{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Business Trip Budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Business Trip Budget","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[0,0,2,3]],"flags":["formulas_cached_only"]}
["Business Trip Budget"]
[]
[]
["Target trip budget",1900]
[null,null,null,null,null,null,"      Total  "]
["Airfare","Total cost of tickets",200,"for",1,"ticket(s)",200]
[null,"\"",275,"for",1,"ticket(s)",275]
[null,"\"",0,"for",0,"ticket(s)",0]
["Hotel","Cost per night",75,"for",3,"night(s)",225]
[null,"\"",82,"for",3,"night(s)",246]
[null,"\"",0,"for",0,"night(s)",0]
["Food","Cost per day",48,"for",6,"day(s)",288]
["Car rental","Cost per day",52,"for",6,"day(s)",312]
["Gas","Cost per gallon",1.74,"for",14,"gallons",24.36]
["Entertainment","Amount",130,null,null,null,130]
["Gifts","Amount",85,null,null,null,85]
["Miscellaneous","Amount",55,null,null,null,55]
[null,null,null,"Total cost of the trip",null,null,1840.36]
[null,null,null,"You're under budget by",null,null,59.6400000000001]