{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Capital Items","Expense Items "],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Capital Items","index":0,"n_rows":37,"n_cols":21,"rows_kept":37,"flags":["formulas_cached_only"]}
[{"$nulls":3},"Estimated","Approved","Projected","Invoice","Sales & Use ","Freight","Total","Actual",null,null,"Projected","Actual",null,null," ",null,"Last"]
["ID #","CAPITAL ITEMS ","CER Line #","Capital","Capital","PO Cost","Amount","Tax","Charges","Cost","Variance","CER #","PO #","Spending Date","Spending Date","Invoice #","Delivery Loc.","Who","Vendor","Update","Comments"]
["C100","Category"]
[]
["C101","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},null,null," "," "]
["C102","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["C200","Category",{"$nulls":14}," "]
[]
["C201","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
["C202","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["C300","Category",{"$nulls":14}," "]
[]
["C301","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
["C302","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["C400","Category",{"$nulls":14}," "]
[]
["C401","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
["C402","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["C500","Category",{"$nulls":14}," "]
[]
["C501","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
["C502","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["C600","Contingency",{"$nulls":14}," "]
[]
["C601","Description 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":9}," "]
["C602","Description 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"CAPITAL TOTALS ",0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":7}," "]
[]
[null,"GRAND TOTALS",{"v":0,"d":"$0."},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":7}," "]

{"sheet":"Expense Items ","index":1,"n_rows":57,"n_cols":18,"rows_kept":57,"flags":["formulas_cached_only"]}
[{"$nulls":3},"Projected","Invoice","Sales & Use","Freight","Total","Actual",null,"Projected","Actual",null,"Delivery"," ",null,"Last"]
["ID #","EXPENSE ITEMS ","Budget","PO Cost","Amount","Tax","Charges","Cost","Variance","PO #","Spending Date","Spending Date","Invoice #","Loc.","Who","Vendor","Update","Comments"]
["E100","Category",{"$nulls":11}," "]
["E101","Description 1",{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":8}," "]
["E102","Description 2",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E200","Category",{"$nulls":11}," "]
["E201","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":8}," "]
["E202","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":8}," "]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E300","Category",{"$nulls":11}," "]
["E301","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E302","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["E400","Category",{"$nulls":11}," "]
["E401","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E402","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["E500","Category",{"$nulls":11}," "]
["E501","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E502","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["E600","Category",{"$nulls":11}," "]
["E601","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E602","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E700","Category",{"$nulls":11}," "]
["E701","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E702","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["E800","Category",{"$nulls":11}," "]
["E801","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E802","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["E900","Category",{"$nulls":11}," "]
["E901","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E902","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["E1000","Category",{"$nulls":11}," "]
["E1001","Description 1",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["E1002","Description 2",{"v":0,"d":"$0.00"},{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Subtotal",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"EXPENSE TOTALS ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":6}," "]
[]
[]
[]
[null,"GRAND TOTALS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$nulls":6}," "]