{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Cash Outflow %","Cash Outflow ","S-Curve"],"not_rendered":{"charts":1,"external_links":70,"defined_names":2853},"read":"whole","date_system":"1900"}

{"sheet":"Cash Outflow %","index":0,"n_rows":48,"n_cols":21,"rows_kept":48,"hidden":true,"merged":[[0,0,1,20],[2,0,3,0],[2,1,3,1],[2,2,2,5],[2,6,2,17],[2,18,2,20],[26,0,27,20],[28,0,29,0],[28,1,29,1],[28,2,28,5],[28,6,28,17],[28,18,28,20]]}
["CASH OUTFLOW- DISTRICT ONE HOUSING SHEIKHUPURA"]
[]
["Task","Estimated Cost + 5% Con.",2022,{"$nulls":3},2023,{"$nulls":11},2024]
[null,null,"September","October","November","December","January","February","March","April","May","June","July","August","September","October","November","December","January","February","March"]
["Road Cut & Fill",{"v":65949999,"d":"65.95M"},{"v":0.1,"d":"10%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"}]
["Entrance Gate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":3},{"v":0.3,"d":"30%"},{"v":0.15,"d":"15%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"},{"v":0.05,"d":"5%"}]
["Sewerage",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"v":0.35,"d":"35%"},{"v":0.3,"d":"30%"},{"v":0.25,"d":"25%"},{"v":0.1,"d":"10%"}]
["Street Lights",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":4},{"v":0.85,"d":"85%"},{"v":0.15,"d":"15%"}]
["Disposal Station",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":4},{"v":0.3,"d":"30%"},{"v":0.25,"d":"25%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.2,"d":"20%"},{"v":0.05,"d":"5%"}]
["Water Supply Network",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"v":0.35,"d":"35%"},{"v":0.3,"d":"30%"},{"v":0.2,"d":"20%"},{"v":0.15,"d":"15%"}]
["OHWT + Tubewell",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"v":0.2,"d":"20%"},{"v":0.15,"d":"15%"},{"v":0.15,"d":"15%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.15,"d":"15%"},{"v":0.05,"d":"5%"}]
["Road Formation (Structure) + Parking Areas",{"v":43359875,"d":"43.36 M"},{"$nulls":6},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.25,"d":"25%"},{"v":0.15,"d":"15%"}]
["External Electrification ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":10},{"v":0.25,"d":"25%"},{"v":0.4,"d":"40%"},{"v":0.2,"d":"20%"},{"v":0.15,"d":"15%"}]
["Gas Supply Network",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":10},{"v":0.35,"d":"35%"},{"v":0.25,"d":"25%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"}]
["Footpath (Both sides of road)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":11},{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"},{"v":0.15,"d":"15%"},{"v":0.15,"d":"15%"}]
["Road Pavement (Asphalt & Marking)",{"v":65880000,"d":"65.88 M"},{"$nulls":14},{"v":0.9,"d":"90%"},{"v":0.1,"d":"10%"}]
