{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget Proposal"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Budget Proposal","index":0,"n_rows":50,"n_cols":6,"rows_kept":50,"merged":[[0,0,0,5],[46,0,46,2]]}
["2018 Instructional Technologies Support Teaching & Learning Technology Innovation Grant - Budget Plan"]
["Name: (your full name)","Date:"]
["Category",null,"Estimated\nQuantity","Estimated\nCost per Unit","Estimated\nSubtotal","Notes"]
[]
["Computer/s","Source/website/link"]
["(example: Dell Laptop/Inspirion5000/17\" Intel QuadCore/8GB RAM/250GB SSD)","(example: DELL)",0,{"v":0,"d":"$0.00"},{"$f":"SUM(C6*D6)","v":{"v":0,"d":"$0.00"}},"Hint: paste a hyperlink to the webpage/product to help us find the item you're listing."]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C7*D7)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C8*D8)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C9*D9)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C10*D10)","v":{"v":0,"d":"$0.00"}}]
["Computer Costs Total",{"$nulls":3},{"$f":"SUM(E6:E10)","v":{"v":0,"d":"$0.00"}}]
[]
["Computer Peripherals"]
["(example: USB DVD Player)","(example: CDW-G)",0,{"v":0,"d":"$0.00"},{"$f":"SUM(C14*D14)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C15*D15)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C16*D16)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C17*D17)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C18*D18)","v":{"v":0,"d":"$0.00"}}," "]
["Computer Peripherals Costs Total",{"$nulls":3},{"$f":"SUM(E14:E18)","v":{"v":0,"d":"$0.00"}}]
[]
["Software"]
["(example: Adobe CS6 for Windows 10)","(example: TXstate)",0,{"v":0,"d":"$0.00"},{"$f":"SUM(C22*D22)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C23*D23)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C24*D24)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C25*D25)","v":{"v":0,"d":"$0.00"}}]
["Software Costs Total",{"$nulls":3},{"$f":"SUM(E22:E25)","v":{"v":0,"d":"$0.00"}}]
[]
["Audio/Visual"]
["(example: Sony Video Camera/FDR-X3000 4K Action Cam with Wi-Fi® & GPS)","(example: B&H Photo)",0,{"v":0,"d":"$0.00"},{"$f":"D29*C29","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"D30*C30","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Audio/Visual Costs Total",{"$nulls":3},{"$f":"SUM(E29:E35)","v":{"v":0,"d":"$0.00"}}]
[]
[]
["Other"]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C40*D40)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"$f":"SUM(C41*D41)","v":{"v":0,"d":"$0.00"}}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Other Costs Total",{"$nulls":3},{"$f":"SUM(E40:E44)","v":{"v":0,"d":"$0.00"}}]
[]
["ESTIMATED TLTIG Grant GRAND TOTAL",{"$nulls":3},{"$f":"SUM(E11+E19+E26+E36+E45)","v":{"v":0,"d":"$0.00"}}]
[]
["Final step, please save this file in the following format:","\"(your last name)_TLTIG_budget_year\""]
[null,"Ex: smith_TLTIG_budget_2017"]