{"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":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Dane G. Hansen Project Budget Form"]
["Organization:"]
["Project name:"]
["List project expenses (be specific)"]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
["*Total Project Expenses",{"$f":"SUM(B4:B16)","v":0}]
[]
["Project Revenue","Secured","Applied-for","Earned"]
[" In-kind donations can be included- provide equitable dollar amount.        ","Budgeted funds, gifts received, etc","(Grants, Pending donations)","(Fees, ticket sales, etc)"]
["Government Funding (State, Local or Federal)"]
[null,0,0,0]
[null,0,0,0]
["     Total Government Funding",0,{"$f":"SUM(C22:C23)","v":0},{"$f":"SUM(D22:D23)","v":0}]
["Other National or Regional Foundations"]
[null,0,0,0]
[null,0,0,0]
["    Total National or Regional Foundations",{"$f":"SUM(B26:B27)","v":0},{"$f":"SUM(C26:C27)","v":0},{"$f":"SUM(D26:D27)","v":0}]
["Other Local Support (Foundations, In-Kind or Private Donors)"]
[null,0,0,0]
[null,0,0,0]
[null,0,0,0]
[null,0,0,0]
["     Total Local Support",{"$f":"SUM(B30:B33)","v":0},{"$f":"SUM(C30:C33)","v":0},0]
[]
["Dane G. Hansen Foundation Request",null,0]
[]
["TOTALS",{"$f":"B24+B28+B34","v":0},{"$f":"C24+C28+C34+C36","v":0},{"$f":"D24+D28+D34","v":0},{"$f":"E24+E28+E34+E35","v":0},{"$f":"F24+F28+F34+F35","v":0}]
[]
["*Total Project Revenue",{"$f":"SUM(B38:D38)","v":0}]
["*Revenue and Expense totals should be the same."]
["% of project funded by Hansen Foundation (Total Project Revenue/Hansen Foundation Request)",{"$f":"C36/B17","v":{"$error":"#DIV/0!"}}]