["Horticulture",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":8},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
["Mosque",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":9},{"v":0.2,"d":"20%"},{"v":0.15,"d":"15%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.15,"d":"15%"},{"v":0.05,"d":"5%"},{"v":0.1,"d":"10%"},{"v":0.05,"d":"5%"}]
["Society Office ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":10},{"v":0.2,"d":"20%"},{"v":0.15,"d":"15%"},{"v":0.15,"d":"15%"},{"v":0.15,"d":"15%"},{"v":0.1,"d":"10%"},{"v":0.15,"d":"15%"},{"v":0.1,"d":"10%"}]
["Misc. + Project Closing",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":15},{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
["Overheads ",{"v":72000000,"d":"72.00 M"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.0525,"d":"5.25%"},{"v":0.055,"d":"5.50%"}]
["Total Amount ",{"$f":"SUM(B5:B21)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
["CASH OUTFLOW- DISTRICT ONE HOUSING SHEIKHUPURA"]
[]
["Task",{"$f":"B3","v":"Estimated Cost + 5% Con."},2022,{"$nulls":3},2023,{"$nulls":11},2024]
[null,null,"September","October","November","December","January","February","March","April","May","June","July","August","September","October","November","December","January","February","March"]
["Road Cut & Fill",{"$f":"B5","v":{"v":65949999,"d":"65.95M"}},{"$f":"B5*C5","v":{"v":6594999.9,"d":"6.59M"}},{"$f":"B5*D5","v":{"v":19784999.7,"d":"19.78M"}},{"$f":"B5*E5","v":{"v":19784999.7,"d":"19.78M"}},{"$f":"B5*F5","v":{"v":19784999.7,"d":"19.78M"}}]
["Entrance Gate",{"$error":"#REF!"},{"$nulls":3},{"$f":"B6*F6","v":{"$error":"#REF!"}},{"$f":"B6*G6","v":{"$error":"#REF!"}},{"$f":"B6*H6","v":{"$error":"#REF!"}},{"$f":"B6*I6","v":{"$error":"#REF!"}},{"$f":"B6*J6","v":{"$error":"#REF!"}},{"$f":"B6*K6","v":{"$error":"#REF!"}},{"$f":"B6*L6","v":{"$error":"#REF!"}}]
["Sewerage",{"$error":"#REF!"},null,{"$f":"B7*D7","v":{"$error":"#REF!"}},{"$f":"B7*E7","v":{"$error":"#REF!"}},{"$f":"B7*F7","v":{"$error":"#REF!"}},{"$f":"B7*G7","v":{"$error":"#REF!"}}]
["Street Lights",{"$error":"#REF!"},{"$nulls":4},{"$f":"B8*G8","v":{"$error":"#REF!"}},{"$f":"B8*H8","v":{"$error":"#REF!"}}]
["Disposal Station",{"$error":"#REF!"},{"$nulls":4},{"$f":"B9*G9","v":{"$error":"#REF!"}},{"$f":"B9*H9","v":{"$error":"#REF!"}},{"$f":"B9*I9","v":{"$error":"#REF!"}},{"$f":"B9*J9","v":{"$error":"#REF!"}},{"$f":"B9*K9","v":{"$error":"#REF!"}},{"$f":"B9*L9","v":{"$error":"#REF!"}}]
["Water Supply Network",{"$error":"#REF!"},null,null,{"$f":"B10*E10","v":{"$error":"#REF!"}},{"$f":"B10*F10","v":{"$error":"#REF!"}},{"$f":"B10*G10","v":{"$error":"#REF!"}},{"$f":"B10*H10","v":{"$error":"#REF!"}}]
["OHWT + Tubewell",{"$error":"#REF!"},{"$nulls":5},{"$f":"B11*H11","v":{"$error":"#REF!"}},{"$f":"B11*I11","v":{"$error":"#REF!"}},{"$f":"B11*J11","v":{"$error":"#REF!"}},{"$f":"B11*K11","v":{"$error":"#REF!"}},{"$f":"B11*L11","v":{"$error":"#REF!"}},{"$f":"B11*M11","v":{"$error":"#REF!"}},{"$f":"B11*N11","v":{"$error":"#REF!"}},{"$f":"B11*O11","v":{"$error":"#REF!"}}]
