{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Project Budget"],"not_rendered":{"charts":1,"images":2,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"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":"Project Budget","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,9,0,11],[0,1,0,7],[14,10,26,10],[12,2,12,3],[12,4,12,5],[38,1,38,9],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9]]}
[null,"PROJECT BUDGET TEMPLATE"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"BUDGET","ACTUAL","UNDER/OVER"]
[null,null,null,null,null,null,null,{"$f":"H37","v":9700},{"$f":"I37","v":11500},{"$f":"H11-I11","v":-1800}]
[]
[null,null,"LABOR",null,"MATERIALS",null,"FIXED COST","BUDGET","ACTUAL","UNDER/OVER"]
[null,"TASK","HRS","RATE","UNITS","$/UNIT"]
[null,"CATEGORY"]
[null,"Task",10,15,50,10,200,{"$f":"C16*D16+E16*F16+G16","v":850},800,{"$f":"I16-H16","v":-50}]
[null,"Task",null,null,null,null,null,{"$f":"C17*D17+E17*F17+G17","v":0},null,{"$f":"I17-H17","v":0}]
[null,"Task",null,null,null,null,null,0,null,{"$f":"I18-H18","v":0}]
[null,"Task",null,null,null,null,null,0,null,{"$f":"I19-H19","v":0}]
[null,"Task",null,null,null,null,null,0,null,{"$f":"I20-H20","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H16:H20)","v":850},{"$f":"SUM(I16:I20)","v":800}]
[null,"CATEGORY"]
[null,"Task",320,25,null,null,null,{"$f":"C23*D23+E23*F23+G23","v":8000},10000,{"$f":"I23-H23","v":2000}]
[null,"Task",null,null,30,25,null,{"$f":"C24*D24+E24*F24+G24","v":750},600,{"$f":"I24-H24","v":-150}]
[null,"Task",null,null,null,null,100,100,100,{"$f":"I25-H25","v":0}]
[null,"Task",null,null,null,null,null,0,null,{"$f":"I26-H26","v":0}]
[null,"Task",null,null,null,null,null,{"$f":"C27*D27+E27*F27+G27","v":0},null,{"$f":"I27-H27","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H23:H27)","v":8850},{"$f":"SUM(I23:I27)","v":10700}]
[null,"CATEGORY"]
[null,"Task",null,null,null,null,null,{"$f":"C30*D30+E30*F30+G30","v":0},null,{"$f":"I30-H30","v":0}]
[null,"Task",null,null,null,null,null,{"$f":"C31*D31+E31*F31+G31","v":0},null,{"$f":"I31-H31","v":0}]
[null,"Task",null,null,null,null,null,0,null,{"$f":"I32-H32","v":0}]
[null,"Task",null,null,null,null,null,0,null,0]
[null,"Task",null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H30:H34)","v":0},{"$f":"SUM(I30:I34)","v":0}]
[]
[null,"TOTAL",null,null,null,null,null,{"$f":"SUM(H21,H28,H35)","v":9700},{"$f":"SUM(I21,I28,I35)","v":11500}]
[]
[null,"CLICK HERE TO CREATE PROJECT BUDGET TEMPLATES WITH SMARTSHEET"]