{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Dataset ","Approach 1","Approach 2","Approach 3","Approach 4","Approach 5","Approach 6","Table2","Approach 7","Approach 8","Approach 9","Another Sheet","Copied Sheet","Without Change Ref."],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"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":"Dataset ","index":0,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350]
[null,"George",700,680]
[null,"Frank",850,790]
[null,"Bell",550,530]
[null,"Rose",1200,962]
[null,"Finch",960,850]
[null,"Christina",780,620]
[null,"Mose",1100,900]
[null,"Smith",684,540]

{"sheet":"Approach 1","index":1,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 2","index":2,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,20]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 3","index":3,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 4","index":4,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 5","index":5,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 6","index":6,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":100}]
[null,"George",700,680,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":20}]
[null,"Frank",850,790,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":60}]
[null,"Bell",550,530,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":20}]
[null,"Rose",1200,962,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":238}]
[null,"Finch",960,850,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":110}]
[null,"Christina",780,620,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":160}]
[null,"Mose",1100,900,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":200}]
[null,"Smith",684,540,{"$f":"Table1[[#This Row],[Income]]-Table1[[#This Row],[Expenditure]]","v":144}]

{"sheet":"Table2","index":7,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Name","Income","Expenditure","Savings"]
["James",450,350,100]
["George",700,680,20]
["Frank",850,790,60]
["Bell",550,530,20]
["Rose",1200,962,238]
["Finch",960,850,110]
["Christina",780,620,160]
["Mose",1100,900,200]
["Smith",684,540,144]

{"sheet":"Approach 7","index":8,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,3]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure"]
[null,"James",450,350]
[null,"George",700,680]
[null,"Frank",850,790]
[null,"Bell",550,530]
[null,"Rose",1200,962]
[null,"Finch",960,850]
[null,"Christina",780,620]
[null,"Mose",1100,900]
[null,"Smith",684,540]

{"sheet":"Approach 8","index":9,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"(C6:C14)-(D6:D14)","v":100}]
[null,"George",700,680,20]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Approach 9","index":10,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Monthly Income & Expense"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,100]
[null,"George",700,680,20]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Another Sheet","index":11,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Copy Formula to Another Sheet"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Copied Sheet","index":12,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Copy Formula to Another Sheet"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"C6-D6","v":100}]
[null,"George",700,680,{"$f":"C7-D7","v":20}]
[null,"Frank",850,790,60]
[null,"Bell",550,530,20]
[null,"Rose",1200,962,238]
[null,"Finch",960,850,110]
[null,"Christina",780,620,160]
[null,"Mose",1100,900,200]
[null,"Smith",684,540,144]

{"sheet":"Without Change Ref.","index":13,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[]
[]
[null,"Copy Formula without Changing Reference"]
[]
[null,"Name","Income","Expenditure","Savings"]
[null,"James",450,350,{"$f":"E7","v":100}]
[null,"George",700,680,{"$f":"C6-D6","v":100}]
[null,"Frank",850,790]
[null,"Bell",550,530]
[null,"Rose",1200,962]
[null,"Finch",960,850]
[null,"Christina",780,620]
[null,"Mose",1100,900]
[null,"Smith",684,540]