{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Electronic Balance Sheet","notes"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"Electronic Balance Sheet","index":0,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Countries","Tanzania","Niger","Bangladesh","Bolivia","Ecuador","Phillipines","Sri Lanka","Phillipines","Peru"]
[null,"Names","Chenge","Chukwa","Dhali","Lopez","Mendez","Navarro","Navarathna","Navarro","Sanchez"]
[null,"Starting Account",160,160,155,200,190,240,250,240,190]
[null,"Credit and Debit",10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I8)*-0.2","v":-52},{"$f":"SUM(J$7:J8)*-0.2","v":-50},{"$f":"SUM(K$7:K8)*-0.2","v":-40}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I9)*-0.2","v":-41.6},{"$f":"SUM(J$7:J9)*-0.2","v":-40},{"$f":"SUM(K$7:K9)*-0.2","v":-32}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I10)*-0.2","v":-33.28},{"$f":"SUM(J$7:J10)*-0.2","v":-32},{"$f":"SUM(K$7:K10)*-0.2","v":-25.6}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I11)*-0.2","v":-26.624000000000002},{"$f":"SUM(J$7:J11)*-0.2","v":-25.6},{"$f":"SUM(K$7:K11)*-0.2","v":-20.480000000000004}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I12)*-0.2","v":-21.299200000000003},{"$f":"SUM(J$7:J12)*-0.2","v":-20.480000000000004},{"$f":"SUM(K$7:K12)*-0.2","v":-16.384}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I13)*-0.2","v":-17.039360000000002},{"$f":"SUM(J$7:J13)*-0.2","v":-16.384},{"$f":"SUM(K$7:K13)*-0.2","v":-13.107200000000001}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I14)*-0.2","v":-13.631488000000003},{"$f":"SUM(J$7:J14)*-0.2","v":-13.107200000000001},{"$f":"SUM(K$7:K14)*-0.2","v":-10.485760000000001}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I15)*-0.2","v":-10.905190400000002},{"$f":"SUM(J$7:J15)*-0.2","v":-10.485760000000001},{"$f":"SUM(K$7:K15)*-0.2","v":-8.3886080000000014}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I16)*-0.2","v":-8.72415232},{"$f":"SUM(J$7:J16)*-0.2","v":-8.3886080000000014},{"$f":"SUM(K$7:K16)*-0.2","v":-6.7108864000000015}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I17)*-0.2","v":-6.9793218560000003},{"$f":"SUM(J$7:J17)*-0.2","v":-6.7108864000000015},{"$f":"SUM(K$7:K17)*-0.2","v":-5.3687091200000019}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I18)*-0.2","v":-5.5834574848000003},{"$f":"SUM(J$7:J18)*-0.2","v":-5.3687091200000019},{"$f":"SUM(K$7:K18)*-0.2","v":-4.2949672960000012}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I19)*-0.2","v":-4.4667659878400006},{"$f":"SUM(J$7:J19)*-0.2","v":-4.2949672960000012},{"$f":"SUM(K$7:K19)*-0.2","v":-3.435973836800001}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I20)*-0.2","v":-3.5734127902720005},{"$f":"SUM(J$7:J20)*-0.2","v":-3.435973836800001},{"$f":"SUM(K$7:K20)*-0.2","v":-2.7487790694400012}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I21)*-0.2","v":-2.8587302322176007},{"$f":"SUM(J$7:J21)*-0.2","v":-2.7487790694400012},{"$f":"SUM(K$7:K21)*-0.2","v":-2.1990232555520008}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I22)*-0.2","v":-2.2869841857740805},{"$f":"SUM(J$7:J22)*-0.2","v":-2.1990232555520008},{"$f":"SUM(K$7:K22)*-0.2","v":-1.7592186044416005}]
