{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Monthly Budget","Sheet1"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Monthly Budget","index":0,"n_rows":21,"n_cols":13,"rows_kept":21,"merged":[[2,3,2,4],[9,2,9,4],[9,6,9,9],[15,2,15,4]]}
[]
[{"$nulls":3},"[TITLE OF MONTHLY BUDGET] ",{"$nulls":8},""]
[{"$nulls":3},"[Date]",{"$nulls":5},"Summary"]
[]
[{"$nulls":9},"TOTAL MONTHLY","INCOME",{"$f":"SUM(E12:E14)","v":{"v":3750,"d":"$3,750"}}]
[{"$nulls":9},"TOTAL MONTHLY","EXPENSES",{"$f":"SUM(J12:J21)","v":{"v":2136,"d":"$2,136"}}]
[{"$nulls":9},"TOTAL MONTHLY","SAVINGS",{"$f":"SUM(E18:E21)","v":{"v":650,"d":"$650"}}]
[{"$nulls":9},"CASH BALANCE",null,{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses-TotalMonthlySavings","v":{"v":964,"d":"$964"}}]
[]
[null,null,"Monthly income",{"$nulls":3},"Monthly expenses"]
[null,null,"No.","Income items","Amount",null,"No.","Expenses items","Due date","Amount"]
[null,null,1,"[Income item]",{"v":2500,"d":"$2,500.00"},null,1,"[Expenses item]","[Date]",{"v":800,"d":"$800.00"}]
[null,null,2,"[Income item]",{"v":1000,"d":"$1,000.00"},null,2,"[Expenses item]","[Date]",{"v":120,"d":"$120.00"}]
[null,null,3,"[Income item]",{"v":250,"d":"$250.00"},null,3,"[Expenses item]","[Date]",{"v":50,"d":"$50.00"}]
[{"$nulls":6},4,"[Expenses item]","[Date]",{"v":45,"d":"$45.00"}]
[null,null,"Monthly savings",{"$nulls":3},5,"[Expenses item]","[Date]",{"v":500,"d":"$500.00"}]
[null,null,"No.","Savings items","Amount",null,6,"[Expenses item]","[Date]",{"v":273,"d":"$273.00"}]
[null,null,1,"[Savings item]",{"v":200,"d":"$200.00"},null,7,"[Expenses item]","[Date]",{"v":120,"d":"$120.00"}]
[null,null,2,"[Savings item]",{"v":250,"d":"$250.00"},null,8,"[Expenses item]","[Date]",{"v":50,"d":"$50.00"}]
[null,null,3,"[Savings item]",{"v":100,"d":"$100.00"},null,9,"[Expenses item]","[Date]",{"v":100,"d":"$100.00"}]
[null,null,4,"[Savings item]",{"v":100,"d":"$100.00"},null,10,"[Expenses item]","[Date]",{"v":78,"d":"$78.00"}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}