{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Sheet1","index":0,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Department","Research"]
[]
[null,null,null,null,null,null,"Account","Department","Year","Narration","Amount","Budget Amount","Variance","Explanation"]
[null,null,null,null,null,null,100,"Research",2020,"text1",-1000,-1150,{"$f":"L11-K11","v":-150},"TextA"]
[null,null,null,null,null,null,199,"Total Income",null,null,{"$f":"SUBTOTAL(109,K11)","v":-1000},{"$f":"SUBTOTAL(109,L11)","v":-1150},{"$f":"L12-K12","v":-150}]
[]
[null,null,null,null,null,null,200,"Research",2020,"text2",20,25,{"$f":"L14-K14","v":5},"TextB"]
[null,null,null,null,null,null,300,"Research",2020,"text3",30,35,{"$f":"L15-K15","v":5},"TextC"]
[null,null,null,null,null,null,399,"Total Property Expenses",null,null,{"$f":"SUBTOTAL(109,K14:K15)","v":50},{"$f":"SUBTOTAL(109,L14:L15)","v":60},{"$f":"L16-K16","v":10}]
[]
[null,null,null,null,null,null,400,"Research",2020,"text4",40,15,{"$f":"L18-K18","v":-25},"TextD"]
[null,null,null,null,null,null,500,"Research",2020,"text5",50,50,{"$f":"L19-K19","v":0},"TextE"]
[null,null,null,null,null,null,600,"Research",2020,"text6",60,10,{"$f":"L20-K20","v":-50},"TextF"]
[null,null,null,null,null,null,699,"Total Staff Expenses",null,null,{"$f":"SUBTOTAL(109,K18:K20)","v":150},{"$f":"SUBTOTAL(109,L18:L20)","v":75},{"$f":"L21-K21","v":-75}]
[null,null,null,null,null,null,995,"Total Expenses",null,null,{"$f":"K21+K16","v":200},{"$f":"L21+L16","v":135},{"$f":"L22-K22","v":-65}]
[null,null,null,null,null,null,999,"Surplus / Deficit",null,null,{"$f":"-K12-K22","v":800},{"$f":"-L12-L22","v":1015},{"$f":"L23-K23","v":215}]