{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"budget","index":0,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[18,1,18,5],[12,1,12,5],[17,2,17,5],[2,1,2,6],[3,1,3,6],[6,2,6,6],[7,2,7,6],[13,2,13,6],[11,2,11,5],[38,1,38,5],[19,1,19,5],[32,2,32,6],[37,1,37,5],[26,2,26,6],[31,1,31,5],[20,2,20,6],[30,1,30,5],[21,2,21,6],[25,1,25,5]]}
[]
[]
[null,"Annex B: Project Title -------------------------------"]
[null,"PROJECT BUDGET"]
[]
[null,"#","Description","Unit","No of \nunits","Unit\nPrice","Total\nCost (USD)"]
[null,1,"Activity 1 (Please indicate the title of the Activity)"]
[null,"1.1.","Indicate name of sub-activity"]
[null,"1.1.1"]
[null,"1.1.2"]
[null,"1.1.3"]
[null,null,"Note: Please insert as many rows as needed"]
[null,"Total for sub-activity 1.1",{"$nulls":4},{"$f":"SUM(G9:G12)","v":0}]
[null,1.2,"Indicate name of sub-activity"]
[null,"1.2.1"]
[null,"1.2.2"]
[null,"1.2.3"]
[null,null,"Note: Please insert as many rows as needed"]
[null,"Total for sub-activity 1.2 (please add as many sub-activities as needed)",{"$nulls":4},{"$f":"SUM(G15:G18)","v":0}]
[null,"Total for Activity 1",{"$nulls":4},{"$f":"SUM(G13+G19)","v":0}]
[null,2,"Activity 2 (Please indicate title of the Activity)"]
[null,2.1,"Indicate name of sub-activity"]
[null,"2.1.1"]
[null,"2.1.2"]
[null,"2.1.3"]
[null,"Total for sub-activity 2.1 ",{"$nulls":4},{"$f":"SUM(G23:G25)","v":0}]
[null,2.2000000000000002,"Indicate name of sub-activity"]
[null,"2.2.1"]
[null,"2.2.2"]
[null,"2.2.3"]
[null,"Total  for sub-activity 2.2 (please add as many sub-activities as needed)",{"$nulls":4},{"$f":"SUM(G28:G30)","v":0}]
[null,"Total  for Activity 2 (please add as many activities as needed)",{"$nulls":4},{"$f":"G31+G26","v":0}]
[null,3,"Project Management/Administration "]
[null,3.1]
[null,3.2]
[null,3.3]
[null,4,"Audit Cost"]
[null,"Total  for Management/Administration",{"$nulls":4},{"$f":"SUM(G34:G37)","v":0}]
[null,"Grand Total",{"$nulls":4},{"$f":"SUM(G20+G32+G38)","v":0}]