{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Instructions","Category Budget","Direct Labor","Fringe Benefits","Travel","Equipment","Materials & Misc.","Subrecipients & Vendors","Indirect Costs & Profit","Lists"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":17,"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":"Instructions","index":0,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Workbook Instructions",null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Enter information as required in all cells highlighted in Blue."]
["All cells not highlighted in Blue are locked from editing.  Locked cells include:  cells with formulas highlighted in Gray or Light Yellow, cells with no color fill (white), etc."]
["Rules for decimal places on values:"]
["·         Budget and Invoice values:"]
["o   Rounding of any values, as described below, should be performed using standard rounding practices."]
["o   For all currency rates (e.g., Direct Labor, and Unit Cost):  Round to the cent ($0.01)."]
["o   For all percentage rates (e.g., Fringe Benefits, Indirect Cost, and Profit):  Round to a maximum of two decimal places of a percent (e.g., 25.12%).  You can round to less if desired, such as one decimal place (e.g., 25.1%), or zero decimal places (e.g., 25%)."]
["o   For all quantity values (e.g., # of hours, # of months, and # of units):  Round to a maximum of two decimal places (e.g., 50.12).  You can round to less if desired, such as one decimal place (e.g., 50.1), or zero decimal places (e.g., 50)."]
["·         Budget values:"]
["o   For entered and totaled (via calculation) CEC and Match share budget values:  Round to the dollar ($1)."]
["o   For all calculated currency values (e.g., rate x hours, rate x months, base amount, and rate x base amount):  Round to the dollar ($1)."]
["·         Invoice values:"]
["o   For entered and totaled (via calculation) CEC and Match share expense invoice values:  Round to the cent ($0.01)."]
["o   For all calculated currency values (e.g., rate x hours, rate x months, base amount, and rate x base amount):  Round to the cent ($0.01)."]
["o   SPECIAL CIRCUMSTANCE for calculated currency values:  ONLY if a calculated value (e.g., rate x hours = actual labor expense) does NOT equal the actual expense, because of the decimal place rules provided for rates and quantity values listed above, it is acceptable to use as many decimal places as necessary for rates and quantity values listed above to ensure that the calculated value DOES equal the actual expense."]
["If additional rows are needed within a section, unhide the hidden rows (i.e., select the row directly above and below the hidden rows, then right-click the selection and select “Unhide”).  Hide any unused rows.  DO NOT USE THE LAST TWO ROWS THAT ARE MARKED “CEC USE ONLY”.  If all but the last 2 rows are used, and more rows are required, please contact the ECAMS Support team (ECAMS.Support@energy.ca.gov)."]
["FOR ECAMS SUPPORT TEAM ONLY:  To add additional rows and maintain the formulas within the totals, (1) unprotect the sheet, (2) copy the second to the last row in the section, (3) insert the copied row just above the last row, (4) repeat steps 2 - 3 as required, (5) correct formatting and REFERRENCE IDs as required, (6) delete “CEC USE ONLY” from all but the last two rows in the section, and (7) re-protect the sheet."]
["For support on how to complete this template, please visit the ECAMS Resources web page.  The link to this web page is provided in the cell below:"]
["https://www.energy.ca.gov/funding-opportunities/funding-resources/ecams-resources"]

{"sheet":"Category Budget","index":1,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,3],[2,1,2,3],[1,0,1,3],[3,0,3,3],[4,0,4,3]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Category Budget"]
["Name of Organization","Organization Name"]
["Select Recipient or Subrecipient"]
["Select your company's California Business Certifications"]
["Cost Category","CEC Share","Match Share","Total"]
["Direct Labor",{"$f":"'Direct Labor'!E214","v":320500},{"$f":"'Direct Labor'!F214","v":8000},{"$f":"'Direct Labor'!G214","v":328500}]
["Fringe Benefits",{"$f":"'Fringe Benefits'!E105","v":179250},{"$f":"'Fringe Benefits'!F105","v":28000},{"$f":"'Fringe Benefits'!G105","v":207250}]
["Total Labor",{"$f":"SUM(B7:B8)","v":499750},{"$f":"SUM(C7:C8)","v":36000},{"$f":"SUM(D7:D8)","v":535750}]
["Travel",{"$f":"Travel!G55","v":500},{"$f":"Travel!H55","v":200},{"$f":"Travel!I55","v":700}]
["Equipment",{"$f":"Equipment!I207","v":657000},{"$f":"Equipment!J207","v":58000},{"$f":"Equipment!K207","v":715000}]
["Materials/Miscellaneous",{"$f":"'Materials & Misc.'!I207","v":35000},{"$f":"'Materials & Misc.'!J207","v":10000},{"$f":"'Materials & Misc.'!K207","v":45000}]
["Subrecipients/Vendors",{"$f":"'Subrecipients & Vendors'!F114","v":101000},{"$f":"'Subrecipients & Vendors'!G114","v":71000},{"$f":"'Subrecipients & Vendors'!H114","v":172000}]
["Total Other Direct Costs",{"$f":"SUM(B10:B13)","v":793500},{"$f":"SUM(C10:C13)","v":139200},{"$f":"SUM(D10:D13)","v":932700}]
["Indirect Costs",{"$f":"'Indirect Costs & Profit'!J147","v":117051},{"$f":"'Indirect Costs & Profit'!K147","v":8040},{"$f":"'Indirect Costs & Profit'!L147","v":125091}]
["Profit \n(not allowed for grant recipients)",{"$f":"'Indirect Costs & Profit'!J158","v":49975},{"$f":"'Indirect Costs & Profit'!K158","v":3600},{"$f":"'Indirect Costs & Profit'!L158","v":53575}]
["Total Indirect and Profit",{"$f":"SUM(B15:B16)","v":167026},{"$f":"SUM(C15:C16)","v":11640},{"$f":"SUM(D15:D16)","v":178666}]
["Grand Totals",{"$f":"B9+B14+B17","v":1460276},{"$f":"C9+C14+C17","v":186840},{"$f":"D9+D14+D17","v":1647116}]
["Total CEC Reimbursable Funds Spent in California or Paid to California-Based Entities \n(if applicable)",{"$f":"1460276*0.981","v":1432530.7560000001}]
["Percentage of CEC Reimbursable Funds Spent in California or Paid to California-Based Entities",{"$f":"IF(B19=0,\"\",B19/B18)","v":0.98099999999999998}]

{"sheet":"Direct Labor","index":2,"n_rows":217,"n_cols":14,"rows_kept":217,"cut":false,"hidden":false,"merged":[[216,0,216,8],[215,0,215,8],[105,0,105,3],[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[213,0,213,3],[209,0,209,3],[212,0,212,3],[211,0,211,6],[107,0,107,6]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Direct Labor (Unloaded)"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Hourly Rates"]
["Job Classification","Highest Estimated Labor Rate \n($ per hour)","# of Hours","Rate x Hours","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["Project Manager1",50,500,{"$f":"ROUND(B6*C6,0)","v":25000},25000.49,0.49,{"$f":"SUM(ROUND(E6:F6,0))","v":25000},"No"]
["Project Manager2",75,500,{"$f":"ROUND(B7*C7,0)","v":37500},37500,0,{"$f":"SUM(ROUND(E7:F7,0))","v":37500},"Yes"]
["Project Manager3",100,500,50000,50000,0,{"$f":"SUM(ROUND(E8:F8,0))","v":50000},"No"]
["Engineer1",40,1000,40000,40000,0,{"$f":"SUM(ROUND(E9:F9,0))","v":40000},"Yes"]
["Engineer2",60,1000,60000,60000,0,{"$f":"SUM(ROUND(E10:F10,0))","v":60000},"Yes"]
["Engineer3",100,1000,100000,100000,0,{"$f":"SUM(ROUND(E11:F11,0))","v":100000},"No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E12:F12,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E13:F13,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E14:F14,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E15:F15,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E16:F16,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E17:F17,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E18:F18,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E19:F19,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E20:F20,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E21:F21,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E22:F22,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E23:F23,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E24:F24,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E25:F25,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E26:F26,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E27:F27,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B28*C28,0)","v":0},0,0,{"$f":"SUM(ROUND(E28:F28,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E29:F29,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E30:F30,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E31:F31,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E32:F32,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E33:F33,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E34:F34,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E35:F35,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E36:F36,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E37:F37,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E38:F38,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E39:F39,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E40:F40,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