["Road Formation (Structure) + Parking Areas",{"v":43359875,"d":"43.36M"},{"$nulls":6},{"$f":"B12*I12","v":{"v":13007962.5,"d":"13.01M"}},{"$f":"B12*J12","v":{"v":13007962.5,"d":"13.01M"}},{"$f":"B12*K12","v":{"v":10839968.75,"d":"10.84M"}},{"$f":"B12*L12","v":{"v":6503981.25,"d":"6.50M"}}]
["External Electrification ",{"$error":"#REF!"},{"$nulls":10},{"$f":"B13*M13","v":{"$error":"#REF!"}},{"$f":"B13*N13","v":{"$error":"#REF!"}},{"$f":"B13*O13","v":{"$error":"#REF!"}},{"$f":"B13*P13","v":{"$error":"#REF!"}}]
["Gas Supply Network",{"$error":"#REF!"},{"$nulls":10},{"$f":"B14*M14","v":{"$error":"#REF!"}},{"$f":"B14*N14","v":{"$error":"#REF!"}},{"$f":"B14*O14","v":{"$error":"#REF!"}},{"$f":"B14*P14","v":{"$error":"#REF!"}}]
["Footpath (Both sides of road)",{"$error":"#REF!"},{"$nulls":11},{"$f":"B15*N15","v":{"$error":"#REF!"}},{"$f":"B15*O15","v":{"$error":"#REF!"}},{"$f":"B15*P15","v":{"$error":"#REF!"}},{"$f":"B15*Q15","v":{"$error":"#REF!"}}]
["Road Pavement (Asphalt & Marking)",{"v":65880000,"d":"65.88M"},{"$nulls":14},{"$f":"B16*Q16","v":{"v":59292000,"d":"59.29M"}},{"$f":"B16*R16","v":{"v":6588000,"d":"6.59M"}}]
["Horticulture",{"$error":"#REF!"},{"$nulls":8},{"$f":"B17*K17","v":{"$error":"#REF!"}},{"$f":"B17*L17","v":{"$error":"#REF!"}},{"$f":"B17*M17","v":{"$error":"#REF!"}},{"$f":"B17*N17","v":{"$error":"#REF!"}},{"$f":"B17*O17","v":{"$error":"#REF!"}},{"$f":"B17*P17","v":{"$error":"#REF!"}},{"$f":"B17*Q17","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Mosque",{"$error":"#REF!"},{"$nulls":9},{"$f":"B18*L18","v":{"$error":"#REF!"}},{"$f":"B18*M18","v":{"$error":"#REF!"}},{"$f":"B18*N18","v":{"$error":"#REF!"}},{"$f":"B18*O18","v":{"$error":"#REF!"}},{"$f":"B18*P18","v":{"$error":"#REF!"}},{"$f":"B18*Q18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"B18*S18","v":{"$error":"#REF!"}},{"$f":"B18*T18","v":{"$error":"#REF!"}}]
["Society Office ",{"$error":"#REF!"},{"$nulls":10},{"$f":"B19*M19","v":{"$error":"#REF!"}},{"$f":"B19*N19","v":{"$error":"#REF!"}},{"$f":"B19*O19","v":{"$error":"#REF!"}},{"$f":"B19*P19","v":{"$error":"#REF!"}},{"$f":"B19*Q19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"B19*S19","v":{"$error":"#REF!"}}]
["Misc. + Project Closing",{"$error":"#REF!"},{"$nulls":15},{"$error":"#REF!"},{"$f":"B20*S20","v":{"$error":"#REF!"}},{"$f":"B20*T20","v":{"$error":"#REF!"}},{"$f":"B20*U20","v":{"$error":"#REF!"}}]
