,66,6],[67,5,67,6],[68,5,68,6],[69,5,69,6],[70,5,70,6],[71,5,71,6],[65,4,71,4],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[59,1,59,2],[60,1,60,2],[60,5,60,6],[61,5,61,6],[62,5,62,6],[64,1,64,7],[39,5,39,6],[39,1,39,2],[57,1,57,2],[58,1,58,2],[58,5,58,7],[54,1,54,2],[45,5,45,6],[46,5,46,6],[47,5,47,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[53,5,53,6],[54,5,54,6],[47,1,47,2],[48,1,48,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[83,1,83,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[46,1,46,2],[35,1,35,2],[36,1,36,2],[99,5,99,6],[74,1,74,12],[76,8,76,12],[77,8,77,12],[75,1,75,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[79,1,79,2],[100,5,100,6],[96,3,96,4],[97,3,97,4],[98,3,98,4],[99,3,99,4],[91,5,91,6],[92,5,92,6],[93,5,93,6],[94,5,94,6],[95,5,95,6],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[96,5,96,6],[97,5,97,6],[98,5,98,6],[100,3,100,4],[104,1,104,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[13,5,13,6],[14,5,14,6],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[17,1,17,3],[16,1,16,7],[7,1,7,2],[5,1,5,2],[6,1,6,2],[4,1,4,3],[4,5,4,7],[3,9,3,10],[11,9,11,10],[10,1,10,3],[10,5,10,7],[3,1,3,7],[8,1,8,2],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[11,1,11,2],[29,1,29,3],[38,1,38,3],[45,1,45,3],[50,1,50,3],[56,1,56,3],[18,5,18,6],[19,5,19,6],[20,5,20,6],[21,5,21,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[27,1,27,2],[25,1,25,2],[26,1,26,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[37,5,37,6],[38,5,38,6],[12,1,12,2],[13,1,13,2],[14,1,14,2],[11,5,11,6],[12,5,12,6],[17,9,62,12],[17,5,17,7],[23,5,23,7],[36,5,36,7],[44,5,44,7],[49,5,49,7],[59,5,59,7],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[34,5,34,6],[40,5,40,6],[41,5,41,6],[42,5,42,6],[55,5,55,6],[56,5,56,6],[57,5,57,6],[95,8,95,12],[78,8,78,12],[79,8,79,12],[80,8,80,12],[81,8,81,12],[82,8,82,12],[83,8,83,12],[84,8,84,12],[85,8,85,12],[86,8,86,12],[87,8,87,12],[88,8,88,12],[89,8,89,12],[90,8,90,12],[91,8,91,12],[92,8,92,12],[93,8,93,12],[94,8,94,12],[104,8,104,12],[96,8,96,12],[97,8,97,12],[98,8,98,12],[99,8,99,12],[100,8,100,12],[101,8,101,12],[102,8,102,12],[103,8,103,12]]}
[]
[null,"My Budget"]
[]
[null,"Paystubs",null,null,null,null,null,null,null,"Financial Overview"]
[null,"Member's Income",null,null,null,"Deductions",null,null,null,"Gross Income",{"$f":"SUM(D6:D9,D12:D15)","v":0}]
[null,"Base Pay",null,0,null,"    Fed Tax",null,0,null,"Net Income",{"$f":"K5-SUM(H6:H9,H12:H15)","v":0}]
[null,"BAS",null,0,null,"    FICA-SS",null,0,null,"Less Living Expenses",{"$f":"SUM(D19:D28,H19:H22,H25:H35,D31:D37,D40:D44,H38:H42,H43,D47:D49,H46:H48,D52:D55,D58:D61,H51:H58,H61:H63)","v":0}]
[null,"BAH",null,0,null,"    FICA-Med",null,0,null,"Less Monthly Debt",{"$f":"SUM(F77:G105)","v":0}]
[null,null,null,0,null,"    State Tax",null,0,null,"Less Savings",{"$f":"SUM(D66:D72,H66:H72)","v":0}]
[null,null,null,null,null,null,null,null,null,"Money Left Over",{"$f":"K6-SUM(K7:K9)","v":0}]
[null,"Additional Income",null,null,null,"Deductions"]
[null,null,null,0,null,"    Fed Tax",null,0,null,"Financial Health Assessment"]
[null,null,null,0,null,"    FICA-SS",null,0,null,"Living Expense Ratio",{"$f":"IFERROR(K7/K6,0)","v":0}]
[null,null,null,0,null,"    FICA-Med",null,0,null,"Debt Ratio",{"$f":"IFERROR(K8/K6,0)","v":0}]
[null,null,null,0,null,"    State Tax",null,0,null,"Savings Ratio",{"$f":"IFERROR(K9/K6,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Food/Fun/Fuel Cash",{"$f":"SUM(D40,D31,D32,D34,D35,H30,H32,H34,H39,H40,H41,H43,H46)","v":0}]
[null,"LIVING EXPENSES"]
[null,"Housing/Utilities",null,null,null,"Gifts ",null,null,null,"Notes:  \n\nTo type notes that have carriage returns simply hold down alt and hit enter.\n\nThis gives you the ability to type separate thoughts out.\n\nIt's a bit of a mental reprogramming but works very well in Excel."]
