{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Intro","Template","Variables"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Intro","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"flags":["formulas_cached_only"]}
[]
[]
[]
[null,null,"Vacation Budget"]
[null,null,"Use this budget to compare the amounts you expect to spend for a vacation and "]
[null,null,"to record what was actually spent, making the next budget easier to create. You "]
[null,null,"can also use this worksheet to compare the fully loaded costs of several vacation "]
[null,null,"alternatives by storing each as a scenario. Simply enter data in the Budget and "]
[null,null,"Actual columns of the form. The worksheet will automatically calculate the "]
[null,null,"variance."]
[]
[null,null,"To view the template, click the worksheet tab labeled Template at the bottom "]
[null,null,"of the screen or press Ctrl-PgDn. With the exception of data entry cells, all cells are "]
[null,null,"protected. Use the Tab key to move from one unprotected cell to the next."]
[]
[null,null,"Copyright © KMT Software, Inc. All Rights Reserved."]

{"sheet":"Template","index":1,"n_rows":42,"n_cols":7,"rows_kept":42,"flags":["formulas_cached_only"]}
[]
[null,"Vacation Budget"]
[null,"<-- Enter name of trip in cell to the left     "]
[null,"<-- Enter date in cell to the left     "]
[]
[]
[null,null,"Planned Expenditures",null,"Budget","Actual","Variance"]
[null,null,"New Clothes",{"$nulls":3},""]
[]
[null,null,"Travel Arrangements"]
[{"$nulls":3},"Air Flight",null,null,""]
[{"$nulls":3},"Car Rental",null,null,""]
[{"$nulls":3},"Gasoline",null,null,""]
[{"$nulls":3},"Taxis / Limousine",null,null,""]
[{"$nulls":3},"Other",null,null,""]
[]
[null,null,"Hotel Accommodations",{"$nulls":3},""]
[]
[null,null,"Expenses"]
[{"$nulls":3},"Entertainment",null,null,""]
[{"$nulls":3},"Meals / Drinks",null,null,""]
[{"$nulls":3},"Telephone Calls",null,null,""]
[{"$nulls":3},"Tips",null,null,""]
[{"$nulls":3},"Film / Batteries",null,null,""]
[{"$nulls":3},"Other",null,null,""]
[]
[null,null,"Shopping Allowance",{"$nulls":3},""]
[{"$nulls":3},"Clothes",null,null,""]
[{"$nulls":3},"Souvenirs",null,null,""]
[{"$nulls":3},"Gifts",null,null,""]
[null,null,"Total Expenditures",null,"","",""]
[]
[]
[null,null,"Sources of Funds"]
[null,null,"Prepaid",{"$nulls":3},""]
[null,null,"Checks",{"$nulls":3},""]
[null,null,"Traveler's Checks",{"$nulls":3},""]
[null,null,"Cash",{"$nulls":3},""]
[null,null,"Credit Cards",{"$nulls":3},""]
[null,null,"Other",{"$nulls":3},""]
[]
[null,null,"Total Funds Used",null,"","",""]

{"sheet":"Variables","index":2,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",{"v":1,"d":"1 "}]