{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,0,1,3],[4,0,4,3],[10,0,10,3],[13,0,13,3],[18,0,18,3],[21,0,21,3]]}
[null,"Budgeted","Actual Spent","Difference"]
["Travel Fees",{"$nulls":4},"Total Projected Cost",{"$f":"B29","v":0}]
["Airfare",null,null,{"$f":"B3-C3","v":0},null,"Number of Months",1.0]
["Luggage Fees",null,null,0,null,"Amount to Save Per Month",{"$f":"G2/G3","v":0}]
["Transportation"]
["Gas",null,null,{"$f":"B6-C6","v":0},null,"Actual Saved"]
["Parking",null,null,0,null,"Difference",{"$f":"G2-G6","v":0}]
["Cabs/Ride Share",null,null,0]
["Shuttles",null,null,0,null,"Remainder Available",{"$f":"G6-C29","v":0}]
["Other Transportation",null,null,0]
["Lodging"]
["Hotel",null,null,{"$f":"B12-C12","v":0}]
["Tips & Gratuities",null,null,0]
["Food & Drink"]
["Fast Food",null,null,{"$f":"B15-C15","v":0}]
["Restaurants",null,null,0]
["Room Service",null,null,0]
["Drinks",null,null,0]
["Convention Fees & Events Tickets"]
["Tickets",null,null,{"$f":"B20-C20","v":0}]
["Fees",0.0,null,0]
["Entertainment"]
["Amusement Park",null,null,{"$f":"B23-C23","v":0}]
["Boardwalk",null,null,0]
["Casino",null,null,0]
["IMAX",null,null,0]
["Aquarium",null,null,0]
["Other",null,null,0]
["Total",{"$f":"SUM(B2:B28)","v":0},0,0]