{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Summary","Totals","Income","Expenditures"],"not_rendered":{"defined_names":14},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"FAMILY MONTHLY BUDGET"]
[null,"SUMMARY"]
[null,"Balance","Amount"]
[null,"Projected balance (projected income minus expenses)",{"$f":"ProjectedIncome-ProjectedExpenses","v":{"v":1114,"d":"$1,114"}}]
[null,"Actual balance (actual income minus expenses)",{"$f":"ActualIncome-ActualExpenses","v":{"v":997,"d":"$997"}}]
[null,"Difference (actual minus projected)",{"$f":"ActualBalance-ProjectedBalance","v":{"v":-117,"d":"($117)"}}]

{"sheet":"Totals","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Workbook_Title","v":"FAMILY MONTHLY BUDGET"}]
[null,"Totals"]
[null,"Totals","Amount"]
[null,"Total projected cost",{"$f":"ProjectedExpenses","v":{"v":4486,"d":"$4,486"}}]
[null,"Total actual cost",{"$f":"ActualExpenses","v":{"v":4603,"d":"$4,603"}}]
[null,"Total difference",{"$f":"C4-C5","v":{"v":-117,"d":"($117)"}}]

{"sheet":"Income","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Workbook_Title","v":"FAMILY MONTHLY BUDGET"}]
[null,"INCOME"]
[null,"Projected income","Projected","Actual","Difference"]
[null,"Income 1",{"v":4000,"d":"$4,000.00"},{"v":4000,"d":"$4,000.00"},{"$f":"IncomeTable[[#This Row],[Projected]]-IncomeTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Income 2",{"v":1300,"d":"$1,300.00"},{"v":1300,"d":"$1,300.00"},{"$f":"IncomeTable[[#This Row],[Projected]]-IncomeTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Extra income",{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"},{"$f":"IncomeTable[[#This Row],[Projected]]-IncomeTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total monthly income",{"$f":"SUBTOTAL(109,IncomeTable[Projected])","v":{"v":5600,"d":"$5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[Actual])","v":{"v":5600,"d":"$5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[Difference])","v":{"v":0,"d":"$0.00"}}]

{"sheet":"Expenditures","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Workbook_Title","v":"FAMILY MONTHLY BUDGET"}]
[null,"EXPENDITURES"]
[]
[null,"Category","Sub-category","Projected","Actual","Difference"]
[null,"Housing","Mortgage or rent",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Second mortgage or rent",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Phone",{"v":54,"d":"$54.00"},{"v":100,"d":"$100.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-46,"d":"($46.00)"}}]
[null,"Housing","Electricity",{"v":44,"d":"$44.00"},{"v":56,"d":"$56.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-12,"d":"($12.00)"}}]
[null,"Housing","Gas",{"v":22,"d":"$22.00"},{"v":28,"d":"$28.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-6,"d":"($6.00)"}}]
[null,"Housing","Water and sewer",{"v":8,"d":"$8.00"},{"v":8,"d":"$8.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Cable",{"v":34,"d":"$34.00"},{"v":34,"d":"$34.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Waste removal",{"v":10,"d":"$10.00"},{"v":10,"d":"$10.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Maintenance or repairs",{"v":23,"d":"$23.00"},{"v":0,"d":"$0.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":23,"d":"$23.00"}}]
[null,"Housing","Supplies",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Housing","Other",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Transportation","Vehicle 1 payment",{"v":16,"d":"$16.00"},{"v":66,"d":"$66.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-50,"d":"($50.00)"}}]
[null,"Transportation","Vehicle 2 payment",{"v":35,"d":"$35.00"},{"v":42,"d":"$42.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-7,"d":"($7.00)"}}]
[null,"Transportation","Bus/taxi fare",{"v":1,"d":"$1.00"},{"v":62,"d":"$62.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-61,"d":"($61.00)"}}]
[null,"Transportation","Insurance",{"v":91,"d":"$91.00"},{"v":27,"d":"$27.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":64,"d":"$64.00"}}]
[null,"Transportation","Licensing",{"v":80,"d":"$80.00"},{"v":89,"d":"$89.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-9,"d":"($9.00)"}}]
[null,"Transportation","Fuel",{"v":18,"d":"$18.00"},{"v":93,"d":"$93.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-75,"d":"($75.00)"}}]
