{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Training Budget"],"not_rendered":{"external_links":2,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Training Budget","index":0,"n_rows":86,"n_cols":10,"rows_kept":86,"merged":[[0,0,2,9],[4,2,4,4],[6,2,6,4],[6,6,6,8],[8,1,8,2],[8,3,8,4],[10,7,10,8],[13,0,13,9],[14,0,14,9],[15,1,15,2],[15,3,15,6],[16,1,16,2],[16,3,16,6],[17,1,17,2],[17,3,17,6],[18,1,18,2],[18,3,18,6],[19,1,19,2],[19,3,19,6],[20,1,20,2],[20,3,20,6],[21,1,21,2],[21,3,21,6],[22,1,22,2],[22,3,22,6],[23,1,23,2],[23,3,23,6],[24,1,24,2],[24,3,24,6],[25,1,25,2],[25,3,25,6],[26,1,26,2],[26,3,26,6],[27,1,27,2],[27,3,27,6],[28,1,28,2],[28,3,28,6],[29,1,29,2],[29,3,29,6],[30,1,30,2],[30,3,30,6],[31,0,31,8],[32,0,32,9],[33,1,33,2],[33,3,33,6],[34,1,34,2],[34,3,34,6],[35,1,35,2],[35,3,35,6],[36,1,36,2],[36,3,36,6],[37,1,37,2],[37,3,37,6],[38,1,38,2],[38,3,38,6],[39,1,39,2],[39,3,39,6],[40,1,40,2],[40,3,40,6],[41,1,41,2],[41,3,41,6],[42,1,42,2],[42,3,42,6],[43,1,43,2],[43,3,43,6],[44,1,44,2],[44,3,44,6],[45,1,45,2],[45,3,45,6],[46,1,46,2],[46,3,46,6],[47,1,47,2],[47,3,47,6],[48,1,48,2],[48,3,48,6],[49,0,49,8],[50,0,50,9],[51,1,51,2],[51,3,51,6],[52,1,52,2],[52,3,52,6],[53,1,53,2],[53,3,53,6],[54,1,54,2],[54,3,54,6],[55,1,55,2],[55,3,55,6],[56,1,56,2],[56,3,56,6],[57,1,57,2],[57,3,57,6],[58,1,58,2],[58,3,58,6],[59,1,59,2],[59,3,59,6],[60,1,60,2],[60,3,60,6],[61,1,61,2],[61,3,61,6],[62,1,62,2],[62,3,62,6],[63,1,63,2],[63,3,63,6],[64,1,64,2],[64,3,64,6],[65,1,65,2],[65,3,65,6],[66,1,66,2],[66,3,66,6],[67,0,67,8],[68,0,68,9],[69,1,69,2],[69,3,69,6],[70,1,70,2],[70,3,70,6],[71,1,71,2],[71,3,71,6],[72,1,72,2],[72,3,72,6],[73,1,73,2],[73,3,73,6],[74,1,74,2],[74,3,74,6],[75,1,75,2],[75,3,75,6],[76,1,76,2],[76,3,76,6],[77,1,77,2],[77,3,77,6],[78,1,78,2],[78,3,78,6],[79,1,79,2],[79,3,79,6],[80,1,80,2],[80,3,80,6],[81,1,81,2],[81,3,81,6],[82,1,82,2],[82,3,82,6],[83,1,83,2],[83,3,83,6],[84,1,84,2],[84,3,84,6],[85,0,85,8]],"flags":["formulas_cached_only"]}
["Training Budget"]
[]
[]
[]
[null,"Organization: ",{"$nulls":3},"Year: "]
[]
[null,"Department: ",{"$nulls":3},"Submitted by: "]
[]
[null,"Annual training allotment:"]
[]
[null,"1Q Budget:",{"v":0,"d":"$0"},null,"3Q Budget: ",{"v":0,"d":"$0"},"Total Budget: ",{"v":0,"d":"$0"}]
[]
[null,"2Q Budget:",{"v":0,"d":"$0"},null,"4Q Budget: ",{"v":0,"d":"$0"}]
[]
["1st Quarter Training Budget"]
["Line","Item",null,"Description/Justification",{"$nulls":3},"Qty.","Unit Cost/Rate","Total"]
[1,"Courseware development",{"$nulls":7},{"v":0,"d":"$0"}]
[2,"Courseware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[3,"Certification",{"$nulls":7},{"v":0,"d":"0 "}]
[4,"Train-the-trainer",{"$nulls":7},{"v":0,"d":"0 "}]
[5,"Hardware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[6,"Facility rental",{"$nulls":7},{"v":0,"d":"0 "}]
[7,"Instructional materials",{"$nulls":7},{"v":0,"d":"0 "}]
[8,"Technical equipment",{"$nulls":7},{"v":0,"d":"0 "}]
[9,"Consulting fees",{"$nulls":7},{"v":0,"d":"0 "}]
[10,"Instructor fees",{"$nulls":7},{"v":0,"d":"0 "}]
[11,"Content acquisition",{"$nulls":7},{"v":0,"d":"0 "}]
