{"text_format":"2","workbook":"xls","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,"run_cost":"one","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":"Sheet1","index":0,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,14]],"flags":["formulas_cached_only"]}
["EXAMPLE BUDGET"]
[null,"Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,"TOTAL INC"]
["INCOME"]
["Income Type 1",{"$nulls":13},0]
["Income Type 2",{"$nulls":13},0]
[]
["TOTAL INCOME",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["EXPENSES","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar",null,"TOTAL EXP"]
["Acc Levy",{"$nulls":13},0]
["Accounting",{"$nulls":13},0]
["Advertising",{"$nulls":13},0]
["Bank Charges",{"$nulls":13},0]
["Cleaning",{"$nulls":13},0]
["Computer Costs",{"$nulls":13},0]
["Consultancy Fees",{"$nulls":13},0]
["Carparking",{"$nulls":13},0]
["Equipment Hire",{"$nulls":13},0]
["General Expenses",{"$nulls":13},0]
["Insurance",{"$nulls":13},0]
["Interest-Loans",{"$nulls":13},0]
["Interest-Overdraft",{"$nulls":13},0]
["Licenses and Subscriptions",{"$nulls":13},0]
["Photocopying Charges",{"$nulls":13},0]
["Postage/Printing/Stationery",{"$nulls":13},0]
["-Rent",{"$nulls":13},0]
["-Rent - Opex",{"$nulls":13},0]
["Repairs & Maintenance",{"$nulls":13},0]
["Telephone - Rental",{"$nulls":13},0]
["Telephone - Tolls",{"$nulls":13},0]
["Travel Expenses",{"$nulls":13},0]
["Uniform",{"$nulls":13},0]
[]
["TOTAL EXPENSES",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Income less Expenditure",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Staff Wages",{"$nulls":13},0]
["Depreciation",{"$nulls":13},0]
["Profit ",0,0,0,0,0,0,0,0,0,0,0,0,null,0]