{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Monthly Budget Report","Monthly Expenses","Additional Data"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Monthly Budget Report","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budget Overview",{"$nulls":7},"Budget Summary"]
[null,"Balance"]
[null,"Projected Balance","(Projected  minus expenses)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Projected Cost])","v":{"v":1585,"d":"$1,585"}}]
[null,"Actual Balance ","(Actual  minus expenses)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Actual Cost])","v":{"v":1740,"d":"$1,740"}}]
[null,"Difference","(Actual minus projected)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"$155"}}]
[]
[null,"Income",{"$nulls":3},"Expenses",{"$nulls":3},"Right-click PivotTable below and then click Refresh to update"]
[null,"ACTUAL","Income 1",{"v":5800,"d":"$5,800"},null,"ACTUAL",{"$f":"SUM(BudgetDetails[Actual Cost])","v":{"v":7860,"d":"$7,860"}}]
[null,null,"Income 2",{"v":2300,"d":"$2,300"},{"$nulls":6},"Category","Projected Cost ","Actual Cost ","Difference "]
[null,null,"Extra income",{"v":1500,"d":"$1,500"},{"$nulls":6},"Children",{"v":140,"d":"$140"},{"v":140,"d":"$140"},{"v":0,"d":"$0"}]
[null,null,"Total income",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"$9,600"}}]
[{"$nulls":10},"Entertainment",{"v":400,"d":"$400"},{"v":358,"d":"$358"},{"v":42,"d":"$42"}]
[null,"PROJECTED",{"$nulls":3},"PROJECTED",{"$f":"SUM(BudgetDetails[Projected Cost])","v":{"v":7915,"d":"$7,915"}}]
[null,null,"Income 1",{"v":6000,"d":"$6,000"},{"$nulls":6},"Food",{"v":1100,"d":"$1,100"},{"v":1320,"d":"$1,320"},{"v":-220,"d":"($220)"}]
[null,null,"Income 2",{"v":1000,"d":"$1,000"}]
[null,null,"Extra income",{"v":2500,"d":"$2,500"},{"$nulls":6},"Gifts and Charity",{"v":100,"d":"$100"},{"v":125,"d":"$125"},{"v":-25,"d":"($25)"}]
[null,null,"Total income",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"$9,500"}}]
[{"$nulls":10},"Housing",{"v":2830,"d":"$2,830"},{"v":2702,"d":"$2,702"},{"v":128,"d":"$128"}]
[]
[{"$nulls":10},"Insurance",{"v":900,"d":"$900"},{"v":900,"d":"$900"},{"v":0,"d":"$0"}]
[]
[{"$nulls":10},"Loans",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":0,"d":"$0"}]
[]
[{"$nulls":10},"Personal Care",{"v":150,"d":"$150"},{"v":140,"d":"$140"},{"v":10,"d":"$10"}]
[]
[{"$nulls":10},"Pets",{"v":170,"d":"$170"},{"v":100,"d":"$100"},{"v":70,"d":"$70"}]
[]
[{"$nulls":10},"Savings or Investments",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":0,"d":"$0"}]
[]
[{"$nulls":10},"Taxes",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":0,"d":"$0"}]
[]
[{"$nulls":10},"Transportation",{"v":1425,"d":"$1,425"},{"v":1375,"d":"$1,375"},{"v":50,"d":"$50"}]
[]
[{"$nulls":10},"Grand Total",{"v":7915,"d":"$7,915"},{"v":7860,"d":"$7,860"},{"v":55,"d":"$55"}]

{"sheet":"Monthly Expenses","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Monthly Expenses"]
[null,"Description","Category","Projected Cost","Actual Cost","Difference","Actual Cost Overview"]
[null,"Extracurricular activities","Children",{"v":40,"d":"$40"},{"v":40,"d":"$40"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":40,"d":"$40"}}]
[null,"Medical","Children",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"School Supplies","Children",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"School Tuition","Children",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":100,"d":"$100"}}]
[null,"Concerts","Entertainment",{"v":50,"d":"$50"},{"v":40,"d":"$40"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":10,"d":"$10"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":40,"d":"$40"}}]
[null,"Live Theater","Entertainment",{"v":200,"d":"$200"},{"v":150,"d":"$150"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":150,"d":"$150"}}]
[null,"Movies","Entertainment",{"v":50,"d":"$50"},{"v":28,"d":"$28"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":22,"d":"$22"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":28,"d":"$28"}}]
[null,"Music (CDs, downloads, etc.)","Entertainment",{"v":50,"d":"$50"},{"v":30,"d":"$30"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":20,"d":"$20"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":30,"d":"$30"}}]
[null,"Sporting Events","Entertainment",{"v":0,"d":"$0"},{"v":40,"d":"$40"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-40,"d":"($40)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":40,"d":"$40"}}]
[null,"Video/DVD (Purchase)","Entertainment",{"v":20,"d":"$20"},{"v":50,"d":"$50"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-30,"d":"($30)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}}]
[null,"Video/DVD (Rental)","Entertainment",{"v":30,"d":"$30"},{"v":20,"d":"$20"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":10,"d":"$10"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":20,"d":"$20"}}]
[null,"Dining Out","Food",{"v":1000,"d":"$1,000"},{"v":1200,"d":"$1,200"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-200,"d":"($200)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":1200,"d":"$1,200"}}]
[null,"Groceries","Food",{"v":100,"d":"$100"},{"v":120,"d":"$120"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-20,"d":"($20)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":120,"d":"$120"}}]
[null,"Charity 1","Gifts and Charity",{"v":75,"d":"$75"},{"v":100,"d":"$100"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-25,"d":"($25)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":100,"d":"$100"}}]
[null,"Charity 2","Gifts and Charity",{"v":25,"d":"$25"},{"v":25,"d":"$25"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":25,"d":"$25"}}]
[null,"Gift 1","Gifts and Charity",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Gift 2","Gifts and Charity",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cable/Satellite","Housing",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":100,"d":"$100"}}]
[null,"Electric","Housing",{"v":45,"d":"$45"},{"v":50,"d":"$50"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-5,"d":"($5)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}}]
[null,"Gas","Housing",{"v":300,"d":"$300"},{"v":400,"d":"$400"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-100,"d":"($100)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":400,"d":"$400"}}]
