{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Summary","Notes","Project A","Project B","Project D"],"not_rendered":{"charts":4,"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":"Summary","index":0,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Program Summary",null,"Created:","2014-04-15"]
["Program Budget:",12860]
["Month:","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Month to Date Costs:",970,1120]
["Actual Total Costs:",970,2090]
["Projected Total Costs:",970,2382,2638,3729,4720,6051,7382,9272,10603,11534,12865,14196]
["Projected Costs for Month:",970,1412,256,1091,991,1331,1331,1890,1331,931,1331,1331]
["Projects in this summary:"]
["Project A"]
["Project B"]
["Project D"]

{"sheet":"Notes","index":1,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Notes about projects"]
["Nothing on extra note pages will create problems for the code"]

{"sheet":"Project A","index":2,"n_rows":7,"n_cols":13,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Project Name:","Project A","Last Updated:","2014-04-15"]
["Full Budget:",2400]
["Month:","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["MTD Costs:",200,20]
["Actual Total Costs:",200,220]
["Projected Total Costs:",200,512,768,1024,1280,1536,1792,2048,2304,2560,2816,3072]
["Projected Costs for Month:",200,312,256,256,256,256,256,256,256,256,256,256]

{"sheet":"Project B","index":3,"n_rows":7,"n_cols":13,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Project Name:","Project B","Last Updated:","2014-04-15"]
["Full Budget:",5460]
["Month:","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["MTD Costs:",470,800]
["Actual Total Costs:",470,1270]
["Projected Total Costs:",470,1270,1270,1905,2540,2630,3265,3900,4535,5170,5805,6440]
["Projected Costs for Month:",470,800,0,635,635,90,635,635,635,635,635,635]

{"sheet":"Project D","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Project Name:","Project D","Last Updated:","2014-04-15"]
["Full Budget:",5000]
["Month:","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["MTD Costs:",300,300]
["Actual Total Costs:",300,600]
["Projected Total Costs:",300,600,600,800,900,1340,1780,2779,3219,3259,3699,4139]
["Projected Costs for Month:",300,300,0,200,100,440,440,999,440,40,440,440]