{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Monthly Family Budget"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Monthly Family Budget","index":0,"n_rows":82,"n_cols":10,"rows_kept":82,"merged":[[1,1,1,7],[2,1,2,7],[3,6,3,7],[9,6,9,7],[15,6,15,7],[22,6,22,9],[53,6,53,9]]}
[]
[null,"Monthly family budget"]
[]
[null,"Summary ","Total\nprojected cost","Total\nactual cost","Total\ndifference",null,"Projected monthly income source"]
[null,null,{"$f":"Housing[[#Totals],[Projected\ncost]]+Transportation[[#Totals],[Projected\ncost]]+Insurance[[#Totals],[Projected\ncost]]+Food[[#Totals],[Projected\ncost]]+Children[[#Totals],[Projected\ncost]]+Legal[[#Totals],[Projected\ncost]]+Savings[[#Totals],[Projected\ncost]]+Loans[[#Totals],[Projected\ncost]]+Entertainment[[#Totals],[Projected\ncost]]+Taxes[[#Totals],[Projected \ncost]]+PersonalCare[[#Totals],[Projected\ncost]]+Pets[[#Totals],[Projected\ncost]]+Gifts[[#Totals],[Projected\ncost]]","v":{"v":1203,"d":"$1,203"}},{"$f":"Housing[[#Totals],[Actual\ncost]]+Transportation[[#Totals],[Actual\ncost]]+Insurance[[#Totals],[Actual\ncost]]+Food[[#Totals],[Actual\ncost]]+Children[[#Totals],[Actual\ncost]]+Legal[[#Totals],[Actual\ncost]]+Savings[[#Totals],[Actual\ncost]]+Loans[[#Totals],[Actual\ncost]]+Entertainment[[#Totals],[Actual\ncost]]+Taxes[[#Totals],[Actual \ncost]]+PersonalCare[[#Totals],[Actual\ncost]]+Pets[[#Totals],[Actual\ncost]]+Gifts[[#Totals],[Actual\ncost]]","v":{"v":1317,"d":"$1,317"}},{"$f":"Housing[[#Totals],[Difference]]+Transportation[[#Totals],[Difference]]+Insurance[[#Totals],[Difference]]+Food[[#Totals],[Difference]]+Children[[#Totals],[Difference]]+Legal[[#Totals],[Difference]]+Savings[[#Totals],[Difference]]+Loans[[#Totals],[Difference]]+Entertainment[[#Totals],[Difference]]+Taxes[[#Totals],[Difference]]+PersonalCare[[#Totals],[Difference]]+Pets[[#Totals],[Difference]]+Gifts[[#Totals],[Difference]]","v":{"v":-114,"d":"($114)"}},null,"Income 1",{"v":4000,"d":"$4,000"}]
[{"$nulls":6},"Income 2",{"v":1200,"d":"$1,200"}]
[{"$nulls":6},"Extra income",{"v":300,"d":"$300"}]
[null,"Housing",{"$nulls":4},"Total monthly income",{"$f":"SUM(H5:H7)","v":{"v":5500,"d":"$5,500"}}]
[null,"Housing","Projected\ncost","Actual\ncost","Difference"]
[null,"Mortgage or rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Actual monthly income source"]
[null,"Second mortgage or rent",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Income 1",{"v":4000,"d":"$4,000"}]
[null,"Phone",{"v":62,"d":"$62"},{"v":100,"d":"$100"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":-38,"d":"($38)"}},null,"Income 2",{"v":1200,"d":"$1,200"}]
[null,"Electricity",{"v":44,"d":"$44"},{"v":125,"d":"$125"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":-81,"d":"($81)"}},null,"Extra income",{"v":300,"d":"$300"}]
[null,"Gas",{"v":22,"d":"$22"},{"v":35,"d":"$35"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":-13,"d":"($13)"}},null,"Total monthly income",{"$f":"SUM(H11:H13)","v":{"v":5500,"d":"$5,500"}}]
[null,"Water and sewer",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Cable",{"v":34,"d":"$34"},{"v":39,"d":"$39"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":-5,"d":"($5)"}},null,"Balance"]
[null,"Waste removal",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Projected balance",{"$f":"SUM(H8-'Monthly Family Budget'!$C$5:$C$5)","v":{"v":4297,"d":"$4,297"}}]
[null,"Maintenance or repairs",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":23,"d":"$23"}},null,"Actual balance",{"$f":"SUM(H14-D5)","v":{"v":4183,"d":"$4,183"}}]
[null,"Supplies",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Difference",{"$f":"SUM(H18-H17)","v":{"v":-114,"d":"($114)"}}]
[null,"Other",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"Housing[[#This Row],[Projected\ncost]]-Housing[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Housing[Projected\ncost])","v":{"v":1203,"d":"$1,203"}},{"$f":"SUBTOTAL(109,Housing[Actual\ncost])","v":{"v":1317,"d":"$1,317"}},{"$f":"SUBTOTAL(109,Housing[Difference])","v":{"v":-114,"d":"($114)"}}]
[]
[null,"Transportation",{"$nulls":4},"Loans"]
[null,"Column1","Projected\ncost","Actual\ncost","Difference",null,"Loans","Projected\ncost","Actual\ncost","Difference"]