["Overheads ",{"v":72000000,"d":"72.00M"},{"$f":"B21*C21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*D21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*E21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*F21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*G21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*H21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*I21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*J21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*K21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*L21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*M21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*N21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*O21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*P21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*Q21","v":{"v":3780000,"d":"3.78M"}},{"v":3780000,"d":"3.78M"},{"$f":"B21*S21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*T21","v":{"v":3780000,"d":"3.78M"}},{"$f":"B21*U21","v":{"v":3960000,"d":"3.96M"}}]
["Total Amount ",{"$f":"SUM(B31:B47)","v":{"$error":"#REF!"}},{"$f":"SUM(C31:C47)","v":{"v":10374999.9,"d":"10.37M"}},{"$f":"SUM(D31:D47)","v":{"$error":"#REF!"}},{"$f":"SUM(E31:E47)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(U31:U47)","v":{"$error":"#REF!"}}]

{"sheet":"Cash Outflow ","index":1,"n_rows":52,"n_cols":13,"rows_kept":52,"merged":[[0,0,1,11],[2,0,3,0],[2,1,3,1],[2,2,2,8],[2,9,2,11],[27,0,28,11],[29,0,30,0],[29,1,30,1],[29,2,29,8],[29,9,29,11],[51,0,51,11]]}
["BUDGETED CASH FLOW IN PERCENTAGE - PROJECT NAME"]
[]
["Task","Estimated Cost",2023,{"$nulls":6},2024]
[null,null,"Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar"]
["Task-1",{"$f":"8558683-1500000","v":{"v":7058683,"d":"7.06M$"}},null,{"v":0.97,"d":"97%"},{"v":0.03,"d":"3%"},{"$nulls":7},{"$f":"SUM(C5:L5)","v":{"v":1,"d":"100.00%"}}]
["Task-2",{"$f":"2068781-200000","v":{"v":1868781,"d":"1.87M$"}},{"v":0.38,"d":"38%"},{"v":0.4,"d":"40%"},{"v":0.18,"d":"18%"},{"v":0.04,"d":"4%"},{"$nulls":6},{"v":1,"d":"100.00%"}]
["Task-3",{"$f":"8677145-1800000","v":{"v":6877145,"d":"6.88M$"}},null,null,{"v":0.64,"d":"64%"},{"v":0.36,"d":"36%"},{"$nulls":6},{"v":1,"d":"100.00%"}]
["Task-4",{"$f":"311444386-300000","v":{"v":311144386,"d":"311.14M$"}},null,{"v":0.06,"d":"6%"},{"v":0.12,"d":"12%"},{"v":0.18,"d":"18%"},{"v":0.24,"d":"24%"},{"v":0.22,"d":"22%"},{"v":0.12,"d":"12%"},{"v":0.05,"d":"5%"},{"v":0.01,"d":"1%"},null,{"v":1,"d":"100.00%"}]
["Task-5",{"v":15161391,"d":"15.16M$"},null,null,{"v":0.15,"d":"15%"},{"v":0.48,"d":"48%"},{"v":0.37,"d":"37%"},{"$nulls":5},{"v":1,"d":"100.00%"}]
["Task-6",{"$f":"39312757-1500000","v":{"v":37812757,"d":"37.81M$"}},null,{"v":0.02,"d":"2%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.17,"d":"17%"},{"v":0.13,"d":"13%"},null,null,{"v":1,"d":"100.00%"}]
["Task-7",{"$f":"72313084-600000","v":{"v":71713084,"d":"71.71M$"}},{"$nulls":3},{"v":0.11,"d":"11%"},{"v":0.26,"d":"26%"},{"v":0.25,"d":"25%"},{"v":0.23,"d":"23%"},{"v":0.15,"d":"15%"},null,null,{"v":1,"d":"100.00%"}]