[null,"Rent/House",null,0,null,"Christmas",null,0]
[null,"Storage",null,0,null,"Special Occasions",null,0]
[null,"Maintenance/Repairs",null,0,null,"Charities",null,0]
[null,"Electric",null,0,null,"Religious",null,0]
[null,"Gas",null,0]
[null,"Water, Sewer, Trash",null,0,null,"Recreation / Entertainment"]
[null,"Cable/Satellite",null,0,null,"Atheletics/Outdoors",null,0]
[null,"Internet  ",null,0,null,"Books/Magazines",null,0]
[null,"Cell/Home Phone",null,0,null,"Video Games",null,0]
[null,"Household items",null,0,null,"DVD Rentals",null,0]
[null,null,null,null,null,"Video/Music Service",null,0]
[null,"Food",null,null,null,"DVDs & CDs",null,0]
[null,"Groceries",null,0,null,"Lessons",null,0]
[null,"Lunches",null,0,null,"Toys & Games",null,0]
[null,"School Lunches",null,0,null,"Concerts/Clubs/Movies",null,0]
[null,"Dining Out",null,0,null,"Going Out",null,0]
[null,"Vending/Snack Bar",null,0,null,"Vacation",null,0]
[null,"Meal Deduction",null,0]
[null,"Other",null,0,null,"Personal"]
[null,null,null,null,null,"Grooming Aids ",null,0]
[null,"Transportation",null,null,null,"Barber shop",null,0]
[null,"Gas",null,0,null,"Beauty Salon",null,0]
[null,"Maintenance/Repair",null,0,null,"Allowances ",null,0]
[null,"Public Transportation",null,0,null,"Health Club/Spa",null,0]
[null,"Car Insurance",null,0,null,"Tobacco/Alcohol",null,0]
[null,"Taxes/Reigistration",null,0]
[null,null,null,null,null,"Pet Care"]
[null,"Clothing",null,null,null,"Food/Supplies",null,0]
[null,"Purchases",null,0,null,"Veterinairian Service",null,0]
[null,"Repairs, alter",null,0,null,"Grooming  ",null,0]
[null,"Laundry/Dry Cleaning",null,0]
[null,null,null,null,null,"Insurance"]
[null,"Education",null,null,null,"Home/Rental",null,0]
[null,"Tuition",null,0,null,"Health",null,0]
[null,"Private School",null,0,null,"Dental/Eye",null,0]
[null,"Books",null,0,null,"SGLI/FGLI",null,0]
[null,"Other fees",null,0,null,"Term Life",null,0]
[null,null,null,null,null,"Whole Life",null,0]
[null,"Child Care",null,null,null,"Dis/Long Term Care",null,0]
[null,"Day care",null,0,null,"Warranties/Other",null,0]
[null,"Babysitting",null,0]
[null,"Allowances ",null,0,null,"Miscellaneous"]
[null,"Child Support",null,0,null,"Deployment/TDY",null,0]
[null,null,null,null,null,"ATM Fees/Stamps",null,0]
[null,null,null,null,null,"Other",null,0]
[]
[null,"SAVINGS/INVESTMENTS"]
[null,"Emergency Savings",null,0,null,"Trad/Roth IRA",null,0,null,"Notes: "]
[null,"Saving acct  other",null,0,null,"Trad/Roth IRA",null,0]
[null,"Saving acct other",null,0,null,"TSP/401K",null,0]
[null,"Goal Fund",null,0,null,"TSP/401K",null,0]
[null,"Goal Fund",null,0,null,"FERS/Pension",null,0]