[null,"Transportation","Maintenance",{"v":34,"d":"$34.00"},{"v":37,"d":"$37.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-3,"d":"($3.00)"}}]
[null,"Transportation","Other",{"v":83,"d":"$83.00"},{"v":61,"d":"$61.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":22,"d":"$22.00"}}]
[null,"Insurance","Home",{"v":48,"d":"$48.00"},{"v":63,"d":"$63.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-15,"d":"($15.00)"}}]
[null,"Insurance","Health",{"v":21,"d":"$21.00"},{"v":44,"d":"$44.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-23,"d":"($23.00)"}}]
[null,"Insurance","Life",{"v":35,"d":"$35.00"},{"v":65,"d":"$65.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-30,"d":"($30.00)"}}]
[null,"Insurance","Other",{"v":14,"d":"$14.00"},{"v":75,"d":"$75.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-61,"d":"($61.00)"}}]
[null,"Food","Groceries",{"v":79,"d":"$79.00"},{"v":0,"d":"$0.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":79,"d":"$79.00"}}]
[null,"Food","Dining out",{"v":56,"d":"$56.00"},{"v":50,"d":"$50.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":6,"d":"$6.00"}}]
[null,"Food","Other",{"v":96,"d":"$96.00"},{"v":23,"d":"$23.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":73,"d":"$73.00"}}]
[null,"Children","Medical",{"v":90,"d":"$90.00"},{"v":90,"d":"$90.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[null,"Children","Clothing",{"v":33,"d":"$33.00"},{"v":30,"d":"$30.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":3,"d":"$3.00"}}]
[null,"Children","School tuition",{"v":86,"d":"$86.00"},{"v":64,"d":"$64.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":22,"d":"$22.00"}}]
[null,"Children","School supplies",{"v":76,"d":"$76.00"},{"v":2,"d":"$2.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":74,"d":"$74.00"}}]
[null,"Children","Organization dues or fees",{"v":60,"d":"$60.00"},{"v":90,"d":"$90.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-30,"d":"($30.00)"}}]
[null,"Children","Lunch money",{"v":37,"d":"$37.00"},{"v":60,"d":"$60.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-23,"d":"($23.00)"}}]
[null,"Children","Child care",{"v":22,"d":"$22.00"},{"v":70,"d":"$70.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-48,"d":"($48.00)"}}]
[null,"Children","Toys/games",{"v":80,"d":"$80.00"},{"v":21,"d":"$21.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":59,"d":"$59.00"}}]
[null,"Children","Other",{"v":65,"d":"$65.00"},{"v":20,"d":"$20.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":45,"d":"$45.00"}}]
[null,"Pets","Food",{"v":37,"d":"$37.00"},{"v":34,"d":"$34.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":3,"d":"$3.00"}}]
[null,"Pets","Medical",{"v":74,"d":"$74.00"},{"v":86,"d":"$86.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-12,"d":"($12.00)"}}]
[null,"Pets","Grooming",{"v":80,"d":"$80.00"},{"v":92,"d":"$92.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-12,"d":"($12.00)"}}]
[null,"Pets","Toys",{"v":61,"d":"$61.00"},{"v":22,"d":"$22.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":39,"d":"$39.00"}}]
[null,"Pets","Other",{"v":83,"d":"$83.00"},{"v":51,"d":"$51.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":32,"d":"$32.00"}}]
[null,"Personal care","Medical",{"v":28,"d":"$28.00"},{"v":10,"d":"$10.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":18,"d":"$18.00"}}]
[null,"Personal care","Hair/nails",{"v":25,"d":"$25.00"},{"v":81,"d":"$81.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-56,"d":"($56.00)"}}]
[null,"Personal care","Clothing",{"v":59,"d":"$59.00"},{"v":72,"d":"$72.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-13,"d":"($13.00)"}}]
[null,"Personal care","Dry cleaning",{"v":89,"d":"$89.00"},{"v":90,"d":"$90.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-1,"d":"($1.00)"}}]
[null,"Personal care","Health club",{"v":78,"d":"$78.00"},{"v":48,"d":"$48.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":30,"d":"$30.00"}}]
[null,"Personal care","Organization dues or fees",{"v":6,"d":"$6.00"},{"v":73,"d":"$73.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-67,"d":"($67.00)"}}]
[null,"Personal care","Other",{"v":80,"d":"$80.00"},{"v":66,"d":"$66.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":14,"d":"$14.00"}}]