["Task-8",{"v":21103345,"d":"21.10M$"},{"$nulls":3},{"v":0.1,"d":"10%"},{"v":0.24,"d":"24%"},{"v":0.22,"d":"22%"},{"v":0.23,"d":"23%"},{"v":0.21,"d":"21%"},null,null,{"v":0.9999999999999999,"d":"100.00%"}]
["Task-9",{"$f":"31786809-200000","v":{"v":31586809,"d":"31.59M$"}},{"$nulls":3},{"v":0.02,"d":"2%"},{"v":0.24,"d":"24%"},{"v":0.22,"d":"22%"},{"v":0.24,"d":"24%"},{"v":0.23,"d":"23%"},{"v":0.05,"d":"5%"},null,{"v":1,"d":"100.00%"}]
["Task-10",{"$f":"38319921-400000","v":{"v":37919921,"d":"37.92M$"}},{"$nulls":4},{"v":0.16,"d":"16%"},{"v":0.24,"d":"24%"},{"v":0.24,"d":"24%"},{"v":0.26,"d":"26%"},{"v":0.1,"d":"10%"},null,{"v":1,"d":"100.00%"}]
["Task-11",{"$f":"61383040-500000","v":{"v":60883040,"d":"60.88M$"}},{"v":0.06,"d":"6%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.1,"d":"10%"},null,{"v":1,"d":"100.00%"}]
["Task-12",{"$f":"5712730-150000","v":{"v":5562730,"d":"5.56M$"}},{"$nulls":4},{"v":0.3,"d":"30%"},{"v":0.7,"d":"70%"},{"$nulls":4},{"v":1,"d":"100.00%"}]
["Task-13",{"$f":"24498744-620000","v":{"v":23878744,"d":"23.88M$"}},{"$nulls":5},{"v":0.11,"d":"11%"},{"v":0.44,"d":"44%"},{"v":0.44,"d":"44%"},{"v":0.01,"d":"1%"},null,{"v":1,"d":"100.00%"}]
["Task-14",{"$f":"6984553-500000","v":{"v":6484553,"d":"6.48M$"}},null,{"v":0.36,"d":"36%"},{"v":0.38,"d":"38%"},{"v":0.26,"d":"26%"},{"$nulls":6},{"v":1,"d":"100.00%"}]
["Task-15",{"$f":"8273990-150000","v":{"v":8123990,"d":"8.12M$"}},null,null,{"v":0.16,"d":"16%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.18,"d":"18%"},{"$nulls":4},{"v":1,"d":"100.00%"}]
["Task-16",{"$f":"9608800-300000","v":{"v":9308800,"d":"9.31M$"}},{"$nulls":3},{"v":0.08,"d":"8%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.02,"d":"2%"},null,null,{"v":1,"d":"100.00%"}]
["Task-17",{"v":3153635,"d":"3.15M$"},{"$nulls":5},{"v":0.13,"d":"13%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.27,"d":"27%"},null,{"v":1,"d":"100.00%"}]
["Task-18",{"v":19290000,"d":"19.29M$"},{"$nulls":7},{"v":0.41,"d":"41%"},{"v":0.41,"d":"41%"},{"v":0.18,"d":"18%"},{"v":1,"d":"100.00%"}]
["Total Amount ",{"$f":"SUM(B5:B22)","v":{"v":678931794,"d":"678.93M$"}}]
[]
[]
[]
[]
["BUDGETED CASH FLOW - PROJECT NAME"]
[]
["Task",{"$f":"B3","v":"Estimated Cost"},2023,{"$nulls":6},2024]
[null,null,"Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar"]
["Task-1",{"$f":"8558683-1500000","v":{"v":7058683,"d":"7.06M$"}},null,{"$f":"+B32*D5","v":{"v":6846922.51,"d":"6.85M$"}},{"$f":"$B32*E5","v":{"v":211760.49,"d":"0.21M$"}},{"$nulls":7},{"$f":"SUM(C32:L32)","v":{"v":7058683,"d":"7.06M"}}]
["Task-2",{"$f":"2068781-200000","v":{"v":1868781,"d":"1.87M$"}},{"$f":"+B33*C6","v":{"v":710136.78,"d":"0.71M$"}},{"$f":"+$B33*D6","v":{"v":747512.4,"d":"0.75M$"}},{"$f":"+$B33*E6","v":{"v":336380.58,"d":"0.34M$"}},{"$f":"$B33*F6","v":{"v":74751.24,"d":"0.07M$"}},{"$nulls":6},{"v":1868781.0000000002,"d":"1.87M"}]