[null,"College Fund",null,0,null,"Health Sav/Flex Sav",null,0]
[null,"Other",null,0,null,"Other",null,0]
[]
[]
[null,"MONTHLY DEBT"]
[null,"Creditor",null,"Current Balance",null,"Monthly Payments",null,"Interest Rate","Notes:"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]

{"sheet":"Optional Budget","index":1,"n_rows":105,"n_cols":11,"rows_kept":105,"cut":false,"hidden":false,"merged":[[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[1,1,1,13],[3,1,3,7],[3,9,3,10],[11,9,11,10],[4,1,4,3],[4,4,8,4],[4,5,4,7],[5,1,5,2],[5,5,5,6],[6,1,6,2],[10,1,10,3],[10,4,14,4],[10,5,10,7],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2],[13,5,13,6],[14,1,14,2],[20,1,20,2],[20,5,20,6],[21,1,21,2],[21,5,21,6],[22,1,22,2],[22,5,22,7],[14,5,14,6],[16,1,16,7],[17,1,17,3],[17,4,62,4],[17,5,17,7],[18,1,18,2],[18,5,18,6],[19,1,19,2],[19,5,19,6],[26,1,26,2],[26,5,26,6],[27,1,27,2],[27,5,27,6],[28,1,28,3],[28,5,28,6],[23,1,23,2],[23,5,23,7],[24,1,24,2],[24,5,24,6],[25,1,25,2],[25,5,25,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[34,1,34,2],[34,5,34,6],[29,1,29,3],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[38,1,38,3],[38,5,38,6],[39,1,39,2],[39,5,39,6],[40,1,40,2],[40,5,40,6],[35,1,35,2],[35,5,35,7],[36,1,36,2],[36,5,36,7],[37,1,37,3],[37,5,37,6],[44,1,44,3],[44,5,44,7],[45,1,45,3],[45,5,45,6],[46,1,46,2],[46,5,46,6],[41,1,41,2],[41,5,41,6],[42,1,42,2],[42,5,42,6],[43,1,43,2],[43,5,43,7],[50,1,50,3],[50,5,50,6],[51,1,51,2],[51,5,51,6],[52,1,52,2],[52,5,52,6],[47,1,47,2],[47,5,47,6],[48,1,48,2],[48,5,48,7],[49,1,49,3],[49,5,49,7],[59,1,59,2],[59,5,59,7],[60,1,60,2],[60,5,60,6],[61,1,62,3],[61,5,61,6],[62,5,62,6],[17,9,62,12],[68,5,68,6],[64,1,64,7],[65,1,65,2],[65,4,71,4],[56,1,56,3],[56,5,56,6],[57,1,57,2],[57,5,57,6],[58,1,58,2],[58,5,58,7],[53,1,53,2],[53,5,53,6],[54,1,54,2],[54,5,54,6],[55,1,55,3],[55,5,55,6],[78,5,78,6],[79,1,79,2],[79,3,79,4],[79,5,79,6],[65,9,71,12],[66,1,66,2],[66,5,66,6],[67,1,67,2],[67,5,67,6],[68,1,68,2],[69,1,69,2],[69,5,69,6],[70,1,70,2],[70,5,70,6],[71,1,71,2],[71,5,71,6],[74,1,74,12],[82,1,82,2],[82,3,82,4],[82,5,82,6],[83,1,83,2],[83,3,83,4],[83,5,83,6],[65,5,65,6],[75,1,75,2],[75,3,75,4],[75,5,75,6],[76,1,76,2],[76,3,76,4],[76,5,76,6],[77,1,77,2],[77,3,77,4],[80,1,80,2],[80,3,80,4],[80,5,80,6],[81,1,81,2],[81,3,81,4],[81,5,81,6],[77,5,77,6],[78,1,78,2],[78,3,78,4],[86,1,86,2],[86,3,86,4],[86,5,86,6],[87,1,87,2],[87,3,87,4],[87,5,87,6],[84,1,84,2],[84,3,84,4],[84,5,84,6],[85,1,85,2],[85,3,85,4],[85,5,85,6],[90,1,90,2],[90,3,90,4],[90,5,90,6],[91,1,91,2],[91,3,91,4],[91,5,91,6],[88,1,88,2],[88,3,88,4],[88,5,88,6],[89,1,89,2],[89,3,89,4],[89,5,89,6],[94,1,94,2],[94,3,94,4],[94,5,94,6],[95,1,95,2],[95,3,95,4],[95,5,