{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":42,"n_cols":136,"rows_kept":42,"merged":[[2,2,3,7],[4,2,5,7],[6,2,7,7],[8,2,8,7],[10,2,12,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[10,22,10,23],[10,24,10,25],[10,26,10,27],[10,28,10,29],[10,30,10,31],[10,32,10,33],[10,34,10,35],[10,36,10,37],[10,38,10,39],[10,40,10,41],[10,42,10,43],[10,44,10,45],[10,46,10,47],[10,48,10,49],[10,50,10,51],[10,52,10,53],[10,54,10,55],[10,56,10,57],[10,58,10,59],[10,60,10,61],[10,62,10,63],[10,64,10,65],[10,66,10,67],[10,68,10,69],[10,70,10,71],[10,72,10,73],[10,74,10,75],[10,76,10,77],[10,78,10,79],[10,80,10,81],[10,82,10,83],[10,84,10,85],[10,86,10,87],[10,88,10,89],[10,90,10,91],[10,92,10,93],[10,94,10,95],[10,96,10,97],[10,98,10,99],[10,100,10,101],[10,102,10,103],[10,104,10,105],[10,106,10,107],[10,108,10,109],[10,110,10,111],[10,112,10,113],[10,114,10,115],[10,116,10,117],[10,118,10,119],[10,120,10,121],[10,122,10,123],[10,124,10,125],[10,126,10,127],[10,128,10,129],[10,130,10,131],[10,132,10,133],[10,134,10,135],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[11,22,11,23],[11,24,11,25],[11,26,11,27],[11,28,11,29],[11,30,11,31],[11,32,11,33],[11,34,11,35],[11,36,11,37],[11,38,11,39],[11,40,11,41],[11,42,11,43],[11,44,11,45],[11,46,11,47],[11,48,11,49],[11,50,11,51],[11,52,11,53],[11,54,11,55],[11,56,11,57],[11,58,11,59],[11,60,11,61],[11,62,11,63],[11,64,11,65],[11,66,11,67],[11,68,11,69],[11,70,11,71],[11,72,11,73],[11,74,11,75],[11,76,11,77],[11,78,11,79],[11,80,11,81],[11,82,11,83],[11,84,11,85],[11,86,11,87],[11,88,11,89],[11,90,11,91],[11,92,11,93],[11,94,11,95],[11,96,11,97],[11,98,11,99],[11,100,11,101],[11,102,11,103],[11,104,11,105],[11,106,11,107],[11,108,11,109],[11,110,11,111],[11,112,11,113],[11,114,11,115],[11,116,11,117],[11,118,11,119],[11,120,11,121],[11,122,11,123],[11,124,11,125],[11,126,11,127],[11,128,11,129],[11,130,11,131],[11,132,11,133],[11,134,11,135],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[12,22,12,23],[12,24,12,25],[12,26,12,27],[12,28,12,29],[12,30,12,31],[12,32,12,33],[12,34,12,35],[12,36,12,37],[12,38,12,39],[12,40,12,41],[12,42,12,43],[12,44,12,45],[12,46,12,47],[12,48,12,49],[12,50,12,51],[12,52,12,53],[12,54,12,55],[12,56,12,57],[12,58,12,59],[12,60,12,61],[12,62,12,63],[12,64,12,65],[12,66,12,67],[12,68,12,69],[12,70,12,71],[12,72,12,73],[12,74,12,75],[12,76,12,77],[12,78,12,79],[12,80,12,81],[12,82,12,83],[12,84,12,85],[12,86,12,87],[12,88,12,89],[12,90,12,91],[12,92,12,93],[12,94,12,95],[12,96,12,97],[12,98,12,99],[12,100,12,101],[12,102,12,103],[12,104,12,105],[12,106,12,107],[12,108,12,109],[12,110,12,111],[12,112,12,113],[12,114,12,115],[12,116,12,117],[12,118,12,119],[12,120,12,121],[12,122,12,123],[12,124,12,125],[12,126,12,127],[12,128,12,129],[12,130,12,131],[12,132,12,133],[12,134,12,135],[13,2,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[13,22,13,23],[13,24,13,25],[13,26,13,27],[13,28,13,29],[13,30,13,31],[13,32,13,33],[13,34,13,35],[13,36,13,37],[13,38,13,39],[13,40,13,41],[13,42,13,43],[13,44,13,45],[13,46,13,47],[13,48,13,49],[13,50,13,51],[13,52,13,53],[13,54