{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["budget template"],"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":"budget template","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,0,31,3],[22,0,22,3],[12,6,13,6]]}
[]
[]
["Table 1: Summary of overall prices"]
["Fee Category","Amount (MVR)"]
["Professional fees (from table 1)",{"$f":"E23","v":0}]
["Other costs (from table 2)"]
[]
[]
["Table 1: Breakdown of professional fees"]
[]
[null,"Position","Fee rate (MVR)","Days","Total Amount (MVR)",null,"Remarks"]
[null,null,"A","B","C = A x B"]
[null,"1 x Team Leader"]
[null,"1 x development practitioner/Economic Expert"]
[null,"1x Layout designer for course content"]
[null,"1x Content creator for e-training modules"]
[null,"1x Coordinator / Facilitator "]
[]
[]
[]
[]
[]
["Sub-total  professional fees (MVR):",null,null,null,{"$f":"SUM(E13:E22)","v":0}]
[{"$nulls":4},{"$f":"E23/15","v":0}]
["Table 2: Breakdown of other costs"]
[]
["Description","Unit of Measure","Quantity","Unit Price (MVR)","Total Amount (MVR)",null,"Remarks"]
[]
[]
[]
[]
["Sub-total other costs (MVR):",null,null,null,{"$f":"SUM(E28:E31)","v":0}]