{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budget Planner"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Budget Planner","index":0,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Budget per Category"]
[null,"Categories","Planned Budget","Budget in Detail","Available / (Over)"]
[null,"Transportation",750,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":720},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":30}]
[null,"Lodging",250,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":300},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":-50}]
[null,"Food",100,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":80},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":20}]
[null,"Activities",500,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":500},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":0}]
[null,"Souvenirs",50,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":0},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":50}]
[null,"Others",50,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":0},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":50}]
[null,"Contingency fund",200,{"$f":"SUMIF(Table2[Category],Table1[[#This Row],[Categories]],Table2[Amount])","v":0},{"$f":"IFERROR(Table1[[#This Row],[Planned Budget]]-Table1[[#This Row],[Budget in Detail]],\"\")","v":200}]
[null,"Total Budget",{"$f":"SUBTOTAL(109,Table1[Planned Budget])","v":1900},{"$f":"SUBTOTAL(109,Table1[Budget in Detail])","v":1600},{"$f":"SUBTOTAL(109,Table1[Available / (Over)])","v":300}]
[]
[null,"Expense Details"]
[null,"Description","Category","Quantity","Unit Cost","Amount"]
[null,"Airfare","Transportation",2,300,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":600}]
[null,"Bus & Taxi, 2 days","Transportation",4,30,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":120}]
[null,"Hotel, 2 nights","Lodging",2,150,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":300}]
[null,"Food, 2 days","Food",2,40,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":80}]
[null,"Day 1, concert tickets","Activities",2,250,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":500}]
[null,"Type in other expense items",null,null,null,{"$f":"IFERROR(Table2[[#This Row],[Quantity]]*Table2[[#This Row],[Unit Cost]],\"\")","v":0}]