{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Business Trip Budget"],"read":"whole","date_system":"1900"}

{"sheet":"Business Trip Budget","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[0,0,2,2]]}
["Business Trip Budget"]
[]
[]
[]
["                                 General Information"]
["Company Name"]
["Employee Name"]
["Destination"]
["Trip Budget"]
["Start Date"]
["End Date"]
[]
[]
["Category","Price ","Amount","Total"]
["Airfare",null,2,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Rail Traffic",null,null,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Car Rental",null,2,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Gas",null,3,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Hotel",null,3,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Food",null,null,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Gifts",null,null,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Entertainement",null,null,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
["Miscallenous",null,null,{"$f":"Table1[[#This Row],[Amount]]*Table1[[#This Row],[Price ]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total cost of the trip",null,{"$f":"SUM(Table1[Total])","v":0}]
[null,"You're under budget by",null,{"$f":"D24-B9","v":0}]