{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Travel Budget"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Travel Budget","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[0,0,0,4],[2,1,4,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[29,1,32,3]],"flags":["formulas_cached_only"]}
["Travel Budget"]
[]
[null,"This worksheet can be used to plan the budget for a trip. Enter information in the yellow boxes, replacing the sample data. Excel will calculate the results in the green boxes. You can replace descriptions in gray boxes."]
[]
[]
[]
[null,"Destination of trip:","The beach"]
[null,"Goal of trip:","Rest and relaxation"]
[null,"Dates of trip:","7/1-7/5"]
[null,"Number of nights:",4]
[null,"Number of days:",5]
[null,"Total trip allowance:",{"v":2500,"d":"2,500.00"}]
[null,"Per day allowance:",{"v":500,"d":"500.00"}]
[]
[null,"Breakdown of expenses","Per day ","Total "]
[null,"Hotel",{"v":175,"d":"175.00"},{"v":700,"d":"700.00"}]
[null,"Meals",{"v":125,"d":"125.00"},{"v":625,"d":"625.00"}]
[null,"Car Rental",{"v":75,"d":"75.00"},{"v":375,"d":"375.00"}]
[null,"Entertainment",{"v":25,"d":"25.00"},{"v":125,"d":"125.00"}]
[null,"Bus/Taxi",{"v":10,"d":"10.00"},{"v":50,"d":"50.00"}]
[null,"Gifts and souvenirs",20,{"v":50,"d":"50.00"}]
[null,"Air fare",35,{"v":495,"d":"495.00"}]
[null,"Other",10,{"v":10,"d":"10.00"}]
[null,"Other",15,{"v":15,"d":"15.00"}]
[null,"Other",16]
[null,"Other",17]
[null,"Total",{"v":410,"d":"410.00"},{"v":2445,"d":"2,445.00"}]
[null,"Over/Under","90.00 under budget","55.00 under budget"]
[]
[null,"This worksheet is locked to preserve the formulas that calculate your results. To unlock the worksheet, go to the Tools menu, select Protection, then choose Unprotect Sheet. This sheet does not use a password."]