E41:F41,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E42:F42,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E43:F43,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E44:F44,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E45:F45,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E46:F46,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E47:F47,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E48:F48,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E49:F49,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E50:F50,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E51:F51,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E52:F52,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E53:F53,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E54:F54,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E55:F55,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E56:F56,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B57*C57,0)","v":0},0,0,{"$f":"SUM(ROUND(E57:F57,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E58:F58,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E59:F59,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E60:F60,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E61:F61,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E62:F62,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E63:F63,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E64:F64,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E65:F65,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E66:F66,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E67:F67,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E68:F68,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E69:F69,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E70:F70,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E71:F71,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E72:F72,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B73*C73,0)","v":0},0,0,{"$f":"SUM(ROUND(E73:F73,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E74:F74,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E75:F75,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E76:F76,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E77:F77,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E78:F78,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E79:F79,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E80:F80,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E81:F81,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E82:F82,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E83:F83,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E84:F84,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E85:F85,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E86:F86,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E87:F87,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E88:F88,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E89:F89,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E90:F90,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E91:F91,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E92:F92,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B93*C93,0)","v":0},0,0,{"$f":"SUM(ROUND(E93:F93,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E94:F94,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E95:F95,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E96:F96,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B97*C97,0)","v":0},0,0,{"$f":"SUM(ROUND(E97:F97,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E98:F98,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E99:F99,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E100:F100,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E101:F101,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E102:F102,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B103*C103,0)","v":0},0,0,{"$f":"SUM(ROUND(E103:F103,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,{"$f":"ROUND(B104*C104,0)","v":0},0,0,{"$f":"SUM(ROUND(E104:F104,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,0,0,0,{"$f":"SUM(ROUND(E105:F105,0))","v":0},"Select Yes or No"]
["Hourly Direct Labor Totals",null,null,null,{"$f":"SUM(ROUND(E6:E105,0))","v":312500},{"$f":"SUM(ROUND(F6:F105,0))","v":0},{"$f":"SUM(G6:G105)","v":312500}]
[]
["Monthly Salary Rates"]
["Job Classification","Highest Estimated Labor Rate \n($ per month)","# of Months","Rate x Months","CEC\nShare","Match\nShare","Total"]
["Scientist 1",8000,2,{"$f":"ROUND(B110*C110,0)","v":16000},8000,8000,{"$f":"SUM(ROUND(E110:F110,0))","v":16000},"No"]
[null,0,0,{"$f":"ROUND(B111*C111,0)","v":0},0,0,{"$f":"SUM(ROUND(E111:F111,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E112:F112,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E113:F113,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E114:F114,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E115:F115,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E116:F116,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E117:F117,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E118:F118,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E119:F119,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E120:F120,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E121:F121,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E122:F122,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E123:F123,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E124:F124,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E125:F125,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E126:F126,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E127:F127,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E128:F128,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E129:F129,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E130:F130,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E131:F131,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E132:F132,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E133:F133,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E134:F134,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E135:F135,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E136:F136,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E137:F137,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E138:F138,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E139:F139,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E140:F140,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E141:F141,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E142:F142,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E143:F143,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E144:F144,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B145*C145,0)","v":0},0,0,{"$f":"SUM(ROUND(E145:F145,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E146:F146,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E147:F147,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E148:F148,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E149:F149,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E150:F150,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E151:F151,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E152:F152,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E153:F153,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E154:F154,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E155:F155,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E156:F156,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E157:F157,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E158:F158,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E159:F159,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E160:F160,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E161:F161,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E162:F162,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E163:F163,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E164:F164,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E165:F165,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E166:F166,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E167:F167,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E168:F168,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E169:F169,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E170:F170,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E171:F171,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E172:F172,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E173:F173,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E174:F174,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E175:F175,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E176:F176,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B177*C177,0)","v":0},0,0,{"$f":"SUM(ROUND(E177:F177,