["Task-3",{"$f":"8677145-1800000","v":{"v":6877145,"d":"6.88M$"}},null,null,{"$f":"+B34*E7","v":{"v":4401372.8,"d":"4.40M$"}},{"$f":"$B34*F7","v":{"v":2475772.1999999997,"d":"2.48M$"}},{"$nulls":6},{"v":6877145,"d":"6.88M"}]
["Task-4",{"$f":"311444386-300000","v":{"v":311144386,"d":"311.14M$"}},null,{"$f":"+B35*D8","v":{"v":18668663.16,"d":"18.67M$"}},{"$f":"+B35*E8","v":{"v":37337326.32,"d":"37.34M$"}},{"$f":"$B35*F8","v":{"v":56005989.48,"d":"56.01M$"}},{"$f":"$B35*G8","v":{"v":74674652.64,"d":"74.67M$"}},{"v":68451764.92,"d":"68.45M$"},{"v":37337326.32,"d":"37.34M$"},{"v":15557219.3,"d":"15.56M$"},{"v":3111443.86,"d":"3.11M$"},null,{"v":311144386.00000006,"d":"311.14M"}]
["Task-5",{"v":15161391,"d":"15.16M$"},null,null,{"v":2274208.65,"d":"2.27M$"},{"v":7277467.68,"d":"7.28M$"},{"v":5609714.67,"d":"5.61M$"},{"$nulls":5},{"v":15161391,"d":"15.16M"}]
["Task-6",{"$f":"39312757-1500000","v":{"v":37812757,"d":"37.81M$"}},null,{"v":756255.14,"d":"0.76M$"},{"v":6428168.69,"d":"6.43M$"},{"v":6428168.69,"d":"6.43M$"},{"v":6428168.69,"d":"6.43M$"},{"v":6428168.69,"d":"6.43M$"},{"v":6428168.69,"d":"6.43M$"},{"v":4915658.41,"d":"4.92M$"},null,null,{"v":37812757,"d":"37.81M"}]
["Task-7",{"$f":"72313084-600000","v":{"v":71713084,"d":"71.71M$"}},{"$nulls":3},{"v":7888439.24,"d":"7.89M$"},{"v":18645401.84,"d":"18.65M$"},{"v":17928271,"d":"17.93M$"},{"v":16494009.32,"d":"16.49M$"},{"v":10756962.6,"d":"10.76M$"},null,null,{"v":71713084,"d":"71.71M"}]
["Task-8",{"v":21103345,"d":"21.10M$"},{"$nulls":3},{"v":2110334.5,"d":"2.11M$"},{"v":5064802.8,"d":"5.06M$"},{"v":4642735.9,"d":"4.64M$"},{"v":4853769.350000001,"d":"4.85M$"},{"v":4431702.45,"d":"4.43M$"},null,null,{"v":21103345,"d":"21.10M"}]
["Task-9",{"$f":"31786809-200000","v":{"v":31586809,"d":"31.59M$"}},{"$nulls":3},{"v":631736.18,"d":"0.63M$"},{"v":7580834.16,"d":"7.58M$"},{"v":6949097.98,"d":"6.95M$"},{"v":7580834.16,"d":"7.58M$"},{"v":7264966.07,"d":"7.26M$"},{"v":1579340.4500000002,"d":"1.58M$"},null,{"v":31586809,"d":"31.59M"}]
["Task-10",{"$f":"38319921-400000","v":{"v":37919921,"d":"37.92M$"}},{"$nulls":4},{"v":6067187.36,"d":"6.07M$"},{"v":9100781.04,"d":"9.10M$"},{"v":9100781.04,"d":"9.10M$"},{"v":9859179.46,"d":"9.86M$"},{"v":3791992.1,"d":"3.79M$"},null,{"v":37919921,"d":"37.92M"}]
["Task-11",{"$f":"61383040-500000","v":{"v":60883040,"d":"60.88M$"}},{"$f":"+B42*C15","v":{"v":3652982.4,"d":"3.65M$"}},{"$f":"+B42*D15","v":{"v":7305964.8,"d":"7.31M$"}},{"$f":"+B42*E15","v":{"v":7305964.8,"d":"7.31M$"}},{"$f":"$B42*F15","v":{"v":7305964.8,"d":"7.31M$"}},{"v":7305964.8,"d":"7.31M$"},{"v":7305964.8,"d":"7.31M$"},{"v":7305964.8,"d":"7.31M$"},{"v":7305964.8,"d":"7.31M$"},{"v":6088304,"d":"6.09M$"},null,{"v":60883039.99999999,"d":"60.88M"}]
