{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Operating"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Operating","index":0,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,6,44,16383],[0,0,0,5],[44,0,44,5],[12,0,12,5],[25,0,25,5],[26,0,26,5],[27,0,27,5],[35,0,35,5],[36,0,36,5],[1,0,1,5],[5,1,5,4],[6,1,6,4],[7,1,7,2],[10,0,10,5],[11,0,11,5]]}
[]
["Inter-City Passenger Transportation"]
["Services for Northern BC - 2024 Intake"]
["Operating Budget"]
[]
["Organization Name:"]
["Prepared By:"]
["Date:"]
[]
["Expense Item","Year 1\nAmount","Year 2\nAmount","Year 3\nAmount","Vendor","Quote or Detailed\nBreakdown Attached?\n(Yes or No)"]
["Eligible Expenses"]
["* Refer to the Application Guide for eligible costs. PST is eligible. Insert additional rows as necessary."]
["* Please do not combine multiple quotes on a single line."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Eligible Operating Subtotal",{"$f":"SUM(B14:B24)","v":0},{"$f":"SUM(C14:C24)","v":0},{"$f":"SUM(D14:D24)","v":0}]
["Other Eligible Non-Cash:"]
["Internal Equipment (Vehicle) Use"]
["* Refer to the Application Guide for other (non-cash) eligiblity. Insert additional rows as necessary."]
[]
[]
[]
[]
[]
["Other Eligible Non-Cash Subtotal",{"$f":"SUM(B29:B33)","v":0},{"$f":"SUM(C29:C33)","v":0},{"$f":"SUM(D29:D33)","v":0}]
["Eligible Operating Project Budget Total",{"$f":"B25+B34","v":0},{"$f":"C25+C34","v":0},{"$f":"D25+D34","v":0}]
["Ineligible Expenses"]
["* Refer to the Application Guide for ineligible costs. GST is ineligible. Insert additional rows as necessary."]
[]
[]
[]
[]
[]
["Ineligible Expenses Subtotal",{"$f":"SUM(B38:B42)","v":0},{"$f":"SUM(C38:C42)","v":0},{"$f":"SUM(D38:D42)","v":0}]
["                        Total Operating Budget",{"$f":"B43+B35","v":0},{"$f":"C43+C35","v":0},{"$f":"D43+D35","v":0}]
["Published August 1, 2024 - Ver. 1.1"]