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E178:F178,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E179:F179,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E180:F180,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E181:F181,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E182:F182,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E183:F183,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E184:F184,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B185*C185,0)","v":0},0,0,{"$f":"SUM(ROUND(E185:F185,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E186:F186,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E187:F187,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E188:F188,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B189*C189,0)","v":0},0,0,{"$f":"SUM(ROUND(E189:F189,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E190:F190,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E191:F191,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E192:F192,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E193:F193,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E194:F194,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E195:F195,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E196:F196,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E197:F197,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E198:F198,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E199:F199,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E200:F200,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E201:F201,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E202:F202,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E203:F203,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E204:F204,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B205*C205,0)","v":0},0,0,{"$f":"SUM(ROUND(E205:F205,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E206:F206,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E207:F207,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,0,0,0,{"$f":"SUM(ROUND(E208:F208,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,0,0,0,{"$f":"SUM(ROUND(E209:F209,0))","v":0},"Select Yes or No"]
["Monthly Direct Labor Totals",null,null,null,{"$f":"SUM(ROUND(E110:E209,0))","v":8000},{"$f":"SUM(ROUND(F110:F209,0))","v":8000},{"$f":"SUM(G110:G209)","v":16000}]
[]
["Direct Labor Grand Totals"]
[null,null,null,null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",null,null,null,{"$f":"E106+E210","v":320500},{"$f":"F106+F210","v":8000},{"$f":"G106+G210","v":328500}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Fringe Benefits","index":3,"n_rows":108,"n_cols":14,"rows_kept":108,"cut":false,"hidden":false,"merged":[[107,0,107,8],[104,0,104,1],[0,0,0,8],[1,0,1,8],[2,0,2,8],[106,0,106,8]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Fringe Benefits"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Job Classification","Highest Estimated Fringe Benefit Rate (%)","Direct Labor Costs ($)","Rate x Costs","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["Project Manager1",0.6,25000,{"$f":"ROUND(B5*C5,0)","v":15000},{"$f":"15000.49-5000","v":10000.49},5000,{"$f":"SUM(ROUND(E5:F5,0))","v":15000},"Select Yes or No"]
["Project Manager2",0.7,37500,{"$f":"ROUND(B6*C6,0)","v":26250},{"$f":"26250-5000","v":21250},5000,{"$f":"SUM(ROUND(E6:F6,0))","v":26250},"Select Yes or No"]
["Project Manager3",0.8,50000,40000,{"$f":"40000-3000","v":37000},3000,{"$f":"SUM(ROUND(E7:F7,0))","v":40000},"Select Yes or No"]
["Engineer1",0.5,40000,20000,{"$f":"20000-2000","v":18000},2000,{"$f":"SUM(ROUND(E8:F8,0))","v":20000},"Select Yes or No"]
["Engineer2",0.6,60000,36000,{"$f":"36000-6000","v":30000},6000,{"$f":"SUM(ROUND(E9:F9,0))","v":36000},"Select Yes or No"]
["Engineer3",0.7,100000,70000,{"$f":"70000-7000","v":63000},7000,{"$f":"SUM(ROUND(E10:F10,0))","v":70000},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E11:F11,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E12:F12,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E13:F13,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E14:F14,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E15:F15,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E16:F16,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E17:F17,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E18:F18,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E19:F19,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E20:F20,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E21:F21,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E22:F22,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E23:F23,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E24:F24,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E25:F25,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E26:F26,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E27:F27,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E28:F28,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E29:F29,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E30:F30,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E31:F31,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E32:F32,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E33:F33,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E34:F34,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E35:F35,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E36:F36,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E37:F37,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E38:F38,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E39:F39,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E40:F40,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E41:F41,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E42:F42,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B43*C43,0)","v":0},0,0,{"$f":"SUM(ROUND(E43:F43,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E44:F44,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E45:F45,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E46:F46,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E47:F47,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E48:F48,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E49:F49,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E50:F50,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E51:F51,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E52:F52,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E53:F53,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E54:F54,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E55:F55,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E56:F56,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E57:F57,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E58:F58,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E59:F59,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E60:F60,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E61:F61,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E62:F62,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E63:F63,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E64:F64,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E65:F65,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E66:F66,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E67:F67,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E68:F68,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E69:F69,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E70:F70,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E71:F71,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E72:F72,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E73:F73,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E74:F74,0))","v":0},"Select Yes or No"]
[null,0,0,{"$f":"ROUND(B75*C75,0)","v":0},0,0,{"$f":"SUM(ROUND(E75:F75,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E76:F76,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E77:F77,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E78:F78,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E79:F79,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E80:F80,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E81:F81,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E82:F82,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E83:F83,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E84:F84,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E85:F85,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E86:F86,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E87:F87,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E88:F88,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E89:F89,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E90:F90,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E91:F91,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E92:F92,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E93:F93,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E94:F94,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E95:F95,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E96:F96,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E97:F97,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E98:F98,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E99:F99,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E100:F100,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E101:F101,0))","v":0},"Select Yes or No"]