[null,"Vehicle 1 payment",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Personal",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Vehicle 2 payment",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Student",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Bus/taxi fare",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Credit card",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Insurance",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Credit card",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Licensing",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Credit card",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Fuel",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Other",null,null,{"$f":"Loans[[#This Row],[Projected\ncost]]-Loans[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Maintenance",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Total",{"$f":"SUBTOTAL(109,Loans[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Loans[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Loans[Difference])","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Transportation[[#This Row],[Projected\ncost]]-Transportation[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Transportation[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Transportation[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Transportation[Difference])","v":{"v":0,"d":"$0"}}]
[]
[null,"Insurance",{"$nulls":4},"Entertainment"]
[null,"Insurance","Projected\ncost","Actual\ncost","Difference",null,"Entertainment","Projected\ncost","Actual\ncost","Difference"]
[null,"Home",null,null,{"$f":"Insurance[[#This Row],[Projected\ncost]]-Insurance[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Streaming apps",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Health",null,null,{"$f":"Insurance[[#This Row],[Projected\ncost]]-Insurance[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Online games",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Life",null,null,{"$f":"Insurance[[#This Row],[Projected\ncost]]-Insurance[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Movies",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Insurance[[#This Row],[Projected\ncost]]-Insurance[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Concerts",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Insurance[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Insurance[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Insurance[Difference])","v":{"v":0,"d":"$0"}},null,"Sporting events",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Live theater",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Other",null,null,{"$f":"Entertainment[[#This Row],[Projected\ncost]]-Entertainment[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total",{"$f":"SUBTOTAL(109,Entertainment[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Entertainment[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Entertainment[Difference])","v":{"v":0,"d":"$0"}}]
[]
[null,"Food",{"$nulls":4},"Taxes"]
[null,"Column1","Projected\ncost","Actual\ncost","Difference",null,"Taxes","Projected \ncost","Actual \ncost","Difference"]
[null,"Groceries",null,null,{"$f":"Food[[#This Row],[Projected\ncost]]-Food[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Federal",null,null,{"$f":"Taxes[[#This Row],[Projected \ncost]]-Taxes[[#This Row],[Actual \ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Dining out",null,null,{"$f":"Food[[#This Row],[Projected\ncost]]-Food[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"State",null,null,{"$f":"Taxes[[#This Row],[Projected \ncost]]-Taxes[[#This Row],[Actual \ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Food[[#This Row],[Projected\ncost]]-Food[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Local",null,null,{"$f":"Taxes[[#This Row],[Projected \ncost]]-Taxes[[#This Row],[Actual \ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Food[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Food[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Food[Difference])","v":{"v":0,"d":"$0"}},null,"Other",null,null,{"$f":"Taxes[[#This Row],[Projected \ncost]]-Taxes[[#This Row],[Actual \ncost]]","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total",{"$f":"SUBTOTAL(109,Taxes[Projected \ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Taxes[Actual \ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Taxes[Difference])","v":{"v":0,"d":"$0"}}]
[]
[null,"Children",{"$nulls":4},"Personal care"]
[null,"Children","Projected\ncost","Actual\ncost","Difference",null,"Personal Care","Projected\ncost","Actual\ncost","Difference"]
