{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,1,3,6],[9,1,9,6],[16,1,16,6],[22,1,22,6]]}
[null,"Logo:"]
["                "," Name of the Organization:   xxxxx"]
[]
[null,"Project Title: xxxxx"]
[null,"Country: South Sudan"]
[null,"Project Total Amount :  USD XXXXXXXX","              Currency: USD"]
[{"$nulls":7},"`"]
["B/Code","Budget description","Unit","Qty","Frequency","Unit Cost","Amount in USD"]
["A","Project  Activities/Programmatic Costs"]
[1,"Activity 1: …."]
[1.1000000000000001,"xx"]
[1.2,"xxx"]
[1.3,"xxx"]
[1.4,"xx"]
[null,"Sub-Total for Activity 1",{"$nulls":4},{"$f":"SUM(G11:G14)","v":0}]
[]
[2,"Activity 2: …."]
[2.1,"xx"]
[2.2000000000000002,"xxx"]
[2.2999999999999998,"xxx"]
[null,"Sub Total for Activity 2",{"$nulls":4},{"$f":"SUM(G18:G20)","v":0}]
[]
[3,"Activity 3: …............"]
[3.1,"xx"]
[3.2,"xxx"]
[3.3,"xxx"]
[3.4,"xxx"]
[null,"Sub Totalfor Activity 3",{"$nulls":4},{"$f":"SUM(G24:G27)","v":0}]
[]
[null,"Sub Total for Programmatic Costs/Direct Activities Cost (Total for Activity 1,2,3)",{"$nulls":4},{"$f":"G15+G21+G28","v":0}]
[]
["B","Admin & Personnel Cost"]
[1,"xxx"]
[2,"xxx"]
[3,"xxx"]
[null,"Sub-Total for Admin & Personnel Cost - 10% of the overall budget",{"$nulls":4},{"$f":"SUM(G33:G35)","v":0}]
[]
[null,"Grant Total Budget  for Direct & Indirect cost (A + B)",null,null,null,"USD",{"$f":"G30+G36","v":0}]
[]
[null,"Summary break down"]
[null,"Direct cost",{"$f":"G30","v":0}]
[null,"Admin & Personnel Cost"]
[null,"Total direct cost & indirect cost"]
[]
[null,"Amount in Words:  Twenty Thousand United States Dollars"]