{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["IDEAL DEPARTMENT","ADVANCED GAME - Not 4 Novices","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":14,"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","formulas":"cached_only"}

{"sheet":"IDEAL DEPARTMENT","index":0,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[35,2,35,5],[35,11,35,14],[37,2,37,5],[37,11,37,14],[31,2,31,5],[31,11,31,14],[33,2,33,5],[33,11,33,14],[27,2,27,5],[27,11,27,14],[29,2,29,5],[29,11,29,14],[23,2,23,5],[23,11,23,14],[25,2,25,5],[25,11,25,14],[19,2,19,5],[19,11,19,14],[21,2,21,5],[21,11,21,14],[15,2,15,5],[15,11,15,14],[17,2,17,5],[17,11,17,14],[11,2,11,5],[11,11,11,14],[13,2,13,5],[13,11,13,14],[0,6,0,9],[3,0,3,4],[9,2,9,5],[9,11,9,14]],"flags":["formulas_cached_only"]}
["Ideal Department Composition",{"$nulls":4},"TEAM","Beta Blockers",{"$nulls":6},"Number of Faculty =",3]
[{"$nulls":13},"Number of Lectures =",1]
[{"$nulls":13},"Number of Technicians =",1]
["Annual Budget Items",{"$nulls":4},"UNIT PRICE","Number","Cost"]
[{"$nulls":4},"Average faculty salary, excluding benefits =",75000,3,225000,{"$nulls":5},"Budget for instruction + research staff =",1750000]
[{"$nulls":4},"Average lecturer salary, no benefits =",30000,1,30000,{"$nulls":5},"Budget surplus =",1460000,1460000]
[{"$nulls":4}," Average technician salary, excl. benefits =",35000,1,35000,{"$nulls":5}," "," "," "]
["SLOT","TYPE",{"$nulls":5},290000,null,"SLOT","TYPE"," "]
[]
[1,"F","Stratigrapher",{"$nulls":6},16,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[2,"F","Sedimentologist",{"$nulls":6},17,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[3,"F","Geomorphologist",{"$nulls":6},18,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[4,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},19,"T","Microprobe & SEM Technician"]
[null," ",{"$nulls":8}," "]
[5,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},20,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[6,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},21,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[7,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},22,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[8,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},23,"F,L,T","Faculty, lecturer, or technician"]
[" "," ",{"$nulls":8}," "]
[9,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},24,"F,L,T","Faculty, lecturer, or technician"]
[" "," ",{"$nulls":8}," "]
[10,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},25,"F,L,T","Faculty, lecturer, or technician"]
[" "," ",{"$nulls":8}," "]
[11,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},26,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[12,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},27,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[13,"L","Lab Coordinator and Demonstrater",{"$nulls":6},28,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[14,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},29,"F,L,T","Faculty, lecturer, or technician"]
[null," ",{"$nulls":8}," "]
[15,"F,L,T","Faculty, lecturer, or technician",{"$nulls":6},30,"F,L,T","Faculty, lecturer, or technician"]
[]
[]
[null," "]

{"sheet":"ADVANCED GAME - Not 4 Novices","index":1,"n_rows":45,"n_cols":18,"rows_kept":45,"cut":false,"hidden":false,"merged":[[35,2,35,5],[35,11,35,14],[37,2,37,5],[37,11,37,14],[31,2,31,5],[31,11,31,14],[33,2,33,5],[33,11,33,14],[27,2,27,5],[27,11,27,14],[29,2,29,5],[29,11,29,14],[23,2,23,5],[23,11,23,14],[25,2,25,5],[25,11,25,14],[19,2,19,5],[19,11,19,14],[21,2,21,5],[21,11,21,14],[15,2,15,5],[15,11,15,14],[17,2,17,5],[17,11,17,14],[0,6,0,9],[2,0,2,4],[13,2,13,5],[13,11,13,14]],"flags":["formulas_cached_only"]}
["Future Department Budget",{"$nulls":4},"TEAM","TREE HUGGERS",{"$nulls":7},""]
[{"$nulls":13}," "," "]
["Annual Budget Items",{"$nulls":4},"UNIT PRICE","Number","Cost"]
[{"$nulls":4},"Average faculty salary, excluding benefits =",35000,1,35000,{"$nulls":5},"Total budget for department =",2900000]
[{"$nulls":4},"Average lecturer salary, no benefits =",30000,1,30000,{"$nulls":5},"Budget surplus =",2188000,2188000]
[{"$nulls":4}," Average technician salary, excl. benefits =",40000,1,40000,{"$nulls":5}," "," "]
[{"$nulls":4},"Average staff salary, excluding benefits =",25000,1,25000,{"$nulls":5},"Number of Faculty =",1,null,null," "]
[{"$nulls":4},"Supplies, services and equipment =",250000,1,250000,{"$nulls":5},"Number of Lectures =",1]
[{"$nulls":4},"GTA stipends =",14000,1,14000,{"$nulls":5},"Number of Technicians =",1]
[{"$nulls":4},"Faculty travel =",18000,1,18000,{"$nulls":5},"Number of Staff =",1]
[{"$nulls":4},"Teaching, field camp, wages and specials =",300000,1,300000]
["SLOT","TYPE",{"$nulls":5},712000," ","SLOT","TYPE"," "]
[]
[1,"F","Universal Geologist",{"$nulls":6},14,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[2,"L","Lecturer - Geology 100 & 101",{"$nulls":6},15,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[3,"T","Field Technician",{"$nulls":6},16,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[4,"S","Department Secretary",{"$nulls":6},17,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," "]
[5,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},18,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[6,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},19,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[7,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},20,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[8,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},21,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[" "," ",{"$nulls":8}," "]
[9,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},22,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[" "," ",{"$nulls":8}," "]
[10,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},23,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[" "," ",{"$nulls":8}," "]
[11,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},24,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[12,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},25,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[null," ",{"$nulls":8}," "]
[13,"F,L,T,S","Faculty, lecturer, technician, or staff",{"$nulls":6},26,"F,L,T,S","Faculty, lecturer, technician, or staff"]
[{"$nulls":10}," "]
[14,"F",{"$nulls":7},29,"T"]
[]
[15,"F",{"$nulls":7},30,"T"]
[]
[]
[null," "]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}