{"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":23,"n_cols":6,"rows_kept":23,"merged":[[1,2,1,5],[2,2,2,5],[3,2,3,5],[4,2,4,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,2,9,2],[8,3,8,4],[9,3,9,4],[9,5,16,5],[10,2,12,2],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,2,16,2],[13,3,13,4],[14,3,14,4],[15,3,17,4],[18,2,21,2],[18,3,22,3],[18,4,21,4],[18,5,21,5]],"flags":["formulas_cached_only"]}
[]
[null,null,"The Balance-Sheet-Budget Calculator"]
[null,null,"This is a special type of balance sheet calculator, and it calculates your relative degree of financial stability, and a related budget, for a specific time interval, such as 365 days.  I am calling this a Balance-Sheet-Budget.   For details about this concept, and how to use the calculator scroll all the way down beneath the calculator."]
[" ",null," Note: All the red numbers and words are calculated results."]
[]
[null,null,"The yellow strip records the time that you last entered or deleted data."]
[null,null,"If no data was entered, it is the time you opened this document ."]
[null,null,40005.58357106482]
[null,null,"The light-yellow boxes are input boxes, will you can enter words and numbers.","Delete the date in the light-yellow box, below, and enter the last day of your Balance-Sheet-Budget."]
[{"$nulls":3},"Last day of this Balance-Sheet-Budget is:",null,"The red number below is the total anticipated or actual liabilities (expenses) for the time period of this budget. "]
[null,null,"All the red numbers and words are calculated results.   ","2009-10-01"]
[{"$nulls":3},"2009-07-11"]
[{"$nulls":3},{"v":83,"d":"83 Day(s) Remaining in this budget"}]
[null,null,"The red number below is the total anticipated or actual assets (money) for the time period of this budget.","If the following two boxes turn pink, it means you are short of funds, by the amount indicated in these boxes. "]
[{"$nulls":3},{"v":0,"d":"You have $0.00 remaining in this budget."}]
[{"$nulls":3},0]
[]
[null,null,{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
[null,null,"List each asset in terms of a descriptive word or phrase in this column, such as money from wages, dividends, etc.","List the dollar amount of each asset (source of money), in this column. ","In this column, enter a descriptive word or phrase for each actual or anticipated liability (bills and other expenses) that must be paid within the timeframe of this budget. ","In this column, enter the dollar amount of each actual or anticipated liability (bills and other expenses) that must be paid within the timeframe of this budget."]
[]
[]
[]
[null,null,"Text only in this column.",null,"Numbers only in this column.","Numbers only in this column."]