[null,0,0,0,0,0,{"$f":"SUM(ROUND(E102:F102,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,0,0,0,{"$f":"SUM(ROUND(E103:F103,0))","v":0},"Select Yes or No"]
["CEC USE ONLY",0,0,0,0,0,{"$f":"SUM(ROUND(E104:F104,0))","v":0},"Select Yes or No"]
["Grand Totals",null,{"$f":"SUM(ROUND(C5:C104,0))","v":312500},{"$f":"SUM(ROUND(D5:D104,0))","v":207250},{"$f":"SUM(ROUND(E5:E104,0))","v":179250},{"$f":"SUM(ROUND(F5:F104,0))","v":28000},{"$f":"SUM(G5:G104)","v":207250}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Travel","index":4,"n_rows":58,"n_cols":16,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,0,56,10],[57,0,57,10],[54,0,54,5],[0,0,0,10],[1,0,1,10],[2,0,2,10]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Travel"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Reference ID","Task #","Traveler Name and Job  Classification","Dates of Travel (From/To)","Departure and Destination","Trip Purpose","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["T-1",3," Project Manager1","3/20/20 - 3/23/20","Sacramento to LA","Site visit",500,200,{"$f":"SUM(ROUND(G5:H5,0))","v":700},"Select Yes or No"]
["T-2",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G6:H6,0))","v":0},"Select Yes or No"]
["T-3",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G7:H7,0))","v":0},"Select Yes or No"]
["T-4",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G8:H8,0))","v":0},"Select Yes or No"]
["T-5",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G9:H9,0))","v":0},"Select Yes or No"]
["T-6",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G10:H10,0))","v":0},"Select Yes or No"]
["T-7",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G11:H11,0))","v":0},"Select Yes or No"]
["T-8",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G12:H12,0))","v":0},"Select Yes or No"]
["T-9",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G13:H13,0))","v":0},"Select Yes or No"]
["T-10",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G14:H14,0))","v":0},"Select Yes or No"]
["T-11",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G15:H15,0))","v":0},"Select Yes or No"]
["T-12",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G16:H16,0))","v":0},"Select Yes or No"]
["T-13",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G17:H17,0))","v":0},"Select Yes or No"]
["T-14",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G18:H18,0))","v":0},"Select Yes or No"]
["T-15",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G19:H19,0))","v":0},"Select Yes or No"]
["T-16",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G20:H20,0))","v":0},"Select Yes or No"]
["T-17",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G21:H21,0))","v":0},"Select Yes or No"]
["T-18",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G22:H22,0))","v":0},"Select Yes or No"]
["T-19",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G23:H23,0))","v":0},"Select Yes or No"]
["T-20",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G24:H24,0))","v":0},"Select Yes or No"]
["T-21",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G25:H25,0))","v":0},"Select Yes or No"]
["T-22",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G26:H26,0))","v":0},"Select Yes or No"]
["T-23",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G27:H27,0))","v":0},"Select Yes or No"]
["T-24",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G28:H28,0))","v":0},"Select Yes or No"]
["T-25",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G29:H29,0))","v":0},"Select Yes or No"]
["T-26",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G30:H30,0))","v":0},"Select Yes or No"]
["T-27",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G31:H31,0))","v":0},"Select Yes or No"]
["T-28",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G32:H32,0))","v":0},"Select Yes or No"]
["T-29",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G33:H33,0))","v":0},"Select Yes or No"]
["T-30",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G34:H34,0))","v":0},"Select Yes or No"]
["T-31",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G35:H35,0))","v":0},"Select Yes or No"]
["T-32",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G36:H36,0))","v":0},"Select Yes or No"]
["T-33",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G37:H37,0))","v":0},"Select Yes or No"]
["T-34",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G38:H38,0))","v":0},"Select Yes or No"]
["T-35",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G39:H39,0))","v":0},"Select Yes or No"]
["T-36",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G40:H40,0))","v":0},"Select Yes or No"]
["T-37",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G41:H41,0))","v":0},"Select Yes or No"]
["T-38",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G42:H42,0))","v":0},"Select Yes or No"]
["T-39",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G43:H43,0))","v":0},"Select Yes or No"]
["T-40",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G44:H44,0))","v":0},"Select Yes or No"]
["T-41",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G45:H45,0))","v":0},"Select Yes or No"]
["T-42",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G46:H46,0))","v":0},"Select Yes or No"]
["T-43",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G47:H47,0))","v":0},"Select Yes or No"]
["T-44",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G48:H48,0))","v":0},"Select Yes or No"]
["T-45",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G49:H49,0))","v":0},"Select Yes or No"]
["T-46",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G50:H50,0))","v":0},"Select Yes or No"]
["T-47",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G51:H51,0))","v":0},"Select Yes or No"]
["T-48",null,null,null,null,null,0,0,{"$f":"SUM(ROUND(G52:H52,0))","v":0},"Select Yes or No"]
["T-49",null,"CEC USE ONLY",null,null,null,0,0,{"$f":"SUM(ROUND(G53:H53,0))","v":0},"Select Yes or No"]
["T-50",null,"CEC USE ONLY",null,null,null,0,0,{"$f":"SUM(ROUND(G54:H54,0))","v":0},"Select Yes or No"]
["Grand Totals",null,null,null,null,null,{"$f":"SUM(ROUND(G5:G54,0))","v":500},{"$f":"SUM(ROUND(H5:H54,0))","v":200},{"$f":"SUM(I5:I54)","v":700}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Equipment","index":5,"n_rows":210,"n_cols":18,"rows_kept":210,"cut":false,"hidden":false,"merged":[[0,0,0,12],[208,0,208,12],[209,0,209,12],[206,0,206,7],[2,0,2,12],[1,0,1,12]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Equipment"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Reference ID","Task #","Legal Name of entity providing equipment: Recipient/ Subrecipient/ Vendor","Description","Purpose","# of Units","Unit Cost","Total:  \n# of Units x Unit Cost","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["E-1",4,"M&M Inc.","Equipment Type A","Needed to help complete project",5,30000,{"$f":"ROUND(F5*G5,0)","v":150000},125000,25000,{"$f":"SUM(ROUND(I5:J5,0))","v":150000},"Select Yes or No"]
["E-2",2,"Equipment Inc.","Equipment Type B","Needed to help complete project",11,50000,{"$f":"ROUND(F6*G6,0)","v":550000},525000,25000,{"$f":"SUM(ROUND(I6:J6,0))","v":550000},"Select Yes or No"]
["E-3",2,"Equipment Inc.","Equipment Type C","Needed to help complete project",3,5000,{"$f":"ROUND(F7*G7,0)","v":15000},7000,8000,{"$f":"SUM(ROUND(I7:J7,0))","v":15000},"Select Yes or No"]
["E-4",null,null,null,null,0,0,{"$f":"ROUND(F8*G8,0)","v":0},0,0,{"$f":"SUM(ROUND(I8:J8,0))","v":0},"Select Yes or No"]
["E-5",null,null,null,null,0,0,{"$f":"ROUND(F9*G9,0)","v":0},0,0,{"$f":"SUM(ROUND(I9:J9,0))","v":0},"Select Yes or No"]
["E-6",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I10:J10,0))","v":0},"Select Yes or No"]
["E-7",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I11:J11,0))","v":0},"Select Yes or No"]
["E-8",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I12:J12,0))","v":0},"Select Yes or No"]
["E-9",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I13:J13,0))","v":0},"Select Yes or No"]
["E-10",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I14:J14,0))","v":0},"Select Yes or No"]
["E-11",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I15:J15,0))","v":0},"Select Yes or No"]
["E-12",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I16:J16,0))","v":0},"Select Yes or No"]
["E-13",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I17:J17,0))","v":0},"Select Yes or No"]