[12,"Travel",{"$nulls":7},{"v":0,"d":"0 "}]
[13,"Per diem",{"$nulls":7},{"v":0,"d":"0 "}]
[14,{"$nulls":8},{"v":0,"d":"0 "}]
[15,{"$nulls":8},{"v":0,"d":"0 "}]
["Grand Total",{"$nulls":8},{"v":0,"d":"$0"}]
["2nd Quarter Training Budget"]
["Line","Item",null,"Description/Justification",{"$nulls":3},"Qty.","Unit Cost/Rate","Total"]
[16,"Courseware development",{"$nulls":7},{"v":0,"d":"0 "}]
[17,"Courseware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[18,"Certification",{"$nulls":7},{"v":0,"d":"0 "}]
[19,"Train-the-trainer",{"$nulls":7},{"v":0,"d":"0 "}]
[20,"Hardware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[21,"Facility rental",{"$nulls":7},{"v":0,"d":"0 "}]
[22,"Instructional materials",{"$nulls":7},{"v":0,"d":"0 "}]
[23,"Technical equipment",{"$nulls":7},{"v":0,"d":"0 "}]
[24,"Consulting fees",{"$nulls":7},{"v":0,"d":"0 "}]
[25,"Instructor fees",{"$nulls":7},{"v":0,"d":"0 "}]
[26,"Content acquisition",{"$nulls":7},{"v":0,"d":"0 "}]
[27,"Travel",{"$nulls":7},{"v":0,"d":"0 "}]
[28,"Per diem",{"$nulls":7},{"v":0,"d":"0 "}]
[29,{"$nulls":8},{"v":0,"d":"0 "}]
[30,{"$nulls":8},{"v":0,"d":"0 "}]
["Grand Total",{"$nulls":8},{"v":0,"d":"$0"}]
["3rd Quarter Training Budget"]
["Line","Item",null,"Description/Justification",{"$nulls":3},"Qty.","Unit Cost/Rate","Total"]
[31,"Courseware development",{"$nulls":7},{"v":0,"d":"0 "}]
[32,"Courseware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[33,"Certification",{"$nulls":7},{"v":0,"d":"0 "}]
[34,"Train-the-trainer",{"$nulls":7},{"v":0,"d":"0 "}]
[35,"Hardware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[36,"Facility rental",{"$nulls":7},{"v":0,"d":"0 "}]
[37,"Instructional materials",{"$nulls":7},{"v":0,"d":"0 "}]
[38,"Technical equipment",{"$nulls":7},{"v":0,"d":"0 "}]
[39,"Consulting fees",{"$nulls":7},{"v":0,"d":"0 "}]
[40,"Instructor fees",{"$nulls":7},{"v":0,"d":"0 "}]
[41,"Content acquisition",{"$nulls":7},{"v":0,"d":"0 "}]
[42,"Travel",{"$nulls":7},{"v":0,"d":"0 "}]
[43,"Per diem",{"$nulls":7},{"v":0,"d":"0 "}]
[44,{"$nulls":8},{"v":0,"d":"0 "}]
[45,{"$nulls":8},{"v":0,"d":"0 "}]
["Grand Total",{"$nulls":8},{"v":0,"d":"$0"}]
["4th Quarter Training Budget"]
["Line","Item",null,"Description/Justification",{"$nulls":3},"Qty.","Unit Cost/Rate","Total"]
[46,"Courseware development",{"$nulls":7},{"v":0,"d":"0 "}]
[47,"Courseware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[48,"Certification",{"$nulls":7},{"v":0,"d":"0 "}]
[49,"Train-the-trainer",{"$nulls":7},{"v":0,"d":"0 "}]
[50,"Hardware purchase",{"$nulls":7},{"v":0,"d":"0 "}]
[51,"Facility rental",{"$nulls":7},{"v":0,"d":"0 "}]
[52,"Instructional materials",{"$nulls":7},{"v":0,"d":"0 "}]
[53,"Technical equipment",{"$nulls":7},{"v":0,"d":"0 "}]
[54,"Consulting fees",{"$nulls":7},{"v":0,"d":"0 "}]
[55,"Instructor fees",{"$nulls":7},{"v":0,"d":"0 "}]
[56,"Content acquisition",{"$nulls":7},{"v":0,"d":"0 "}]
[57,"Travel",{"$nulls":7},{"v":0,"d":"0 "}]
[58,"Per diem",{"$nulls":7},{"v":0,"d":"0 "}]
[59,{"$nulls":8},{"v":0,"d":"0 "}]
[60,{"$nulls":8},{"v":0,"d":"0 "}]
["Grand Total",{"$nulls":8},{"v":0,"d":"$0"}]