[null,"House Cleaning Service","Housing",{"v":200,"d":"$200"},null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":200,"d":"$200"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Maintenance","Housing",{"v":200,"d":"$200"},{"v":150,"d":"$150"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":150,"d":"$150"}}]
[null,"Mortgage or Rent","Housing",{"v":1700,"d":"$1,700"},{"v":1700,"d":"$1,700"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":1700,"d":"$1,700"}}]
[null,"Natural gas/oil","Housing",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Online/Internet Service","Housing",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":100,"d":"$100"}}]
[null,"Phone (Cellular)","Housing",{"v":60,"d":"$60"},{"v":60,"d":"$60"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":60,"d":"$60"}}]
[null,"Phone (Home)","Housing",{"v":35,"d":"$35"},{"v":39,"d":"$39"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-4,"d":"($4)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":39,"d":"$39"}}]
[null,"Supplies","Housing",{"v":40,"d":"$40"},{"v":55,"d":"$55"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-15,"d":"($15)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":55,"d":"$55"}}]
[null,"Waste Removal and Recycle","Housing",{"v":25,"d":"$25"},{"v":22,"d":"$22"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":3,"d":"$3"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":22,"d":"$22"}}]
[null,"Water and Sewer","Housing",{"v":25,"d":"$25"},{"v":26,"d":"$26"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-1,"d":"($1)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":26,"d":"$26"}}]
[null,"Health","Insurance",{"v":400,"d":"$400"},{"v":400,"d":"$400"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":400,"d":"$400"}}]
[null,"Home","Insurance",{"v":400,"d":"$400"},{"v":400,"d":"$400"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":400,"d":"$400"}}]
[null,"Life","Insurance",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":100,"d":"$100"}}]
[null,"Credit Card 1","Loans",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":200,"d":"$200"}}]
[null,"Credit Card 2","Loans",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Credit Card 3","Loans",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Personal","Loans",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Student","Loans",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Clothing","Personal Care",{"v":150,"d":"$150"},{"v":140,"d":"$140"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":10,"d":"$10"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":140,"d":"$140"}}]
[null,"Dry Cleaning","Personal Care",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Hair/Nails","Personal Care",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Health Club","Personal Care",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Medical","Personal Care",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Food","Pets",{"v":150,"d":"$150"},{"v":75,"d":"$75"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":75,"d":"$75"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":75,"d":"$75"}}]
[null,"Grooming","Pets",{"v":20,"d":"$20"},{"v":25,"d":"$25"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-5,"d":"($5)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":25,"d":"$25"}}]
[null,"Medical","Pets",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Toys","Pets",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Investment account","Savings or Investments",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":200,"d":"$200"}}]
[null,"Retirement account","Savings or Investments",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Federal","Taxes",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":300,"d":"$300"}}]
[null,"Local","Taxes",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"State","Taxes",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Bus/Taxi fare","Transportation",{"v":100,"d":"$100"},{"v":150,"d":"$150"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":-50,"d":"($50)"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":150,"d":"$150"}}]
[null,"Fuel","Transportation",{"v":450,"d":"$450"},{"v":400,"d":"$400"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":400,"d":"$400"}}]
[null,"Insurance","Transportation",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":300,"d":"$300"}}]
[null,"Licensing ","Transportation",{"v":25,"d":"$25"},{"v":25,"d":"$25"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":25,"d":"$25"}}]
[null,"Maintenance","Transportation",{"v":100,"d":"$100"},{"v":50,"d":"$50"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":50,"d":"$50"}}]
[null,"Parking fees","Transportation",null,null,{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Vehicle payment","Transportation",{"v":450,"d":"$450"},{"v":450,"d":"$450"},{"$f":"BudgetDetails[[#This Row],[Projected Cost]]-BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}},{"$f":"BudgetDetails[[#This Row],[Actual Cost]]","v":{"v":450,"d":"$450"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,BudgetDetails[Projected Cost])","v":{"v":7915,"d":"$7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[Actual Cost])","v":{"v":7860,"d":"$7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[Difference])","v":{"v":55,"d":"$55"}}]

{"sheet":"Additional Data","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"PivotTable for Budget Overview chart",null,null,"Lookup List for Budget Details Category"]
[null,"Category","Cost",null,"Budget Category Lookup"]
[null,"Children",140,null,"Children"]
[null,"Entertainment",358,null,"Entertainment"]
[null,"Food",1320,null,"Food"]
[null,"Gifts and Charity",125,null,"Gifts and Charity"]
[null,"Housing",2702,null,"Housing"]
[null,"Insurance",900,null,"Insurance"]
[null,"Loans",200,null,"Loans"]
[null,"Personal Care",140,null,"Personal Care"]
[null,"Pets",100,null,"Pets"]
[null,"Savings or Investments",200,null,"Savings or Investments"]
[null,"Taxes",300,null,"Taxes"]
[null,"Transportation",1375,null,"Transportation"]
[null,"Grand Total",7860]