[null,"Entertainment","Video/DVD",{"v":11,"d":"$11.00"},{"v":29,"d":"$29.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-18,"d":"($18.00)"}}]
[null,"Entertainment","CDs",{"v":77,"d":"$77.00"},{"v":32,"d":"$32.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":45,"d":"$45.00"}}]
[null,"Entertainment","Movies",{"v":71,"d":"$71.00"},{"v":43,"d":"$43.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":28,"d":"$28.00"}}]
[null,"Entertainment","Concerts",{"v":64,"d":"$64.00"},{"v":21,"d":"$21.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":43,"d":"$43.00"}}]
[null,"Entertainment","Sporting events",{"v":47,"d":"$47.00"},{"v":57,"d":"$57.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-10,"d":"($10.00)"}}]
[null,"Entertainment","Live theater",{"v":28,"d":"$28.00"},{"v":1,"d":"$1.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":27,"d":"$27.00"}}]
[null,"Entertainment","Other",{"v":13,"d":"$13.00"},{"v":42,"d":"$42.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-29,"d":"($29.00)"}}]
[null,"Loans","Personal",{"v":65,"d":"$65.00"},{"v":6,"d":"$6.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":59,"d":"$59.00"}}]
[null,"Loans","Student",{"v":100,"d":"$100.00"},{"v":36,"d":"$36.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":64,"d":"$64.00"}}]
[null,"Loans","Credit card",{"v":29,"d":"$29.00"},{"v":69,"d":"$69.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-40,"d":"($40.00)"}}]
[null,"Loans","Credit card",{"v":64,"d":"$64.00"},{"v":3,"d":"$3.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":61,"d":"$61.00"}}]
[null,"Loans","Credit card",{"v":34,"d":"$34.00"},{"v":35,"d":"$35.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-1,"d":"($1.00)"}}]
[null,"Loans","Other",{"v":38,"d":"$38.00"},{"v":52,"d":"$52.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-14,"d":"($14.00)"}}]
[null,"Taxes","Federal",{"v":84,"d":"$84.00"},{"v":36,"d":"$36.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":48,"d":"$48.00"}}]
[null,"Taxes","State",{"v":2,"d":"$2.00"},{"v":83,"d":"$83.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-81,"d":"($81.00)"}}]
[null,"Taxes","Local",{"v":40,"d":"$40.00"},{"v":20,"d":"$20.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":20,"d":"$20.00"}}]
[null,"Taxes","Other",{"v":35,"d":"$35.00"},{"v":72,"d":"$72.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-37,"d":"($37.00)"}}]
[null,"Savings or investments","Retirement account",{"v":34,"d":"$34.00"},{"v":20,"d":"$20.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":14,"d":"$14.00"}}]
[null,"Savings or investments","Investment account",{"v":68,"d":"$68.00"},{"v":98,"d":"$98.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-30,"d":"($30.00)"}}]
[null,"Savings or investments","College",{"v":89,"d":"$89.00"},{"v":68,"d":"$68.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":21,"d":"$21.00"}}]
[null,"Savings or investments","Other",{"v":82,"d":"$82.00"},{"v":26,"d":"$26.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":56,"d":"$56.00"}}]
[null,"Gifts and donations","Charity 1",{"v":41,"d":"$41.00"},{"v":85,"d":"$85.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-44,"d":"($44.00)"}}]
[null,"Gifts and donations","Charity 2",{"v":0,"d":"$0.00"},{"v":69,"d":"$69.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-69,"d":"($69.00)"}}]
[null,"Gifts and donations","Charity 3",{"v":2,"d":"$2.00"},{"v":57,"d":"$57.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-55,"d":"($55.00)"}}]
[null,"Legal","Attorney",{"v":7,"d":"$7.00"},{"v":98,"d":"$98.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-91,"d":"($91.00)"}}]
[null,"Legal","Alimony",{"v":39,"d":"$39.00"},{"v":85,"d":"$85.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-46,"d":"($46.00)"}}]
[null,"Legal","Payments on lien or judgment",{"v":78,"d":"$78.00"},{"v":84,"d":"$84.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":-6,"d":"($6.00)"}}]
[null,"Legal","Other",{"v":93,"d":"$93.00"},{"v":71,"d":"$71.00"},{"$f":"ExpendituresTable[[#This Row],[Projected]]-ExpendituresTable[[#This Row],[Actual]]","v":{"v":22,"d":"$22.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,ExpendituresTable[Difference])","v":{"v":-75,"d":"($75.00)"}}]