{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["ExpenseSummary","NannyCayChandlery"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"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":"ExpenseSummary","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["FY 2020 Summary"]
[null,null,"March","February","January","December","November","October"]
["Suppliers"]
[null,"NannyCayChandlery",{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(C$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":3.0960000000000001},{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(D$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":{"$error":"#NAME?"}},{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(E$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":{"$error":"#N/A"}},{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(F$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":{"$error":"#N/A"}},{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(G$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":{"$error":"#N/A"}},{"$f":"INDIRECT($B4&\"!\"&ADDRESS(MATCH(H$2, INDIRECT($B4&\"!a1:a500\"),0), MATCH(\"Total\", INDIRECT($B4&\"!a1:m1\"),0)))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Parts:",{"$f":"SUM(C4:C13)","v":3.0960000000000001},{"$error":"#NAME?"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Labour"]
[]
[]
[null,"Total Labour:",{"$f":"SUM(C16:C17)","v":0},0,0,0,0,0]

{"sheet":"NannyCayChandlery","index":1,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Date","Description","Pricing","Total"]
["March",null,"Actual incl. fees:",{"$f":"(100%+B3)*D3","v":3.0960000000000001}]
[null,3.2000000000000001E-2,"Billable:",{"$f":"D5-D4","v":3}]
[null,null,"Not Owner-Billable:",0]
[null,null,"Gross Roll-up:",{"$f":"[1]!sltcSumColor()","v":3}]
[null,"test data",null,1]
[null,"test data",null,2]
["February",null,"Actual incl. fees:",{"$f":"(100%+B9)*D9","v":{"$error":"#NAME?"}}]
[null,3.2000000000000001E-2,"Billable:",{"$f":"D11-D10","v":{"$error":"#NAME?"}}]
[null,null,"Not Owner-Billable:",0]
[null,null,"Gross Roll-up:",{"$f":"[2]!sltcSumColor()","v":{"$error":"#NAME?"}}]
[null,"test data",null,3]
[null,"test data",null,4]
[null,"test data",null,5]