,13,55],[13,56,13,57],[13,58,13,59],[13,60,13,61],[13,62,13,63],[13,64,13,65],[13,66,13,67],[13,68,13,69],[13,70,13,71],[13,72,13,73],[13,74,13,75],[13,76,13,77],[13,78,13,79],[13,80,13,81],[13,82,13,83],[13,84,13,85],[13,86,13,87],[13,88,13,89],[13,90,13,91],[13,92,13,93],[13,94,13,95],[13,96,13,97],[13,98,13,99],[13,100,13,101],[13,102,13,103],[13,104,13,105],[13,106,13,107],[13,108,13,109],[13,110,13,111],[13,112,13,113],[13,114,13,115],[13,116,13,117],[13,118,13,119],[13,120,13,121],[13,122,13,123],[13,124,13,125],[13,126,13,127],[13,128,13,129],[13,130,13,131],[13,132,13,133],[13,134,13,135],[14,2,14,5],[14,6,17,6],[14,7,17,7],[14,8,17,8],[14,9,17,9],[14,10,17,10],[14,11,17,11],[14,12,17,12],[14,13,17,13],[14,14,17,14],[14,15,17,15],[14,16,17,16],[14,17,17,17],[14,18,17,18],[14,19,17,19],[14,20,17,20],[14,21,17,21],[14,22,17,22],[14,23,17,23],[14,24,17,24],[14,25,17,25],[14,26,17,26],[14,27,17,27],[14,28,17,28],[14,29,17,29],[14,30,17,30],[14,31,17,31],[14,32,17,32],[14,33,17,33],[14,34,17,34],[14,35,17,35],[14,36,17,36],[14,37,17,37],[14,38,17,38],[14,39,17,39],[14,40,17,40],[14,41,17,41],[14,42,17,42],[14,43,17,43],[14,44,17,44],[14,45,17,45],[14,46,17,46],[14,47,17,47],[14,48,17,48],[14,49,17,49],[14,50,17,50],[14,51,17,51],[14,52,17,52],[14,53,17,53],[14,54,17,54],[14,55,17,55],[14,56,17,56],[14,57,17,57],[14,58,17,58],[14,59,17,59],[14,60,17,60],[14,61,17,61],[14,62,17,62],[14,63,17,63],[14,64,17,64],[14,65,17,65],[14,66,17,66],[14,67,17,67],[14,68,17,68],[14,69,17,69],[14,70,17,70],[14,71,17,71],[14,72,17,72],[14,73,17,73],[14,74,17,74],[14,75,17,75],[14,76,17,76],[14,77,17,77],[14,78,17,78],[14,79,17,79],[14,80,17,80],[14,81,17,81],[14,82,17,82],[14,83,17,83],[14,84,17,84],[14,85,17,85],[14,86,17,86],[14,87,17,87],[14,88,17,88],[14,89,17,89],[14,90,17,90],[14,91,17,91],[14,92,17,92],[14,93,17,93],[14,94,17,94],[14,95,17,95],[14,96,17,96],[14,97,17,97],[14,98,17,98],[14,99,17,99],[14,100,17,100],[14,101,17,101],[14,102,17,102],[14,103,17,103],[14,104,17,104],[14,105,17,105],[14,106,17,106],[14,107,17,107],[14,108,17,108],[14,109,17,109],[14,110,17,110],[14,111,17,111],[14,112,17,112],[14,113,17,113],[14,114,17,114],[14,115,17,115],[14,116,17,116],[14,117,17,117],[14,118,17,118],[14,119,17,119],[14,120,17,120],[14,121,17,121],[14,122,17,122],[14,123,17,123],[14,124,17,124],[14,125,17,125],[14,126,17,126],[14,127,17,127],[14,128,17,128],[14,129,17,129],[14,130,17,130],[14,131,17,131],[14,132,17,132],[14,133,17,133],[14,134,17,134],[14,135,17,135],[15,2,15,5],[16,2,16,5],[17,2,17,5],[18,2,19,5],[20,2,20,5],[21,2,22,5],[23,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,33,3],[27,4,33,5],[34,2,34,3],[34,4,34,5],[35,2,35,3],[35,4,35,5],[36,2,36,3],[36,4,36,5],[37,2,37,3],[37,4,37,5],[38,2,38,3],[38,4,38,5],[39,2,39,3],[39,4,39,5],[40,2,40,3],[40,4,40,5],[41,2,41,3],[41,4,41,5],[42,2,42,3],[42,4,42,5],[43,2,43,3],[43,4,43,5],[44,2,44,3],[44,4,44,5]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"This calculator is for a 65 day Budget"]
[]
[null,null,"To see the entire calculator, with the seven dates, scroll to the right."]