[null,"Medical",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Medical",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Clothing",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Hair/nails",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"School tuition",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Clothing",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"School supplies",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Dry cleaning",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Organization dues/fees",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Health club",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Lunch money",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Organization dues/fees",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Child care",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Other",null,null,{"$f":"PersonalCare[[#This Row],[Projected\ncost]]-PersonalCare[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Toys/games",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Total",{"$f":"SUBTOTAL(109,PersonalCare[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,PersonalCare[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,PersonalCare[Difference])","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Children[[#This Row],[Projected\ncost]]-Children[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Children[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Children[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Children[Difference])","v":{"v":0,"d":"$0"}}]
[]
[null,"Legal",{"$nulls":4},"Pets"]
[null,"Legal","Projected\ncost","Actual\ncost","Difference",null,"Pets","Projected\ncost","Actual\ncost","Difference"]
[null,"Attorney",null,null,{"$f":"Legal[[#This Row],[Projected\ncost]]-Legal[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Food",null,null,{"$f":"Pets[[#This Row],[Projected\ncost]]-Pets[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Alimony",null,null,{"$f":"Legal[[#This Row],[Projected\ncost]]-Legal[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Medical",null,null,{"$f":"Pets[[#This Row],[Projected\ncost]]-Pets[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Payments",null,null,{"$f":"Legal[[#This Row],[Projected\ncost]]-Legal[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Grooming",null,null,{"$f":"Pets[[#This Row],[Projected\ncost]]-Pets[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Legal[[#This Row],[Projected\ncost]]-Legal[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Toys",null,null,{"$f":"Pets[[#This Row],[Projected\ncost]]-Pets[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Legal[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Legal[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Legal[Difference])","v":{"v":0,"d":"$0"}},null,"Other",null,null,{"$f":"Pets[[#This Row],[Projected\ncost]]-Pets[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total",{"$f":"SUBTOTAL(109,Pets[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Pets[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Pets[Difference])","v":{"v":0,"d":"$0"}}]
[]
[null,"Savings/investments",{"$nulls":4},"Gifts and donations"]
[null,"Savings/Investments","Projected\ncost","Actual\ncost","Difference",null,"Gifts and Donations","Projected\ncost","Actual\ncost","Difference"]
[null,"Retirement account",null,null,{"$f":"Savings[[#This Row],[Projected\ncost]]-Savings[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Charity 1",null,null,{"$f":"Gifts[[#This Row],[Projected\ncost]]-Gifts[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Investment account",null,null,{"$f":"Savings[[#This Row],[Projected\ncost]]-Savings[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Charity 2",null,null,{"$f":"Gifts[[#This Row],[Projected\ncost]]-Gifts[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"College",null,null,{"$f":"Savings[[#This Row],[Projected\ncost]]-Savings[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Charity 3",null,null,{"$f":"Gifts[[#This Row],[Projected\ncost]]-Gifts[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}}]
[null,"Other",null,null,{"$f":"Savings[[#This Row],[Projected\ncost]]-Savings[[#This Row],[Actual\ncost]]","v":{"v":0,"d":"$0"}},null,"Total",{"$f":"SUBTOTAL(109,Gifts[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gifts[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gifts[Difference])","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Savings[Projected\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Savings[Actual\ncost])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Savings[Difference])","v":{"v":0,"d":"$0"}}]