{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"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"}

{"sheet":"Sheet1","index":0,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Basic ","Housing ","Transportation ","Total"]
[6000,{"$f":"A2*25%","v":1500},{"$f":"A2*10%","v":600},{"$f":"SUM(A2:C2)","v":8100}]
[7499.9999999999991,{"$f":"A3*25%","v":1874.9999999999998},{"$f":"A3*10%","v":750},{"$f":"SUM(A3:C3)","v":10124.999999999998}]