[]
[null,null,"For instructions scroll all the way down, beneath the calculator. "]
[]
[null,null,"All of the red numbers and words represent calculated results. "]
[]
[null,null,"Delete the date in this box, and then enter the date that your budget starts on. ",{"$nulls":3},"1900-01-01",null,"1900-01-02",null,"1900-01-03",null,"1900-01-04",null,"1900-01-05",null,"1900-01-06",null,"1900-01-07",null,"1900-01-08",null,"1900-01-09",null,"1900-01-10",null,"1900-01-11",null,"1900-01-12",null,"1900-01-13",null,"1900-01-14",null,"1900-01-15",null,"1900-01-16",null,"1900-01-17",null,"1900-01-18",null,"1900-01-19",null,"1900-01-20",null,"1900-01-21",null,"1900-01-22",null,"1900-01-23",null,"1900-01-24",null,"1900-01-25",null,"1900-01-26",null,"1900-01-27",null,"1900-01-28",null,"1900-01-29",null,"1900-01-30",null,"1900-01-31",null,"1900-02-01",null,"1900-02-02",null,"1900-02-03",null,"1900-02-04",null,"1900-02-05",null,"1900-02-06",null,"1900-02-07",null,"1900-02-08",null,"1900-02-09",null,"1900-02-10",null,"1900-02-11",null,"1900-02-12",null,"1900-02-13",null,"1900-02-14",null,"1900-02-15",null,"1900-02-16",null,"1900-02-17",null,"1900-02-18",null,"1900-02-19",null,"1900-02-20",null,"1900-02-21",null,"1900-02-22",null,"1900-02-23",null,"1900-02-24",null,"1900-02-25",null,"1900-02-26",null,"1900-02-27",null,"1900-02-28",null,60,null,"1900-03-01",null,"1900-03-02",null,"1900-03-03",null,"1900-03-04",null,"1900-03-05"]
[{"$nulls":6},1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12,null,13,null,14,null,15,null,16,null,17,null,18,null,19,null,20,null,21,null,22,null,23,null,24,null,25,null,26,null,27,null,28,null,29,null,30,null,31,null,32,null,33,null,34,null,35,null,36,null,37,null,38,null,39,null,40,null,41,null,42,null,43,null,44,null,45,null,46,null,47,null,48,null,49,null,50,null,51,null,52,null,53,null,54,null,55,null,56,null,57,null,58,null,59,null,60,null,61,null,62,null,63,null,64,null,65]
[{"$nulls":6},"1900-01-01",null,"1900-01-02",null,"1900-01-03",null,"1900-01-04",null,"1900-01-05",null,"1900-01-06",null,"1900-01-07",null,"1900-01-08",null,"1900-01-09",null,"1900-01-10",null,"1900-01-11",null,"1900-01-12",null,"1900-01-13",null,"1900-01-14",null,"1900-01-15",null,"1900-01-16",null,"1900-01-17",null,"1900-01-18",null,"1900-01-19",null,"1900-01-20",null,"1900-01-21",null,"1900-01-22",null,"1900-01-23",null,"1900-01-24",null,"1900-01-25",null,"1900-01-26",null,"1900-01-27",null,"1900-01-28",null,"1900-01-29",null,"1900-01-30",null,"1900-01-31",null,"1900-02-01",null,"1900-02-02",null,"1900-02-03",null,"1900-02-04",null,"1900-02-05",null,"1900-02-06",null,"1900-02-07",null,"1900-02-08",null,"1900-02-09",null,"1900-02-10",null,"1900-02-11",null,"1900-02-12",null,"1900-02-13",null,"1900-02-14",null,"1900-02-15",null,"1900-02-16",null,"1900-02-17",null,"1900-02-18",null,"1900-02-19",null,"1900-02-20",null,"1900-02-21",null,"1900-02-22",null,"1900-02-23",null,"1900-02-24",null,"1900-02-25",null,"1900-02-26",null,"1900-02-27",null,"1900-02-28",null,60,null,"1900-03-01",null,"1900-03-02",null,"1900-03-03",null,"1900-03-04",null,"1900-03-05"]
[null,null,"1900-01-01",{"$nulls":3},{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"},null,{"v":0,"d":"is $0.00"}]
[null,null,"2009-07-12",{"$nulls":3}," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."," Describe each expense in this column"," Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column .","Describe each expense in this column","Enter the dollar amount of each expense in this column ."]
[null,null,"1900-03-05"]
[null,null,{"v":-39940,"d":"-39,940 days remaining in your budget."}]
[null,null,{"v":0,"d":"As of today expenses total to 0.00"}]
[null,null,"This is the amount of money remaining in your budget"]
[]
[null,null,{"v":0,"d":"$0.00"}]
[null,null,0]
[]
[null,null,"This is the total amount of money you entered into your budget:"]
[]
[null,null,{"v":0,"d":"$0.00"}]
[null,null,"Money Allocated For Budget"]
[null,null,"# 1) In this column enter a descriptive word or brief phrase that describes the source of money that you are putting into your budget, such as wages, dividends, pension, etc.  ",null," # 2) In this column enter the dollar amount of each source of money that you put into your budget. "]
{"$rows_empty":13}
[{"$nulls":6}," "]