["E-14",null,null,null,null,0,0,{"$f":"ROUND(F18*G18,0)","v":0},0,0,{"$f":"SUM(ROUND(I18:J18,0))","v":0},"Select Yes or No"]
["E-15",null,null,null,null,0,0,{"$f":"ROUND(F19*G19,0)","v":0},0,0,{"$f":"SUM(ROUND(I19:J19,0))","v":0},"Select Yes or No"]
["E-16",null,null,null,null,0,0,{"$f":"ROUND(F20*G20,0)","v":0},0,0,{"$f":"SUM(ROUND(I20:J20,0))","v":0},"Select Yes or No"]
["E-17",null,null,null,null,0,0,{"$f":"ROUND(F21*G21,0)","v":0},0,0,{"$f":"SUM(ROUND(I21:J21,0))","v":0},"Select Yes or No"]
["E-18",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I22:J22,0))","v":0},"Select Yes or No"]
["E-19",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I23:J23,0))","v":0},"Select Yes or No"]
["E-20",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I24:J24,0))","v":0},"Select Yes or No"]
["E-21",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I25:J25,0))","v":0},"Select Yes or No"]
["E-22",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I26:J26,0))","v":0},"Select Yes or No"]
["E-23",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I27:J27,0))","v":0},"Select Yes or No"]
["E-24",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I28:J28,0))","v":0},"Select Yes or No"]
["E-25",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I29:J29,0))","v":0},"Select Yes or No"]
["E-26",null,null,null,null,0,0,{"$f":"ROUND(F30*G30,0)","v":0},0,0,{"$f":"SUM(ROUND(I30:J30,0))","v":0},"Select Yes or No"]
["E-27",null,null,null,null,0,0,{"$f":"ROUND(F31*G31,0)","v":0},0,0,{"$f":"SUM(ROUND(I31:J31,0))","v":0},"Select Yes or No"]
["E-28",null,null,null,null,0,0,{"$f":"ROUND(F32*G32,0)","v":0},0,0,{"$f":"SUM(ROUND(I32:J32,0))","v":0},"Select Yes or No"]
["E-29",null,null,null,null,0,0,{"$f":"ROUND(F33*G33,0)","v":0},0,0,{"$f":"SUM(ROUND(I33:J33,0))","v":0},"Select Yes or No"]
["E-30",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I34:J34,0))","v":0},"Select Yes or No"]
["E-31",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I35:J35,0))","v":0},"Select Yes or No"]
["E-32",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I36:J36,0))","v":0},"Select Yes or No"]
["E-33",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I37:J37,0))","v":0},"Select Yes or No"]
["E-34",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I38:J38,0))","v":0},"Select Yes or No"]
["E-35",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I39:J39,0))","v":0},"Select Yes or No"]
["E-36",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I40:J40,0))","v":0},"Select Yes or No"]
["E-37",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I41:J41,0))","v":0},"Select Yes or No"]
["E-38",null,null,null,null,0,0,{"$f":"ROUND(F42*G42,0)","v":0},0,0,{"$f":"SUM(ROUND(I42:J42,0))","v":0},"Select Yes or No"]
["E-39",null,null,null,null,0,0,{"$f":"ROUND(F43*G43,0)","v":0},0,0,{"$f":"SUM(ROUND(I43:J43,0))","v":0},"Select Yes or No"]
["E-40",null,null,null,null,0,0,{"$f":"ROUND(F44*G44,0)","v":0},0,0,{"$f":"SUM(ROUND(I44:J44,0))","v":0},"Select Yes or No"]
["E-41",null,null,null,null,0,0,{"$f":"ROUND(F45*G45,0)","v":0},0,0,{"$f":"SUM(ROUND(I45:J45,0))","v":0},"Select Yes or No"]
["E-42",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I46:J46,0))","v":0},"Select Yes or No"]
["E-43",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I47:J47,0))","v":0},"Select Yes or No"]
["E-44",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I48:J48,0))","v":0},"Select Yes or No"]
["E-45",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I49:J49,0))","v":0},"Select Yes or No"]
["E-46",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I50:J50,0))","v":0},"Select Yes or No"]
["E-47",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I51:J51,0))","v":0},"Select Yes or No"]
["E-48",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I52:J52,0))","v":0},"Select Yes or No"]
["E-49",null,null,null,null,0,0,{"$f":"ROUND(F53*G53,0)","v":0},0,0,{"$f":"SUM(ROUND(I53:J53,0))","v":0},"Select Yes or No"]
["E-50",null,null,null,null,0,0,{"$f":"ROUND(F54*G54,0)","v":0},0,0,{"$f":"SUM(ROUND(I54:J54,0))","v":0},"Select Yes or No"]
["E-51",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I55:J55,0))","v":0},"Select Yes or No"]
["E-52",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I56:J56,0))","v":0},"Select Yes or No"]
["E-53",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I57:J57,0))","v":0},"Select Yes or No"]
["E-54",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I58:J58,0))","v":0},"Select Yes or No"]
["E-55",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I59:J59,0))","v":0},"Select Yes or No"]
["E-56",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I60:J60,0))","v":0},"Select Yes or No"]
["E-57",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I61:J61,0))","v":0},"Select Yes or No"]
["E-58",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I62:J62,0))","v":0},"Select Yes or No"]
["E-59",null,null,null,null,0,0,{"$f":"ROUND(F63*G63,0)","v":0},0,0,{"$f":"SUM(ROUND(I63:J63,0))","v":0},"Select Yes or No"]
["E-60",null,null,null,null,0,0,{"$f":"ROUND(F64*G64,0)","v":0},0,0,{"$f":"SUM(ROUND(I64:J64,0))","v":0},"Select Yes or No"]
["E-61",null,null,null,null,0,0,{"$f":"ROUND(F65*G65,0)","v":0},0,0,{"$f":"SUM(ROUND(I65:J65,0))","v":0},"Select Yes or No"]
["E-62",null,null,null,null,0,0,{"$f":"ROUND(F66*G66,0)","v":0},0,0,{"$f":"SUM(ROUND(I66:J66,0))","v":0},"Select Yes or No"]
["E-63",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I67:J67,0))","v":0},"Select Yes or No"]
["E-64",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I68:J68,0))","v":0},"Select Yes or No"]
["E-65",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I69:J69,0))","v":0},"Select Yes or No"]
["E-66",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I70:J70,0))","v":0},"Select Yes or No"]
["E-67",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I71:J71,0))","v":0},"Select Yes or No"]
["E-68",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I72:J72,0))","v":0},"Select Yes or No"]
["E-69",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I73:J73,0))","v":0},"Select Yes or No"]
["E-70",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I74:J74,0))","v":0},"Select Yes or No"]
["E-71",null,null,null,null,0,0,{"$f":"ROUND(F75*G75,0)","v":0},0,0,{"$f":"SUM(ROUND(I75:J75,0))","v":0},"Select Yes or No"]
["E-72",null,null,null,null,0,0,{"$f":"ROUND(F76*G76,0)","v":0},0,0,{"$f":"SUM(ROUND(I76:J76,0))","v":0},"Select Yes or No"]
["E-73",null,null,null,null,0,0,{"$f":"ROUND(F77*G77,0)","v":0},0,0,{"$f":"SUM(ROUND(I77:J77,0))","v":0},"Select Yes or No"]
["E-74",null,null,null,null,0,0,{"$f":"ROUND(F78*G78,0)","v":0},0,0,{"$f":"SUM(ROUND(I78:J78,0))","v":0},"Select Yes or No"]
["E-75",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I79:J79,0))","v":0},"Select Yes or No"]
["E-76",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I80:J80,0))","v":0},"Select Yes or No"]
["E-77",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I81:J81,0))","v":0},"Select Yes or No"]
["E-78",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I82:J82,0))","v":0},"Select Yes or No"]
["E-79",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I83:J83,0))","v":0},"Select Yes or No"]
["E-80",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I84:J84,0))","v":0},"Select Yes or No"]
["E-81",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I85:J85,0))","v":0},"Select Yes or No"]
["E-82",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I86:J86,0))","v":0},"Select Yes or No"]
["E-83",null,null,null,null,0,0,{"$f":"ROUND(F87*G87,0)","v":0},0,0,{"$f":"SUM(ROUND(I87:J87,0))","v":0},"Select Yes or No"]
["E-84",null,null,null,null,0,0,{"$f":"ROUND(F88*G88,0)","v":0},0,0,{"$f":"SUM(ROUND(I88:J88,0))","v":0},"Select Yes or No"]
["E-85",null,null,null,null,0,0,{"$f":"ROUND(F89*G89,0)","v":0},0,0,{"$f":"SUM(ROUND(I89:J89,0))","v":0},"Select Yes or No"]
["E-86",null,null,null,null,0,0,{"$f":"ROUND(F90*G90,0)","v":0},0,0,{"$f":"SUM(ROUND(I90:J90,0))","v":0},"Select Yes or No"]
["E-87",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I91:J91,0))","v":0},"Select Yes or No"]
["E-88",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I92:J92,0))","v":0},"Select Yes or No"]
["E-89",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I93:J93,0))","v":0},"Select Yes or No"]
["E-90",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I94:J94,0))","v":0},"Select Yes or No"]
["E-91",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I95:J95,0))","v":0},"Select Yes or No"]
["E-92",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I96:J96,0))","v":0},"Select Yes or No"]
["E-93",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I97:J97,0))","v":0},"Select Yes or No"]
["E-94",null,null,null,null,0,0,{"$f":"ROUND(F98*G98,0)","v":0},0,0,{"$f":"SUM(ROUND(I98:J98,0))","v":0},"Select Yes or No"]
["E-95",null,null,null,null,0,0,{"$f":"ROUND(F99*G99,0)","v":0},0,0,{"$f":"SUM(ROUND(I99:J99,0))","v":0},"Select Yes or No"]
["E-96",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I100:J100,0))","v":0},"Select Yes or No"]