95,6],[92,1,92,2],[92,3,92,4],[92,5,92,6],[93,1,93,2],[93,3,93,4],[93,5,93,6],[99,1,99,2],[99,3,99,4],[99,5,99,6],[96,1,96,2],[96,3,96,4],[96,5,96,6],[97,1,97,2],[97,3,97,4],[97,5,97,6],[89,8,89,12],[90,8,90,12],[91,8,91,12],[92,8,92,12],[93,8,93,12],[94,8,94,12],[104,1,104,2],[104,3,104,4],[104,5,104,6],[102,1,102,2],[102,3,102,4],[102,5,102,6],[103,1,103,2],[103,3,103,4],[103,5,103,6],[100,1,100,2],[100,3,100,4],[100,5,100,6],[101,1,101,2],[101,3,101,4],[101,5,101,6],[98,1,98,2],[98,3,98,4],[98,5,98,6],[104,8,104,12],[75,8,75,12],[95,8,95,12],[96,8,96,12],[97,8,97,12],[98,8,98,12],[99,8,99,12],[100,8,100,12],[101,8,101,12],[102,8,102,12],[103,8,103,12],[76,8,76,12],[77,8,77,12],[78,8,78,12],[79,8,79,12],[80,8,80,12],[81,8,81,12],[82,8,82,12],[83,8,83,12],[84,8,84,12],[85,8,85,12],[86,8,86,12],[87,8,87,12],[88,8,88,12]]}
[]
[null,"My Optional Budget"]
[]
[null,"Paystubs",null,null,null,null,null,null,null,"Financial Overview"]
[null,"Member's Income",null,null,null,"Deductions",null,null,null,"Gross Income",{"$f":"SUM(D6:D9,D12:D15)","v":0}]
[null,"Base Pay",null,0,null,"    Fed Tax",null,0,null,"Net Income",{"$f":"K5-SUM(H6:H9,H12:H15)","v":0}]
[null,"BAS",null,0,null,"    FICA-SS",null,0,null,"Less Living Expenses",{"$f":"SUM(D19:D28,H19:H22,H25:H35,D31:D37,D40:D44,H38:H42,H43,D47:D49,H46:H48,D52:D55,D58:D61,H51:H58,H61:H63)","v":0}]
[null,"BAH",null,0,null,"    FICA-Med",null,0,null,"Less Monthly Debt",{"$f":"SUM(F77:G105)","v":0}]
[null,"COLA",null,0,null,"    State Tax",null,0,null,"Less Savings",{"$f":"SUM(D66:D72,H66:H72)","v":0}]
[null,null,null,null,null,null,null,null,null,"Money Left Over",{"$f":"K6-SUM(K7:K9)","v":0}]
[null,"Additional Income",null,null,null,"Deductions"]
[null,null,null,0,null,"    Fed Tax",null,0,null,"Financial Health Assessment"]
[null,null,null,0,null,"    FICA-SS",null,0,null,"Living Expense Ratio",{"$f":"IFERROR(K7/K6,0)","v":0}]
[null,null,null,0,null,"    FICA-Med",null,0,null,"Debt Ratio",{"$f":"IFERROR(K8/K6,0)","v":0}]
[null,null,null,0,null,"    State Tax",null,0,null,"Savings Ratio",{"$f":"IFERROR(K9/K6,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Food/Fun/Fuel Cash",{"$f":"SUM(D40,D31,D32,D34,D35,H30,H32,H34,H39,H40,H41,H43,H46)","v":0}]
[null,"LIVING EXPENSES"]
[null,"Housing/Utilities",null,null,null,"Gifts ",null,null,null,"Notes:  \n\n"]
[null,"Rent/House",null,0,null,"Christmas",null,0]
[null,"Storage",null,0,null,"Special Occasions",null,0]
[null,"Maintenance/Repairs",null,0,null,"Charities",null,0]
[null,"Electric",null,0,null,"Religious",null,0]
[null,"Gas",null,0]
[null,"Water, Sewer, Trash",null,0,null,"Recreation / Entertainment"]
[null,"Cable/Satellite",null,0,null,"Atheletics/Outdoors",null,0]