[null,"Bank Balance",{"$f":"SUM(C7:C23)","v":170},170,{"$f":"SUM(E7:E23)","v":165},210,{"$f":"SUM(G7:G23)","v":200},{"$f":"SUM(H7:H23)","v":250},9.1479367430963201,8.7960930222080016,7.0368744177664011]
[null,"Absolute Poverty ",150,150,150,180,180,210,210,210,150]
[null,"Subsistance",{"$f":"C25*0.5","v":75},{"$f":"D25*0.5","v":75},{"$f":"E25*0.5","v":75},90,90,105,105,105,75]
[null,"Basic Health Care",{"$f":"C25*0.75","v":112.5},{"$f":"D25*0.75","v":112.5},{"$f":"E25*0.75","v":112.5},135,135,157.5,157.5,157.5,112.5]
[null,"Education",{"$f":"500-(C27+C26+C25)","v":162.5},{"$f":"500-(D27+D26+D25)","v":162.5},{"$f":"500-(E27+E26+E25)","v":162.5},95,95,27.5,27.5,27.5,162.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I28)*-0.2","v":-103.65917469723854},{"$f":"SUM(J$7:J28)*-0.2","v":-103.5184372088832},{"$f":"SUM(K$7:K28)*-0.2","v":-102.81474976710656}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I29)*-0.2","v":-82.927339757790833},{"$f":"SUM(J$7:J29)*-0.2","v":-82.814749767106548},{"$f":"SUM(K$7:K29)*-0.2","v":-82.251799813685253}]
[null,"Poverty Line","1.25 per day","1.25 per day","1.25 per day","1.5 per day","1.5 per day","1.75 per day","1.75 per day","1.75 per day","1.25 per day"]
[null,null,"4 people","4 people","4 people","4 people","4 people","4 people","4 people","4 people","4 people"]
[null,null,"30 days","30 days","30 days","30 days","30 days","30 days","30 days","30 days","30 days"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I33)*-0.2","v":-66.341871806232675},{"$f":"SUM(J$7:J33)*-0.2","v":-66.251799813685238},{"$f":"SUM(K$7:K33)*-0.2","v":-65.801439850948199}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I34)*-0.2","v":-53.073497444986131},{"$f":"SUM(J$7:J34)*-0.2","v":-53.001439850948195},{"$f":"SUM(K$7:K34)*-0.2","v":-52.641151880758564}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I35)*-0.2","v":-42.458797955988906},{"$f":"SUM(J$7:J35)*-0.2","v":-42.401151880758555},{"$f":"SUM(K$7:K35)*-0.2","v":-42.112921504606845}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I36)*-0.2","v":-33.967038364791129},{"$f":"SUM(J$7:J36)*-0.2","v":-33.920921504606838},{"$f":"SUM(K$7:K36)*-0.2","v":-33.69033720368548}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I37)*-0.2","v":-27.173630691832898},{"$f":"SUM(J$7:J37)*-0.2","v":-27.13673720368547},{"$f":"SUM(K$7:K37)*-0.2","v":-26.952269762948379}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I38)*-0.2","v":-21.73890455346632},{"$f":"SUM(J$7:J38)*-0.2","v":-21.709389762948376},{"$f":"SUM(K$7:K38)*-0.2","v":-21.561815810358706}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I39)*-0.2","v":-17.391123642773056},{"$f":"SUM(J$7:J39)*-0.2","v":-17.367511810358703},{"$f":"SUM(K$7:K39)*-0.2","v":-17.249452648286962}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I40)*-0.2","v":-13.912898914218445},{"$f":"SUM(J$7:J40)*-0.2","v":-13.89400944828696},{"$f":"SUM(K$7:K40)*-0.2","v":-13.79956211862957}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I$7:I41)*-0.2","v":-11.130319131374756},{"$f":"SUM(J$7:J41)*-0.2","v":-11.115207558629569},{"$f":"SUM(K$7:K41)*-0.2","v":-11.039649694903657}]

{"sheet":"notes","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
["Macros must be enabled"]
["Must be named exactly",null,"ElectronicBalanceSheet"]
["Best viewed in full screen (Escape to exit) and hide ruler - in view tab"]