["E-97",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I101:J101,0))","v":0},"Select Yes or No"]
["E-98",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I102:J102,0))","v":0},"Select Yes or No"]
["E-99",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I103:J103,0))","v":0},"Select Yes or No"]
["E-100",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I104:J104,0))","v":0},"Select Yes or No"]
["E-101",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I105:J105,0))","v":0},"Select Yes or No"]
["E-102",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I106:J106,0))","v":0},"Select Yes or No"]
["E-103",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I107:J107,0))","v":0},"Select Yes or No"]
["E-104",null,null,null,null,0,0,{"$f":"ROUND(F108*G108,0)","v":0},0,0,{"$f":"SUM(ROUND(I108:J108,0))","v":0},"Select Yes or No"]
["E-105",null,null,null,null,0,0,{"$f":"ROUND(F109*G109,0)","v":0},0,0,{"$f":"SUM(ROUND(I109:J109,0))","v":0},"Select Yes or No"]
["E-106",null,null,null,null,0,0,{"$f":"ROUND(F110*G110,0)","v":0},0,0,{"$f":"SUM(ROUND(I110:J110,0))","v":0},"Select Yes or No"]
["E-107",null,null,null,null,0,0,{"$f":"ROUND(F111*G111,0)","v":0},0,0,{"$f":"SUM(ROUND(I111:J111,0))","v":0},"Select Yes or No"]
["E-108",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I112:J112,0))","v":0},"Select Yes or No"]
["E-109",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I113:J113,0))","v":0},"Select Yes or No"]
["E-110",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I114:J114,0))","v":0},"Select Yes or No"]
["E-111",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I115:J115,0))","v":0},"Select Yes or No"]
["E-112",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I116:J116,0))","v":0},"Select Yes or No"]
["E-113",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I117:J117,0))","v":0},"Select Yes or No"]
["E-114",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I118:J118,0))","v":0},"Select Yes or No"]
["E-115",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I119:J119,0))","v":0},"Select Yes or No"]
["E-116",null,null,null,null,0,0,{"$f":"ROUND(F120*G120,0)","v":0},0,0,{"$f":"SUM(ROUND(I120:J120,0))","v":0},"Select Yes or No"]
["E-117",null,null,null,null,0,0,{"$f":"ROUND(F121*G121,0)","v":0},0,0,{"$f":"SUM(ROUND(I121:J121,0))","v":0},"Select Yes or No"]
["E-118",null,null,null,null,0,0,{"$f":"ROUND(F122*G122,0)","v":0},0,0,{"$f":"SUM(ROUND(I122:J122,0))","v":0},"Select Yes or No"]
["E-119",null,null,null,null,0,0,{"$f":"ROUND(F123*G123,0)","v":0},0,0,{"$f":"SUM(ROUND(I123:J123,0))","v":0},"Select Yes or No"]
["E-120",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I124:J124,0))","v":0},"Select Yes or No"]
["E-121",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I125:J125,0))","v":0},"Select Yes or No"]
["E-122",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I126:J126,0))","v":0},"Select Yes or No"]
["E-123",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I127:J127,0))","v":0},"Select Yes or No"]
["E-124",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I128:J128,0))","v":0},"Select Yes or No"]
["E-125",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I129:J129,0))","v":0},"Select Yes or No"]
["E-126",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I130:J130,0))","v":0},"Select Yes or No"]
["E-127",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I131:J131,0))","v":0},"Select Yes or No"]
["E-128",null,null,null,null,0,0,{"$f":"ROUND(F132*G132,0)","v":0},0,0,{"$f":"SUM(ROUND(I132:J132,0))","v":0},"Select Yes or No"]
["E-129",null,null,null,null,0,0,{"$f":"ROUND(F133*G133,0)","v":0},0,0,{"$f":"SUM(ROUND(I133:J133,0))","v":0},"Select Yes or No"]
["E-130",null,null,null,null,0,0,{"$f":"ROUND(F134*G134,0)","v":0},0,0,{"$f":"SUM(ROUND(I134:J134,0))","v":0},"Select Yes or No"]
["E-131",null,null,null,null,0,0,{"$f":"ROUND(F135*G135,0)","v":0},0,0,{"$f":"SUM(ROUND(I135:J135,0))","v":0},"Select Yes or No"]
["E-132",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I136:J136,0))","v":0},"Select Yes or No"]
["E-133",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I137:J137,0))","v":0},"Select Yes or No"]
["E-134",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I138:J138,0))","v":0},"Select Yes or No"]
["E-135",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I139:J139,0))","v":0},"Select Yes or No"]
["E-136",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I140:J140,0))","v":0},"Select Yes or No"]
["E-137",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I141:J141,0))","v":0},"Select Yes or No"]
["E-138",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I142:J142,0))","v":0},"Select Yes or No"]
["E-139",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I143:J143,0))","v":0},"Select Yes or No"]
["E-140",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I144:J144,0))","v":0},"Select Yes or No"]
["E-141",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I145:J145,0))","v":0},"Select Yes or No"]
["E-142",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I146:J146,0))","v":0},"Select Yes or No"]
["E-143",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I147:J147,0))","v":0},"Select Yes or No"]
["E-144",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I148:J148,0))","v":0},"Select Yes or No"]
["E-145",null,null,null,null,0,0,{"$f":"ROUND(F149*G149,0)","v":0},0,0,{"$f":"SUM(ROUND(I149:J149,0))","v":0},"Select Yes or No"]
["E-146",null,null,null,null,0,0,{"$f":"ROUND(F150*G150,0)","v":0},0,0,{"$f":"SUM(ROUND(I150:J150,0))","v":0},"Select Yes or No"]
["E-147",null,null,null,null,0,0,{"$f":"ROUND(F151*G151,0)","v":0},0,0,{"$f":"SUM(ROUND(I151:J151,0))","v":0},"Select Yes or No"]
["E-148",null,null,null,null,0,0,{"$f":"ROUND(F152*G152,0)","v":0},0,0,{"$f":"SUM(ROUND(I152:J152,0))","v":0},"Select Yes or No"]
["E-149",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I153:J153,0))","v":0},"Select Yes or No"]
["E-150",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I154:J154,0))","v":0},"Select Yes or No"]
["E-151",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I155:J155,0))","v":0},"Select Yes or No"]
["E-152",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I156:J156,0))","v":0},"Select Yes or No"]
["E-153",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I157:J157,0))","v":0},"Select Yes or No"]
["E-154",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I158:J158,0))","v":0},"Select Yes or No"]
["E-155",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I159:J159,0))","v":0},"Select Yes or No"]
["E-156",null,null,null,null,0,0,{"$f":"ROUND(F160*G160,0)","v":0},0,0,{"$f":"SUM(ROUND(I160:J160,0))","v":0},"Select Yes or No"]
["E-157",null,null,null,null,0,0,{"$f":"ROUND(F161*G161,0)","v":0},0,0,{"$f":"SUM(ROUND(I161:J161,0))","v":0},"Select Yes or No"]
["E-158",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I162:J162,0))","v":0},"Select Yes or No"]
["E-159",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I163:J163,0))","v":0},"Select Yes or No"]
["E-160",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I164:J164,0))","v":0},"Select Yes or No"]
["E-161",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I165:J165,0))","v":0},"Select Yes or No"]
["E-162",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I166:J166,0))","v":0},"Select Yes or No"]
["E-163",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I167:J167,0))","v":0},"Select Yes or No"]
["E-164",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I168:J168,0))","v":0},"Select Yes or No"]
["E-165",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I169:J169,0))","v":0},"Select Yes or No"]
["E-166",null,null,null,null,0,0,{"$f":"ROUND(F170*G170,0)","v":0},0,0,{"$f":"SUM(ROUND(I170:J170,0))","v":0},"Select Yes or No"]
["E-167",null,null,null,null,0,0,{"$f":"ROUND(F171*G171,0)","v":0},0,0,{"$f":"SUM(ROUND(I171:J171,0))","v":0},"Select Yes or No"]
["E-168",null,null,null,null,0,0,{"$f":"ROUND(F172*G172,0)","v":0},0,0,{"$f":"SUM(ROUND(I172:J172,0))","v":0},"Select Yes or No"]
["E-169",null,null,null,null,0,0,{"$f":"ROUND(F173*G173,0)","v":0},0,0,{"$f":"SUM(ROUND(I173:J173,0))","v":0},"Select Yes or No"]
["E-170",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I174:J174,0))","v":0},"Select Yes or No"]
["E-171",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I175:J175,0))","v":0},"Select Yes or No"]
["E-172",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I176:J176,0))","v":0},"Select Yes or No"]
["E-173",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I177:J177,0))","v":0},"Select Yes or No"]
["E-174",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I178:J178,0))","v":0},"Select Yes or No"]
["E-175",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I179:J179,0))","v":0},"Select Yes or No"]
["E-176",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I180:J180,0))","v":0},"Select Yes or No"]
["E-177",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I181:J181,0))","v":0},"Select Yes or No"]