[null,"Internet  ",null,0,null,"Books/Magazines",null,0]
[null,"Cell/Home Phone",null,0,null,"Video Games",null,0]
[null,"Household items",null,0,null,"DVD Rentals",null,0]
[null,null,null,null,null,"Video/Music Service",null,0]
[null,"Food",null,null,null,"DVDs & CDs",null,0]
[null,"Groceries",null,0,null,"Lessons",null,0]
[null,"Lunches",null,0,null,"Toys & Games",null,0]
[null,"School Lunches",null,0,null,"Concerts/Clubs/Movies",null,0]
[null,"Dining Out",null,0,null,"Going Out",null,0]
[null,"Vending/Snack Bar",null,0,null,"Vacation",null,0]
[null,"Meal Deduction",null,0]
[null,"Other",null,0,null,"Personal"]
[null,null,null,null,null,"Grooming Aids ",null,0]
[null,"Transportation",null,null,null,"Barber shop",null,0]
[null,"Gas",null,0,null,"Beauty Salon",null,0]
[null,"Maintenance/Repair",null,0,null,"Allowances ",null,0]
[null,"Public Transportation",null,0,null,"Health Club/Spa",null,0]
[null,"Car Insurance",null,0,null,"Tobacco/Alcohol",null,0]
[null,"Taxes/Reigistration",null,0]
[null,null,null,null,null,"Pet Care"]
[null,"Clothing",null,null,null,"Food/Supplies",null,0]
[null,"Purchases",null,0,null,"Veterinairian Service",null,0]
[null,"Repairs, alter",null,0,null,"Grooming  ",null,0]
[null,"Laundry/Dry Cleaning",null,0]
[null,null,null,null,null,"Insurance"]
[null,"Education",null,null,null,"Home/Rental",null,0]
[null,"Tuition",null,0,null,"Health",null,0]
[null,"Private School",null,0,null,"Dental/Eye",null,0]
[null,"Books",null,0,null,"SGLI/FGLI",null,0]
[null,"Other fees",null,0,null,"Term Life",null,0]
[null,null,null,null,null,"Whole Life",null,0]
[null,"Child Care",null,null,null,"Dis/Long Term Care",null,0]
[null,"Day care",null,0,null,"Warranties/Other",null,0]
[null,"Babysitting",null,0]
[null,"Allowances ",null,0,null,"Miscellaneous"]
[null,"Child Support",null,0,null,"Deployment/TDY",null,0]
[null,null,null,null,null,"ATM Fees/Stamps",null,0]
[null,null,null,null,null,"Other",null,0]
[]
[null,"SAVINGS/INVESTMENTS"]
[null,"Emergency Savings",null,0,null,"Trad/Roth IRA",null,0,null,"Notes: "]
[null,"Saving acct  other",null,0,null,"Trad/Roth IRA",null,0]
[null,"Saving acct other",null,0,null,"TSP/401K",null,0]
[null,"Goal Fund",null,0,null,"TSP/401K",null,0]
[null,"Goal Fund",null,0,null,"FERS/Pension",null,0]
[null,"College Fund",null,0,null,"Health Sav/Flex Sav",null,0]
[null,"Other",null,0,null,"Other",null,0]
[]
[]
[null,"MONTHLY DEBT"]
[null,"Creditor",null,"Current Balance",null,"Monthly Payments",null,"Interest Rate","Notes:"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]
[null,"-",null,0,null,0,null,0,"-"]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}