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

{"sheet":"Home Improvement Budget","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[1,2,1,4],[2,1,2,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[34,1,38,2]],"flags":["formulas_cached_only"]}
["Home Improvement Budget"]
[]
[null,"This worksheet can help you create and track a home improvement budget. Enter values into the yellow boxes, replacing sample data. Results will be shown in the green boxes. Optionally, you may enter additional information in the gray boxes."]
[]
[null,"Project:",{"$nulls":3},1]
[null,"Contractor's name:"]
[null,"Contractor's phone:"]
[null,"Beginning date:"]
[null,"End date: "]
[null,"Personal Budget:",{"v":500,"d":"$500"}]
[null,"Parts supplier:"]
[null,"Parts supplier number: "]
[]
[null,"Breakdown of expenses","Actual Cost","Estimated Cost","Over/Under"]
[null,"Labor",{"v":477.5,"d":"$477.50"},{"v":325,"d":"$325.00"},"152.50 over"]
[null,"Permit",null,null,"at budget"]
[null,"Bathroom sink",{"v":125,"d":"$125.00"},{"v":125,"d":"$125.00"},"at budget"]
[null,"Toilet",null,null,"at budget"]
[null,"Bathtub",null,null,"at budget"]
[null,"Shower base",null,null,"at budget"]
[null,"Tiling",null,null,"at budget"]
[null,"Fixtures",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[{"$nulls":4},"at budget"]
[null,"Total parts",{"v":652.5,"d":"$653"},{"v":500,"d":"$500"},"152.50 over"]
[]
[]
[null,"This worksheet is locked to preserve the formulas that calculate your results. To unlock the worksheet, go to the Tools menu, select Protection, then choose Unprotect Sheet. This sheet does not use a password.",null,"Summary"]
[{"$nulls":3},"Budget:",{"v":500,"d":"$500.00"}]
[{"$nulls":3},"Total estimate:",{"v":500,"d":"$500.00"}]
[{"$nulls":3},"Estimate Over/Under:","at budget"]
[{"$nulls":3},"Remaining Budget:",{"v":-152.5,"d":"($152.50)"}]