["E-178",null,null,null,null,0,0,{"$f":"ROUND(F182*G182,0)","v":0},0,0,{"$f":"SUM(ROUND(I182:J182,0))","v":0},"Select Yes or No"]
["E-179",null,null,null,null,0,0,{"$f":"ROUND(F183*G183,0)","v":0},0,0,{"$f":"SUM(ROUND(I183:J183,0))","v":0},"Select Yes or No"]
["E-180",null,null,null,null,0,0,{"$f":"ROUND(F184*G184,0)","v":0},0,0,{"$f":"SUM(ROUND(I184:J184,0))","v":0},"Select Yes or No"]
["E-181",null,null,null,null,0,0,{"$f":"ROUND(F185*G185,0)","v":0},0,0,{"$f":"SUM(ROUND(I185:J185,0))","v":0},"Select Yes or No"]
["E-182",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I186:J186,0))","v":0},"Select Yes or No"]
["E-183",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I187:J187,0))","v":0},"Select Yes or No"]
["E-184",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I188:J188,0))","v":0},"Select Yes or No"]
["E-185",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I189:J189,0))","v":0},"Select Yes or No"]
["E-186",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I190:J190,0))","v":0},"Select Yes or No"]
["E-187",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I191:J191,0))","v":0},"Select Yes or No"]
["E-188",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I192:J192,0))","v":0},"Select Yes or No"]
["E-189",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I193:J193,0))","v":0},"Select Yes or No"]
["E-190",null,null,null,null,0,0,{"$f":"ROUND(F194*G194,0)","v":0},0,0,{"$f":"SUM(ROUND(I194:J194,0))","v":0},"Select Yes or No"]
["E-191",null,null,null,null,0,0,{"$f":"ROUND(F195*G195,0)","v":0},0,0,{"$f":"SUM(ROUND(I195:J195,0))","v":0},"Select Yes or No"]
["E-192",null,null,null,null,0,0,{"$f":"ROUND(F196*G196,0)","v":0},0,0,{"$f":"SUM(ROUND(I196:J196,0))","v":0},"Select Yes or No"]
["E-193",null,null,null,null,0,0,{"$f":"ROUND(F197*G197,0)","v":0},0,0,{"$f":"SUM(ROUND(I197:J197,0))","v":0},"Select Yes or No"]
["E-194",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I198:J198,0))","v":0},"Select Yes or No"]
["E-195",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I199:J199,0))","v":0},"Select Yes or No"]
["E-196",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I200:J200,0))","v":0},"Select Yes or No"]
["E-197",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I201:J201,0))","v":0},"Select Yes or No"]
["E-198",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I202:J202,0))","v":0},"Select Yes or No"]
["E-199",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I203:J203,0))","v":0},"Select Yes or No"]
["E-200",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I204:J204,0))","v":0},"Select Yes or No"]
["E-201",null,"CEC USE ONLY",null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I205:J205,0))","v":0},"Select Yes or No"]
["E-202",null,"CEC USE ONLY",null,null,0,0,{"$f":"ROUND(F206*G206,0)","v":0},0,0,{"$f":"SUM(ROUND(I206:J206,0))","v":0},"Select Yes or No"]
["Grand Totals",null,null,null,null,null,null,null,{"$f":"SUM(ROUND(I5:I206,0))","v":657000},{"$f":"SUM(ROUND(J5:J206,0))","v":58000},{"$f":"SUM(K5:K206)","v":715000}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Materials & Misc.","index":6,"n_rows":210,"n_cols":18,"rows_kept":210,"cut":false,"hidden":false,"merged":[[209,0,209,12],[206,0,206,7],[0,0,0,12],[1,0,1,12],[2,0,2,12],[208,0,208,12]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Materials & Miscellaneous"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Reference ID","Task #","Legal Name of entity providing the item(s): Recipient/ Subrecipient/ Vendor","Description","Purpose","# of Units","Unit Cost","Total:  \n# of Units x Unit Cost","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["M-1",5,"Materials, Inc.","Type of Material","Needed to help complete project",100,150,{"$f":"ROUND(F5*G5,0)","v":15000},10000.49,5000.49,{"$f":"SUM(ROUND(I5:J5,0))","v":15000},"Select Yes or No"]
["M-2","2","M2G Inc.","Material Type","to lay foundation for equipment",1,30000,{"$f":"ROUND(F6*G6,0)","v":30000},25000,5000,{"$f":"SUM(ROUND(I6:J6,0))","v":30000},"Select Yes or No"]
["M-3",null,null,null,null,0,0,{"$f":"ROUND(F7*G7,0)","v":0},0,0,{"$f":"SUM(ROUND(I7:J7,0))","v":0},"Select Yes or No"]
["M-4",null,null,null,null,0,0,{"$f":"ROUND(F8*G8,0)","v":0},0,0,{"$f":"SUM(ROUND(I8:J8,0))","v":0},"Select Yes or No"]
["M-5",null,null,null,null,0,0,{"$f":"ROUND(F9*G9,0)","v":0},0,0,{"$f":"SUM(ROUND(I9:J9,0))","v":0},"Select Yes or No"]
["M-6",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I10:J10,0))","v":0},"Select Yes or No"]
["M-7",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I11:J11,0))","v":0},"Select Yes or No"]
["M-8",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I12:J12,0))","v":0},"Select Yes or No"]
["M-9",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I13:J13,0))","v":0},"Select Yes or No"]
["M-10",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I14:J14,0))","v":0},"Select Yes or No"]
["M-11",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I15:J15,0))","v":0},"Select Yes or No"]
["M-12",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I16:J16,0))","v":0},"Select Yes or No"]
["M-13",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I17:J17,0))","v":0},"Select Yes or No"]
["M-14",null,null,null,null,0,0,{"$f":"ROUND(F18*G18,0)","v":0},0,0,{"$f":"SUM(ROUND(I18:J18,0))","v":0},"Select Yes or No"]
["M-15",null,null,null,null,0,0,{"$f":"ROUND(F19*G19,0)","v":0},0,0,{"$f":"SUM(ROUND(I19:J19,0))","v":0},"Select Yes or No"]
["M-16",null,null,null,null,0,0,{"$f":"ROUND(F20*G20,0)","v":0},0,0,{"$f":"SUM(ROUND(I20:J20,0))","v":0},"Select Yes or No"]
["M-17",null,null,null,null,0,0,{"$f":"ROUND(F21*G21,0)","v":0},0,0,{"$f":"SUM(ROUND(I21:J21,0))","v":0},"Select Yes or No"]
["M-18",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I22:J22,0))","v":0},"Select Yes or No"]
["M-19",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I23:J23,0))","v":0},"Select Yes or No"]
["M-20",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I24:J24,0))","v":0},"Select Yes or No"]
["M-21",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I25:J25,0))","v":0},"Select Yes or No"]
["M-22",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I26:J26,0))","v":0},"Select Yes or No"]
["M-23",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I27:J27,0))","v":0},"Select Yes or No"]
["M-24",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I28:J28,0))","v":0},"Select Yes or No"]
["M-25",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I29:J29,0))","v":0},"Select Yes or No"]
["M-26",null,null,null,null,0,0,{"$f":"ROUND(F30*G30,0)","v":0},0,0,{"$f":"SUM(ROUND(I30:J30,0))","v":0},"Select Yes or No"]
["M-27",null,null,null,null,0,0,{"$f":"ROUND(F31*G31,0)","v":0},0,0,{"$f":"SUM(ROUND(I31:J31,0))","v":0},"Select Yes or No"]
["M-28",null,null,null,null,0,0,{"$f":"ROUND(F32*G32,0)","v":0},0,0,{"$f":"SUM(ROUND(I32:J32,0))","v":0},"Select Yes or No"]
["M-29",null,null,null,null,0,0,{"$f":"ROUND(F33*G33,0)","v":0},0,0,{"$f":"SUM(ROUND(I33:J33,0))","v":0},"Select Yes or No"]
["M-30",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I34:J34,0))","v":0},"Select Yes or No"]
["M-31",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I35:J35,0))","v":0},"Select Yes or No"]
["M-32",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I36:J36,0))","v":0},"Select Yes or No"]
["M-33",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I37:J37,0))","v":0},"Select Yes or No"]
["M-34",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I38:J38,0))","v":0},"Select Yes or No"]
["M-35",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I39:J39,0))","v":0},"Select Yes or No"]
["M-36",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I40:J40,0))","v":0},"Select Yes or No"]
["M-37",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I41:J41,0))","v":0},"Select Yes or No"]
["M-38",null,null,null,null,0,0,{"$f":"ROUND(F42*G42,0)","v":0},0,0,{"$f":"SUM(ROUND(I42:J42,0))","v":0},"Select Yes or No"]
["M-39",null,null,null,null,0,0,{"$f":"ROUND(F43*G43,0)","v":0},0,0,{"$f":"SUM(ROUND(I43:J43,0))","v":0},"Select Yes or No"]
["M-40",null,null,null,null,0,0,{"$f":"ROUND(F44*G44,0)","v":0},0,0,{"$f":"SUM(ROUND(I44:J44,0))","v":0},"Select Yes or No"]
["M-41",null,null,null,null,0,0,{"$f":"ROUND(F45*G45,0)","v":0},0,0,{"$f":"SUM(ROUND(I45:J45,0))","v":0},"Select Yes or No"]
["M-42",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I46:J46,0))","v":0},"Select Yes or No"]
["M-43",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I47:J47,0))","v":0},"Select Yes or No"]
["M-44",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I48:J48,0))","v":0},"Select Yes or No"]
["M-45",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I49:J49,0))","v":0},"Select Yes or No"]
["M-46",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I50:J50,0))","v":0},"Select Yes or No"]
["M-47",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I51:J51,0))","v":0},"Select Yes or No"]
["M-48",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I52:J52,0))","v":0},"Select Yes or No"]
