{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Basic Budget","Advanced Budget","Sheet3"],"not_rendered":{"images":1,"macros":1,"external_links":1,"defined_names":11,"comments":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Basic Budget","index":0,"n_rows":68,"n_cols":5,"rows_kept":68,"merged":[[0,0,4,0],[0,1,2,1],[0,2,4,2],[0,3,1,3],[0,4,8,4],[9,4,15,4]],"flags":["formulas_cached_only"]}
["*Enter words describing where you get your money from, such as from work, stocks, etc.  No numbers, the dollar amounts are placed in the next column.                     1) Income From ","*Enter the amount of money you obtain from each source of income, in dollars. Do not use words or letters in this column.  2) Amount of Income  ","*Enter words describing each item you spend money on, such as rent, phone, etc.  No numbers in this column. Enter the dollar amounts in the next column.                                                                        3) Name of Item","*Enter the cost of each item (rant, phone, etc.) numbers only      4) Cost of Item    ","                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       "]
[]
[{"$nulls":3},{"v":0,"d":"$0.00"}]
[null,"*Your Total Income Is calculated below",null,"*Your balance is calculated above, and your total expenses below: "]
[null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
{"$rows_empty":62}
["                                  "]

{"sheet":"Advanced Budget","index":1,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[0,0,0,1],[0,2,0,3],[0,5,0,8],[1,0,1,2],[1,7,2,7],[1,8,2,8],[2,0,2,1]],"flags":["formulas_cached_only"]}
["*Double-Click on the red Icon for instructions, and information and websites on budgets and financial problems. ",null,"*David Alderoty June 2006  Advanced *Budget Calculation Software",null,null,"*If you are interested in computer tutoring, or other services I provide ( technical writing, advanced researching and problem solving, digital photography) with an absolute guarantee of satisfaction, call me at  (212) 581-3740  Email RunDavid@verizon.net    Services are provided before payment, and if you are not completely satisfied, you do not pay anything."]
["*Budget is balanced, with a balance greater than zero ",null,null,false,{"$nulls":3},"*Total $ in allocated income is","*Total % of income that is allocated is"]
["    *Available spending money per day is                                          ",null,{"v":0,"d":"$0.00"},"% of spent income:",null,{"$error":"#DIV/0!"}]
["*Set number of Days: ","*Total Income Is","*Balance Is  ","*Total Expenses ",null,"% of available income",null,{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"}]
[30,{"v":0,"d":"0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"$error":"#DIV/0!"},null,"*Do not enter numbers or  words in this column"]
["*1)  *Text-Only     *Income From","*2) *Numbers-Only *Amount of Income","*3) *Text-Only   *Name of Item  ","*4) *Numbers-Only *Cost of Item",null,"5) *No Numbers or words                            *Percent of budget","*6) *Text-Only     *Name of Item    ","7) Cost of item based on entered %","*8) *Numbers-Only *Allocated % of "]
[{"$nulls":4},0,{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"},null,1]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"$error":"#DIV/0!"},null,{"v":0,"d":"$0.00"}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}