{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Data","Regular Table","Pivot Table"],"not_rendered":{"charts":2,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Data","index":0,"n_rows":18,"n_cols":4,"rows_kept":18}
["Details","Projected","Actual","Type"]
["Salary",3500,3600,"Revenue"]
["Side Hustle",800,750,"Revenue"]
["Profit from Investments",400,520,"Revenue"]
["Mortgage or Rent",1200,1200,"Expenses"]
["Electricity",100,95,"Expenses"]
["Gas",60,70,"Expenses"]
["Groceries",400,420,"Expenses"]
["Entertainment",150,130,"Expenses"]
["Vehicle Payment",300,300,"Expenses"]
["Bus/Taxi Fare",50,60,"Expenses"]
["Student Loan Payment",250,250,"Expenses"]
["Credit Card Fee",100,120,"Expenses"]
["Health Insurance",200,200,"Expenses"]
["Dining Out",120,150,"Expenses"]
["Savings",500,450,"Expenses"]
["Pet Food",60,65,"Expenses"]
["Others",80,90,"Expenses"]

{"sheet":"Regular Table","index":1,"n_rows":17,"n_cols":8,"rows_kept":17}
[{"$nulls":3},"Monthly Budget"]
["Revenues",{"$nulls":3},"Expenses"]
["Details","Projected","Actual",null,"Details","Projected","Actual","Difference"]
["Salary",{"v":3500,"d":"$3,500"},{"v":3600,"d":"$3,600"},null,"Mortgage or Rent",{"v":1200,"d":"$1,200"},{"v":1200,"d":"$1,200"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
["Side Hustle",{"v":800,"d":"$800"},{"v":750,"d":"$750"},null,"Electricity",{"v":100,"d":"$100"},{"v":95,"d":"$95"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":5,"d":"$5.00"}}]
["Profit from Investments",{"v":400,"d":"$400"},{"v":520,"d":"$520"},null,"Gas",{"v":60,"d":"$60"},{"v":70,"d":"$70"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-10,"d":"($10.00)"}}]
[{"$nulls":4},"Groceries",{"v":400,"d":"$400"},{"v":420,"d":"$420"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-20,"d":"($20.00)"}}]
[{"$nulls":4},"Entertainment",{"v":150,"d":"$150"},{"v":130,"d":"$130"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":20,"d":"$20.00"}}]
["Total Income",{"$f":"SUM(Revenues[[#All],[Actual]])","v":{"v":4870,"d":"$4,870.00"}},null,null,"Vehicle Payment",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
["Total Expenses",{"$f":"SUM(Expenses[[#All],[Actual]])","v":{"v":3600,"d":"$3,600.00"}},null,null,"Bus/Taxi Fare",{"v":50,"d":"$50"},{"v":60,"d":"$60"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-10,"d":"($10.00)"}}]
[{"$nulls":4},"Student Loan Payment",{"v":250,"d":"$250"},{"v":250,"d":"$250"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":4},"Credit Card Fee",{"v":100,"d":"$100"},{"v":120,"d":"$120"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-20,"d":"($20.00)"}}]
[{"$nulls":4},"Health Insurance",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":4},"Dining Out",{"v":120,"d":"$120"},{"v":150,"d":"$150"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-30,"d":"($30.00)"}}]
[{"$nulls":4},"Savings",{"v":500,"d":"$500"},{"v":450,"d":"$450"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":50,"d":"$50.00"}}]
[{"$nulls":4},"Pet Food",{"v":60,"d":"$60"},{"v":65,"d":"$65"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-5,"d":"($5.00)"}}]
[{"$nulls":4},"Others",{"v":80,"d":"$80"},{"v":90,"d":"$90"},{"$f":"Expenses[[#This Row],[Projected]]-Expenses[[#This Row],[Actual]]","v":{"v":-10,"d":"($10.00)"}}]

{"sheet":"Pivot Table","index":2,"n_rows":24,"n_cols":4,"rows_kept":24}
[]
[]
["Row Labels","Sum of Projected","Sum of Actual","Sum of Difference"]
["Revenue"]
["Profit from Investments",400,520,-120]
["Salary",3500,3600,-100]
["Side Hustle",800,750,50]
["Revenue Total",4700,4870,-170]
["Expenses"]
["Bus/Taxi Fare",50,60,-10]
["Credit Card Fee",100,120,-20]
["Dining Out",120,150,-30]
["Electricity",100,95,5]
["Entertainment",150,130,20]
["Gas",60,70,-10]
["Groceries",400,420,-20]
["Health Insurance",200,200,0]
["Mortgage or Rent",1200,1200,0]
["Others",80,90,-10]
["Pet Food",60,65,-5]
["Savings",500,450,50]
["Student Loan Payment",250,250,0]
["Vehicle Payment",300,300,0]
["Expenses Total",3570,3600,-30]