{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Expenses","Expenses - Groups","Expenses - Spin Button","Categories","Employees","Employee Report","Category Report","Quarterly Expense Report","Source"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":2},"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":"Expenses","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Employee Expenses"]
[]
[]
[null,"Employee Name","Date","Amount","Reimbursable","Category","Department"]
[null,"Michael Scott","2026-06-09",500,false,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Management"}]
[null,"Phyllis Vance","2026-06-09",60,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Pam Beesly","2026-06-15",22.5,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Reception"}]
[null,"Kevin Malone","2026-06-19",88.4,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Accounting"}]
[null,"Dwight Schrute","2026-06-21",12.5,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Angela Martin","2026-06-23",130,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Accounting"}]
[null,"Dwight Schrute","2026-06-26",19.989999999999998,true,"Software & Subscriptions",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Stanley Hudson","2026-06-28",310.2,true,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Meredith Palmer","2026-06-30",450,true,"Lodging",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Supplier Relations"}]
[null,"Michael Scott","2026-06-30",275,false,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Management"}]
[null,"Andy Bernard","2026-07-03",95.3,true,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Erin Hannon","2026-07-04",40,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Reception"}]
[null,"Jim Halpert","2026-07-05",65,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]
[null,"Kelly Kapoor","2026-07-06",76.25,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Customer Service"}]
[null,"Jim Halpert","2026-07-10",250,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"}]

{"sheet":"Expenses - Groups","index":1,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"Employee Expenses"]
[]
[]
[null,"Employee Name","Date","Amount","Reimbursable","Category","Department","Month","Month Name","Quarter","Year"]
[null,"Michael Scott","2026-06-09",500,false,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Management"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Phyllis Vance","2026-06-09",60,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Pam Beesly","2026-06-15",22.5,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Reception"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Kevin Malone","2026-06-19",88.4,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Accounting"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Dwight Schrute","2026-06-21",12.5,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Angela Martin","2026-06-23",130,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Accounting"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Dwight Schrute","2026-06-26",19.989999999999998,true,"Software & Subscriptions",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Stanley Hudson","2026-06-28",310.2,true,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Meredith Palmer","2026-06-30",450,true,"Lodging",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Supplier Relations"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Michael Scott","2026-06-30",275,false,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Management"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":6},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jun"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q2"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Andy Bernard","2026-07-03",95.3,true,"Travel",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":7},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jul"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q3"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Erin Hannon","2026-07-04",40,true,"Miscellaneous",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Reception"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":7},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jul"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q3"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Jim Halpert","2026-07-05",65,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":7},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jul"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q3"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Kelly Kapoor","2026-07-06",76.25,true,"Office Supplies",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Customer Service"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":7},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jul"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q3"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Jim Halpert","2026-07-10",250,true,"Meals & Entertainment",{"$f":"_xlfn.XLOOKUP(tblEmployeeExpenses[[#This Row],[Employee Name]],Departments[Employee Name],Departments[Department])","v":"Sales"},{"$f":"MONTH(tblExpenses[[#This Row],[Date]])","v":7},{"$f":"TEXT(tblExpenses[[#This Row],[Date]],\"mmm\")","v":"Jul"},{"$f":"\"Q\"&ROUNDUP(MONTH(tblExpenses[[#This Row],[Date]])/3,0)","v":"Q3"},{"$f":"YEAR(tblExpenses[[#This Row],[Date]])","v":2026}]
[null,"Total",null,{"$f":"SUBTOTAL(109,tblExpenses[Amount])","v":2395.14}]

{"sheet":"Expenses - Spin Button","index":2,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Employee Expenses"]
[]
[null,null,null,null,"Reimbursement Max",80]
[]
[null,"Employee Name","Date","Amount","Reimbursable","Reimbursement"]
[null,"Michael Scott","2026-06-09",500,false,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":0}]
[null,"Phyllis Vance","2026-06-09",60,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":60}]
[null,"Pam Beesly","2026-06-15",22.5,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":22.5}]
[null,"Kevin Malone","2026-06-19",88.4,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Dwight Schrute","2026-06-21",12.5,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":12.5}]
[null,"Angela Martin","2026-06-23",130,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Dwight Schrute","2026-06-26",19.989999999999998,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":19.989999999999998}]
[null,"Stanley Hudson","2026-06-28",310.2,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Meredith Palmer","2026-06-30",450,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Michael Scott","2026-06-30",275,false,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":0}]
[null,"Andy Bernard","2026-07-03",95.3,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Erin Hannon","2026-07-04",40,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":40}]
[null,"Jim Halpert","2026-07-05",65,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":65}]
[null,"Kelly Kapoor","2026-07-06",76.25,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":76.25}]
[null,"Jim Halpert","2026-07-10",250,true,{"$f":"IF(tblExpenses7[[#This Row],[Reimbursable]],MIN(tblExpenses7[[#This Row],[Amount]],$F$3),0)","v":80}]
[null,"Total",null,{"$f":"SUBTOTAL(109,tblExpenses7[Amount])","v":2395.14},null,{"$f":"SUBTOTAL(109,tblExpenses7[Reimbursement])","v":776.24}]

{"sheet":"Categories","index":3,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Category"]
["Travel"]
["Meals & Entertainment"]
["Office Supplies"]
["Software & Subscriptions"]
["Lodging"]
["Transportation"]
["Miscellaneous"]

