{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["(1127)","(1127an)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"(1127)","index":0,"n_rows":6,"n_cols":9,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Date","Budget Category","Description","Amount (Plus or Minus)",null,"Budget Category","Starting Balance","Change","Current Balance"]
[null,null,null,null,null,"Foundation"]
[null,null,null,null,null,"Marina"]
[null,null,null,null,null,"Classroom"]
[null,null,null,null,null,"Operations"]
[null,null,null,null,null,"Salaries"]

{"sheet":"(1127an)","index":1,"n_rows":7,"n_cols":9,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Date","Budget Category","Description","Amount (Plus or Minus)",null,"Budget Category","Starting Balance","Change","Current Balance"]
["2014-07-03","Foundation","Donation from Timmy",150,null,"Foundation",150000,{"$f":"SUMIFS(BudgetTable[Amount (Plus or Minus)],BudgetTable[Budget Category],F2)","v":650},{"$f":"G2+H2","v":150650}]
["2014-06-01","Classroom","New Tables",-15000,null,"Marina",220000,{"$f":"SUMIFS(BudgetTable[Amount (Plus or Minus)],BudgetTable[Budget Category],F3)","v":0},{"$f":"G3+H3","v":220000}]
["2014-06-02","Operations","Maintenance",-22551,null,"Classroom",90000,{"$f":"SUMIFS(BudgetTable[Amount (Plus or Minus)],BudgetTable[Budget Category],F4)","v":-15150},74850]
["2014-06-15","Operations","Water Tank",-35000,null,"Operations",85000,{"$f":"SUMIFS(BudgetTable[Amount (Plus or Minus)],BudgetTable[Budget Category],F5)","v":-57551},27449]
["2014-06-02","Classroom","New Paper",-150,null,"Salaries",192000,{"$f":"SUMIFS(BudgetTable[Amount (Plus or Minus)],BudgetTable[Budget Category],F6)","v":0},192000]
["2014-05-02","Foundation","Donation from Sue",500]