["Task-12",{"$f":"5712730-150000","v":{"v":5562730,"d":"5.56M$"}},{"$nulls":4},{"v":1668819,"d":"1.67M$"},{"v":3893910.9999999995,"d":"3.89M$"},{"$nulls":4},{"v":5562730,"d":"5.56M"}]
["Task-13",{"$f":"24498744-620000","v":{"v":23878744,"d":"23.88M$"}},{"$nulls":5},{"v":2626661.84,"d":"2.63M$"},{"v":10506647.36,"d":"10.51M$"},{"v":10506647.36,"d":"10.51M$"},{"v":238787.44,"d":"0.24M$"},null,{"v":23878744,"d":"23.88M"}]
["Task-14",{"$f":"6984553-500000","v":{"v":6484553,"d":"6.48M$"}},null,{"v":2334439.08,"d":"2.33M$"},{"v":2464130.14,"d":"2.46M$"},{"v":1685983.78,"d":"1.69M$"},{"$nulls":6},{"v":6484553.000000001,"d":"6.48M"}]
["Task-15",{"$f":"8273990-150000","v":{"v":8123990,"d":"8.12M$"}},null,null,{"v":1299838.4000000001,"d":"1.30M$"},{"v":2599676.8000000003,"d":"2.60M$"},{"v":2762156.6,"d":"2.76M$"},{"$f":"$B46*H19","v":{"v":1462318.2,"d":"1.46M$"}},{"$nulls":4},{"v":8123990.000000001,"d":"8.12M"}]
["Task-16",{"$f":"9608800-300000","v":{"v":9308800,"d":"9.31M$"}},{"$nulls":3},{"v":744704,"d":"0.74M$"},{"v":2792640,"d":"2.79M$"},{"v":2792640,"d":"2.79M$"},{"v":2792640,"d":"2.79M$"},{"v":186176,"d":"0.19M$"},null,null,{"v":9308800,"d":"9.31M"}]
["Task-17",{"v":3153635,"d":"3.15M$"},{"$nulls":5},{"v":409972.55,"d":"0.41M$"},{"v":946090.5,"d":"0.95M$"},{"v":946090.5,"d":"0.95M$"},{"v":851481.4500000001,"d":"0.85M$"},null,{"v":3153635,"d":"3.15M"}]
["Task-18",{"v":19290000,"d":"19.29M$"},{"$nulls":7},{"v":7908899.999999999,"d":"7.91M$"},{"v":7908899.999999999,"d":"7.91M$"},{"v":3472200,"d":"3.47M$"},{"v":19290000,"d":"19.29M"}]
["Total Amount ",{"$f":"SUM(B32:B49)","v":{"v":678931794,"d":"678.93M$"}},{"$f":"SUM(C32:C49)","v":{"v":4363119.18,"d":"4.36M$"}},{"$f":"SUM(D32:D49)","v":{"v":36659757.089999996,"d":"36.66M$"}},{"v":62059150.86999999,"d":"62.06M$"},{"v":95228988.58999999,"d":"95.23M$"},{"v":138600342.56,"d":"138.60M$"},{"v":131992287.92,"d":"131.99M$"},{"v":103346231.53999999,"d":"103.35M$"},{"v":79639466.95,"d":"79.64M$"},{"v":23570249.299999997,"d":"23.57M$"},{"v":3472200,"d":"3.47M$"},{"$f":"SUM(M32:M49)","v":{"v":678931794,"d":"678.93M"}}]
["% of Total Project Cost ",{"$f":"SUM(C51:L51)","v":{"v":1,"d":"100%"}},{"v":0.006499102044079012,"d":"0.65%"},{"v":0.05596256335804745,"d":"6%"},{"v":0.09286262528095722,"d":"9%"},{"v":0.1403704453798022,"d":"14%"},{"v":0.20277899916305606,"d":"20%"},{"v":0.19334420280738773,"d":"19%"},{"v":0.15173672554979184,"d":"15%"},{"v":0.11696074619707893,"d":"12%"},{"v":0.03443523234667806,"d":"3%"},{"v":0.005049357873121466,"d":"1%"}]
["         Note : Data is only Sample "]

{"sheet":"S-Curve","index":2,"n_rows":10,"n_cols":12,"rows_kept":10}
[]
[]
[]
