This document is a budget spreadsheet for an event that tracks estimated costs against actual costs. It shows that the total estimated expenses were $2,800 but the actual expenses came to $3,800, which is an overrun of $1,000 or 21%. The largest variances were for decorations (estimated $200, actual $500), publicity (estimated $500, actual $800), and refreshments (estimated $600, actual $800).