{"sheet":"Employees","index":4,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Employee Name","Department"]
["Michael Scott","Management"]
["Jim Halpert","Sales"]
["Pam Beesly","Reception"]
["Dwight Schrute","Sales"]
["Andy Bernard","Sales"]
["Kevin Malone","Accounting"]
["Angela Martin","Accounting"]
["Oscar Martinez","Accounting"]
["Stanley Hudson","Sales"]
["Phyllis Vance","Sales"]
["Creed Bratton","Quality Assurance"]
["Meredith Palmer","Supplier Relations"]
["Ryan Howard","Sales"]
["Kelly Kapoor","Customer Service"]
["Toby Flenderson","Human Resources"]
["Darryl Philbin","Warehouse"]
["Erin Hannon","Reception"]

{"sheet":"Employee Report","index":5,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Employee Report"]
[]
[]
[null,"Row Labels","Sum of Amount"]
[null,"Ryan Howard",63.489999999999995]
[null,"Erin Hannon",73.33]
[null,"Phyllis Vance",87.99]
[null,"Darryl Philbin",100.7]
[null,"Oscar Martinez",106.95]
[null,"Kevin Malone",107.39]
[null,"Kelly Kapoor",164.25]
[null,"Creed Bratton",215.74]
[null,"Andy Bernard",229.3]
[null,"Angela Martin",275]
[null,"Toby Flenderson",275]
[null,"Dwight Schrute",307.49]
[null,"Jim Halpert",423.75]
[null,"Stanley Hudson",515.20000000000005]
[null,"Pam Beesly",653.69000000000005]
[null,"Meredith Palmer",830]
[null,"Michael Scott",1733.06]
[null,"Grand Total",6162.329999999999]

{"sheet":"Category Report","index":6,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,"Category Report"]
[]
[]
[null,"Row Labels","Sum of Amount"]
[null,"Miscellaneous",173.82]
[null,"Software & Subscriptions",268.95999999999998]
[null,"Transportation",402.65]
[null,"Office Supplies",421.89]
[null,"Meals & Entertainment",852.01]
[null,"Lodging",1740.5]
[null,"Travel",2302.5]
[null,"Grand Total",6162.33]

{"sheet":"Quarterly Expense Report","index":7,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Expense Report - H1 2026"]
[]
[null,"Expense Category","Jan","Feb","Mar","Q1 Total","Apr","May","Jun","Q2 Total","H1 Total"]
[null,"Airfare",450,520,610,{"$f":"SUM(C4:E4)","v":1580},480,530,600,{"$f":"SUM(G4:I4)","v":1610},{"$f":"F4+J4","v":3190}]
[null,"Rental Car & Mileage",180,150,200,530,175,160,190,525,1055]
[null,"Travel Total",{"$f":"SUM(C4:C5)","v":630},{"$f":"SUM(D4:D5)","v":670},{"$f":"SUM(E4:E5)","v":810},2110,{"$f":"SUM(G4:G5)","v":655},{"$f":"SUM(H4:H5)","v":690},{"$f":"SUM(I4:I5)","v":790},2135,4245]
[null,"Client Meals",220,240,210,670,260,230,250,740,1410]
[null,"Team Meals",90,85,95,270,100,88,92,280,550]
[null,"Meals & Entertainment Total",{"$f":"SUM(C7:C8)","v":310},{"$f":"SUM(D7:D8)","v":325},{"$f":"SUM(E7:E8)","v":305},940,{"$f":"SUM(G7:G8)","v":360},{"$f":"SUM(H7:H8)","v":318},{"$f":"SUM(I7:I8)","v":342},1020,1960]
[null,"Supplies & Printing",65,70,60,195,75,68,72,215,410]
[null,"Equipment",120,40,0,160,150,0,60,210,370]
[null,"Office Supplies Total",{"$f":"SUM(C10:C11)","v":185},{"$f":"SUM(D10:D11)","v":110},{"$f":"SUM(E10:E11)","v":60},355,{"$f":"SUM(G10:G11)","v":225},{"$f":"SUM(H10:H11)","v":68},{"$f":"SUM(I10:I11)","v":132},425,780]
[null,"SaaS Licenses",300,300,300,900,300,300,300,900,1800]
[null,"Cloud Hosting",85,90,88,263,92,95,98,285,548]
[null,"Software & Subscriptions Total",{"$f":"SUM(C13:C14)","v":385},{"$f":"SUM(D13:D14)","v":390},{"$f":"SUM(E13:E14)","v":388},1163,{"$f":"SUM(G13:G14)","v":392},{"$f":"SUM(H13:H14)","v":395},{"$f":"SUM(I13:I14)","v":398},1185,2348]
[null,"Hotel Stays",380,420,350,1150,400,390,410,1200,2350]
[null,"Corporate Housing",150,180,160,490,170,155,165,490,980]
[null,"Lodging Total",{"$f":"SUM(C16:C17)","v":530},{"$f":"SUM(D16:D17)","v":600},{"$f":"SUM(E16:E17)","v":510},1640,{"$f":"SUM(G16:G17)","v":570},{"$f":"SUM(H16:H17)","v":545},{"$f":"SUM(I16:I17)","v":575},1690,3330]
[null,"Grand Total",{"$f":"C6+C9+C12+C15+C18","v":2040},{"$f":"D6+D9+D12+D15+D18","v":2095},2073,6208,2202,2016,2237,6455,12663]

{"sheet":"Source","index":8,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Author","Jon Acampora"]
["Source","https://www.excelcampus.com/tips-shortcuts/7-hidden-excel-buttons/"]