{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Project Budget"],"not_rendered":{"charts":1,"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Project Budget","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"merged":[[0,1,0,7],[0,9,0,11],[12,2,12,3],[12,4,12,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9],[14,10,26,10],[38,1,38,10]]}
[null,"PROJECT BUDGET TEMPLATE"]
{"$rows_empty":8}
[{"$nulls":7},"BUDGET","ACTUAL","UNDER/OVER"]
[{"$nulls":7},{"$f":"H37","v":{"v":10550,"d":"$10,550.00"}},{"$f":"I37","v":{"v":11500,"d":"$11,500.00"}},{"$f":"H11-I11","v":{"v":-950,"d":"$(950.00)"}}]
[]
[null,null,"LABOR",null,"MATERIALS",null,"FIXED COST","BUDGET","ACTUAL","UNDER/OVER"]
[null,"TASK","HRS","RATE","UNITS","$/UNIT"]
[null,"CATEGORY"]
[null,"Task",10,{"v":15,"d":"$15.00"},50,{"v":10,"d":"$10.00"},{"v":200,"d":"$200.00"},{"$f":"C16*D16+E16*F16+G16","v":{"v":850,"d":"$850.00"}},{"v":800,"d":"$800.00"},{"$f":"I16-H16","v":{"v":-50,"d":"$(50.00)"}}]
[null,"Task",{"$nulls":5},{"$f":"C17*D17+E17*F17+G17","v":0},null,{"$f":"I17-H17","v":0}]
[null,"Task",{"$nulls":5},0,null,{"$f":"I18-H18","v":0}]
[null,"Task",{"$nulls":5},0,null,{"$f":"I19-H19","v":0}]
[null,"Task",{"$nulls":5},0,null,{"$f":"I20-H20","v":0}]
[{"$nulls":7},{"$f":"SUM(H16:H20)","v":{"v":850,"d":"$850.00"}},{"$f":"SUM(I16:I20)","v":{"v":800,"d":"$800.00"}}]
[null,"CATEGORY"]
[null,"Task",320,{"v":25,"d":"$25.00"},{"$nulls":3},{"$f":"C23*D23+E23*F23+G23","v":{"v":8000,"d":"$8,000.00"}},{"v":10000,"d":"$10,000.00"},{"$f":"I23-H23","v":{"v":2000,"d":"$2,000.00"}}]
[null,"Task",null,null,30,{"v":25,"d":"$25.00"},null,{"$f":"C24*D24+E24*F24+G24","v":{"v":750,"d":"$750.00"}},{"v":600,"d":"$600.00"},{"$f":"I24-H24","v":{"v":-150,"d":"$(150.00)"}}]
[null,"Task",{"$nulls":4},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"$f":"I25-H25","v":0}]
[null,"Task",{"$nulls":5},0,null,{"$f":"I26-H26","v":0}]
[null,"Task",{"$nulls":5},{"$f":"C27*D27+E27*F27+G27","v":0},null,{"$f":"I27-H27","v":0}]
[{"$nulls":7},{"$f":"SUM(H23:H27)","v":{"v":8850,"d":"$8,850.00"}},{"$f":"SUM(I23:I27)","v":{"v":10700,"d":"$10,700.00"}}]
[null,"CATEGORY"]
[null,"Task",10,{"v":15,"d":"$15.00"},50,{"v":10,"d":"$10.00"},{"v":200,"d":"$200.00"},{"$f":"C30*D30+E30*F30+G30","v":{"v":850,"d":"$850.00"}},null,{"$f":"I30-H30","v":{"v":-850,"d":"$(850.00)"}}]
[null,"Task",{"$nulls":5},{"$f":"C31*D31+E31*F31+G31","v":0},null,{"$f":"I31-H31","v":0}]
[null,"Task",{"$nulls":5},0,null,{"$f":"I32-H32","v":0}]
[null,"Task",{"$nulls":5},0,null,0]
[null,"Task",{"$nulls":5},0,null,0]
[{"$nulls":7},{"$f":"SUM(H30:H34)","v":{"v":850,"d":"$850.00"}},{"$f":"SUM(I30:I34)","v":0}]
[]
[null,"TOTAL",{"$nulls":5},{"$f":"SUM(H21,H28,H35)","v":{"v":10550,"d":"$10,550.00"}},{"$f":"SUM(I21,I28,I35)","v":{"v":11500,"d":"$11,500.00"}}]
[]
[null,"CLICK HERE TO CREATE PROJECT BUDGET TEMPLATES IN SMARTSHEET"]