[null,"Month","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,"Budgeted Cost",{"$f":"+'Cash Outflow '!C50","v":{"v":4363119.18,"d":"4.36M$"}},{"$f":"'Cash Outflow '!D50","v":{"v":36659757.089999996,"d":"36.66M$"}},{"$f":"'Cash Outflow '!E50","v":{"v":62059150.86999999,"d":"62.06M$"}},{"$f":"'Cash Outflow '!F50","v":{"v":95228988.58999999,"d":"95.23M$"}},{"$f":"'Cash Outflow '!G50","v":{"v":138600342.56,"d":"138.60M$"}},{"$f":"'Cash Outflow '!H50","v":{"v":131992287.92,"d":"131.99M$"}},{"$f":"'Cash Outflow '!I50","v":{"v":103346231.53999999,"d":"103.35M$"}},{"$f":"'Cash Outflow '!J50","v":{"v":79639466.95,"d":"79.64M$"}},{"$f":"'Cash Outflow '!K50","v":{"v":23570249.299999997,"d":"23.57M$"}},{"$f":"'Cash Outflow '!L50","v":{"v":3472200,"d":"3.47M$"}}]
[null,"Actual ",{"v":4263226,"d":"4.26M$"},{"v":26453298,"d":"26.45M$"},{"v":50839862,"d":"50.84M$"},{"v":85256325,"d":"85.26M$"},{"v":110562596,"d":"110.56M$"},{"v":143896326,"d":"143.90M$"},{"v":102346999,"d":"102.35M$"},{"v":99823656,"d":"99.82M$"},{"v":33222222,"d":"33.22M$"},{"v":5252369,"d":"5.25M$"}]
[null,"Cum Budgeted Cost",{"$f":"C5","v":{"v":4363119.18,"d":"4.36M$"}},{"$f":"D5+C7","v":{"v":41022876.269999996,"d":"41.02M$"}},{"$f":"E5+D7","v":{"v":103082027.13999999,"d":"103.08M$"}},{"v":198311015.72999996,"d":"198.31M$"},{"v":336911358.28999996,"d":"336.91M$"},{"v":468903646.21,"d":"468.90M$"},{"v":572249877.75,"d":"572.25M$"},{"v":651889344.7,"d":"651.89M$"},{"v":675459594,"d":"675.46M$"},{"v":678931794,"d":"678.93M$"}]
[null,"Cum Actual Cost",{"$f":"C6","v":{"v":4263226,"d":"4.26M$"}},{"$f":"D6+C8","v":{"v":30716524,"d":"30.72M$"}},{"$f":"E6+D8","v":{"v":81556386,"d":"81.56M$"}},{"$f":"F6+E8","v":{"v":166812711,"d":"166.81M$"}},{"$f":"G6+F8","v":{"v":277375307,"d":"277.38M$"}},{"$f":"H6+G8","v":{"v":421271633,"d":"421.27M$"}},{"$f":"+H8+I6","v":{"v":523618632,"d":"523.62M$"}},{"$f":"+I8+J6","v":{"v":623442288,"d":"623.44M$"}},{"$f":"+J8+K6","v":{"v":656664510,"d":"656.66M$"}},{"$f":"+K8+L6","v":{"v":661916879,"d":"661.92M$"}}]
[null,"Cum Budgeted Cost %",{"$f":"C7/SUM($C$5:$L$5)","v":{"v":0.006426446984157587,"d":"0.64%"}},{"$f":"D7/SUM($C$5:$L$5)","v":{"v":0.06042267667022823,"d":"6.04%"}},{"v":0.15182972435667078,"d":"15.18%"},{"v":0.29209269249511677,"d":"29.21%"},{"v":0.4962374148146021,"d":"49.62%"},{"v":0.6906491202119193,"d":"69.06%"},{"v":0.8428679917588305,"d":"84.29%"},{"v":0.9601691222314447,"d":"96.02%"},{"v":0.9948857896615164,"d":"99.49%"},{"v":1,"d":"100.00%"}]
[null,"Cum Actual Cost %",{"$f":"C8/SUM($C$6:$L$6)","v":{"v":6.440727129425566E-3,"d":"0.64%"}},{"$f":"D8/SUM($C$6:$L$6)","v":{"v":0.04640540976444869,"d":"4.64%"}},{"v":0.12321242830853993,"d":"12.32%"},{"v":0.2520145901884457,"d":"25.20%"},{"$f":"G8/SUM($C$6:$L$6)","v":{"v":0.41904854793708923,"d":"41.90%"}},{"v":0.6364418952972493,"d":"63.64%"},{"v":0.7910640272401938,"d":"79.11%"},{"v":0.9418739841502063,"d":"94.19%"},{"$f":"K8/SUM($C$6:$L$6)","v":{"v":0.9920649115219193,"d":"99.21%"}},{"$f":"L8/SUM($C$6:$L$6)","v":{"v":1,"d":"100.00%"}}]