["M-49",null,null,null,null,0,0,{"$f":"ROUND(F53*G53,0)","v":0},0,0,{"$f":"SUM(ROUND(I53:J53,0))","v":0},"Select Yes or No"]
["M-50",null,null,null,null,0,0,{"$f":"ROUND(F54*G54,0)","v":0},0,0,{"$f":"SUM(ROUND(I54:J54,0))","v":0},"Select Yes or No"]
["M-51",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I55:J55,0))","v":0},"Select Yes or No"]
["M-52",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I56:J56,0))","v":0},"Select Yes or No"]
["M-53",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I57:J57,0))","v":0},"Select Yes or No"]
["M-54",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I58:J58,0))","v":0},"Select Yes or No"]
["M-55",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I59:J59,0))","v":0},"Select Yes or No"]
["M-56",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I60:J60,0))","v":0},"Select Yes or No"]
["M-57",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I61:J61,0))","v":0},"Select Yes or No"]
["M-58",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I62:J62,0))","v":0},"Select Yes or No"]
["M-59",null,null,null,null,0,0,{"$f":"ROUND(F63*G63,0)","v":0},0,0,{"$f":"SUM(ROUND(I63:J63,0))","v":0},"Select Yes or No"]
["M-60",null,null,null,null,0,0,{"$f":"ROUND(F64*G64,0)","v":0},0,0,{"$f":"SUM(ROUND(I64:J64,0))","v":0},"Select Yes or No"]
["M-61",null,null,null,null,0,0,{"$f":"ROUND(F65*G65,0)","v":0},0,0,{"$f":"SUM(ROUND(I65:J65,0))","v":0},"Select Yes or No"]
["M-62",null,null,null,null,0,0,{"$f":"ROUND(F66*G66,0)","v":0},0,0,{"$f":"SUM(ROUND(I66:J66,0))","v":0},"Select Yes or No"]
["M-63",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I67:J67,0))","v":0},"Select Yes or No"]
["M-64",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I68:J68,0))","v":0},"Select Yes or No"]
["M-65",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I69:J69,0))","v":0},"Select Yes or No"]
["M-66",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I70:J70,0))","v":0},"Select Yes or No"]
["M-67",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I71:J71,0))","v":0},"Select Yes or No"]
["M-68",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I72:J72,0))","v":0},"Select Yes or No"]
["M-69",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I73:J73,0))","v":0},"Select Yes or No"]
["M-70",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I74:J74,0))","v":0},"Select Yes or No"]
["M-71",null,null,null,null,0,0,{"$f":"ROUND(F75*G75,0)","v":0},0,0,{"$f":"SUM(ROUND(I75:J75,0))","v":0},"Select Yes or No"]
["M-72",null,null,null,null,0,0,{"$f":"ROUND(F76*G76,0)","v":0},0,0,{"$f":"SUM(ROUND(I76:J76,0))","v":0},"Select Yes or No"]
["M-73",null,null,null,null,0,0,{"$f":"ROUND(F77*G77,0)","v":0},0,0,{"$f":"SUM(ROUND(I77:J77,0))","v":0},"Select Yes or No"]
["M-74",null,null,null,null,0,0,{"$f":"ROUND(F78*G78,0)","v":0},0,0,{"$f":"SUM(ROUND(I78:J78,0))","v":0},"Select Yes or No"]
["M-75",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I79:J79,0))","v":0},"Select Yes or No"]
["M-76",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I80:J80,0))","v":0},"Select Yes or No"]
["M-77",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I81:J81,0))","v":0},"Select Yes or No"]
["M-78",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I82:J82,0))","v":0},"Select Yes or No"]
["M-79",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I83:J83,0))","v":0},"Select Yes or No"]
["M-80",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I84:J84,0))","v":0},"Select Yes or No"]
["M-81",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I85:J85,0))","v":0},"Select Yes or No"]
["M-82",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I86:J86,0))","v":0},"Select Yes or No"]
["M-83",null,null,null,null,0,0,{"$f":"ROUND(F87*G87,0)","v":0},0,0,{"$f":"SUM(ROUND(I87:J87,0))","v":0},"Select Yes or No"]
["M-84",null,null,null,null,0,0,{"$f":"ROUND(F88*G88,0)","v":0},0,0,{"$f":"SUM(ROUND(I88:J88,0))","v":0},"Select Yes or No"]
["M-85",null,null,null,null,0,0,{"$f":"ROUND(F89*G89,0)","v":0},0,0,{"$f":"SUM(ROUND(I89:J89,0))","v":0},"Select Yes or No"]
["M-86",null,null,null,null,0,0,{"$f":"ROUND(F90*G90,0)","v":0},0,0,{"$f":"SUM(ROUND(I90:J90,0))","v":0},"Select Yes or No"]
["M-87",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I91:J91,0))","v":0},"Select Yes or No"]
["M-88",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I92:J92,0))","v":0},"Select Yes or No"]
["M-89",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I93:J93,0))","v":0},"Select Yes or No"]
["M-90",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I94:J94,0))","v":0},"Select Yes or No"]
["M-91",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I95:J95,0))","v":0},"Select Yes or No"]
["M-92",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I96:J96,0))","v":0},"Select Yes or No"]
["M-93",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I97:J97,0))","v":0},"Select Yes or No"]
["M-94",null,null,null,null,0,0,{"$f":"ROUND(F98*G98,0)","v":0},0,0,{"$f":"SUM(ROUND(I98:J98,0))","v":0},"Select Yes or No"]
["M-95",null,null,null,null,0,0,{"$f":"ROUND(F99*G99,0)","v":0},0,0,{"$f":"SUM(ROUND(I99:J99,0))","v":0},"Select Yes or No"]
["M-96",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I100:J100,0))","v":0},"Select Yes or No"]
["M-97",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I101:J101,0))","v":0},"Select Yes or No"]
["M-98",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I102:J102,0))","v":0},"Select Yes or No"]
["M-99",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I103:J103,0))","v":0},"Select Yes or No"]
["M-100",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I104:J104,0))","v":0},"Select Yes or No"]
["M-101",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I105:J105,0))","v":0},"Select Yes or No"]
["M-102",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I106:J106,0))","v":0},"Select Yes or No"]
["M-103",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I107:J107,0))","v":0},"Select Yes or No"]
["M-104",null,null,null,null,0,0,{"$f":"ROUND(F108*G108,0)","v":0},0,0,{"$f":"SUM(ROUND(I108:J108,0))","v":0},"Select Yes or No"]
["M-105",null,null,null,null,0,0,{"$f":"ROUND(F109*G109,0)","v":0},0,0,{"$f":"SUM(ROUND(I109:J109,0))","v":0},"Select Yes or No"]
["M-106",null,null,null,null,0,0,{"$f":"ROUND(F110*G110,0)","v":0},0,0,{"$f":"SUM(ROUND(I110:J110,0))","v":0},"Select Yes or No"]
["M-107",null,null,null,null,0,0,{"$f":"ROUND(F111*G111,0)","v":0},0,0,{"$f":"SUM(ROUND(I111:J111,0))","v":0},"Select Yes or No"]
["M-108",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I112:J112,0))","v":0},"Select Yes or No"]
["M-109",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I113:J113,0))","v":0},"Select Yes or No"]
["M-110",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I114:J114,0))","v":0},"Select Yes or No"]
["M-111",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I115:J115,0))","v":0},"Select Yes or No"]
["M-112",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I116:J116,0))","v":0},"Select Yes or No"]
["M-113",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I117:J117,0))","v":0},"Select Yes or No"]
["M-114",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I118:J118,0))","v":0},"Select Yes or No"]
["M-115",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I119:J119,0))","v":0},"Select Yes or No"]
["M-116",null,null,null,null,0,0,{"$f":"ROUND(F120*G120,0)","v":0},0,0,{"$f":"SUM(ROUND(I120:J120,0))","v":0},"Select Yes or No"]
["M-117",null,null,null,null,0,0,{"$f":"ROUND(F121*G121,0)","v":0},0,0,{"$f":"SUM(ROUND(I121:J121,0))","v":0},"Select Yes or No"]
["M-118",null,null,null,null,0,0,{"$f":"ROUND(F122*G122,0)","v":0},0,0,{"$f":"SUM(ROUND(I122:J122,0))","v":0},"Select Yes or No"]
["M-119",null,null,null,null,0,0,{"$f":"ROUND(F123*G123,0)","v":0},0,0,{"$f":"SUM(ROUND(I123:J123,0))","v":0},"Select Yes or No"]
["M-120",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I124:J124,0))","v":0},"Select Yes or No"]
["M-121",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I125:J125,0))","v":0},"Select Yes or No"]
["M-122",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I126:J126,0))","v":0},"Select Yes or No"]
["M-123",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I127:J127,0))","v":0},"Select Yes or No"]
["M-124",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I128:J128,0))","v":0},"Select Yes or No"]
["M-125",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I129:J129,0))","v":0},"Select Yes or No"]
["M-126",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I130:J130,0))","v":0},"Select Yes or No"]
["M-127",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I131:J131,0))","v":0},"Select Yes or No"]
["M-128",null,null,null,null,0,0,{"$f":"ROUND(F132*G132,0)","v":0},0,0,{"$f":"SUM(ROUND(I132:J132,0))","v":0},"Select Yes or No"]
["M-129",null,null,null,null,0,0,{"$f":"ROUND(F133*G133,0)","v":0},0,0,{"$f":"SUM(ROUND(I133:J133,0))","v":0},"Select Yes or No"]
["M-130",null,null,null,null,0,0,{"$f":"ROUND(F134*G134,0)","v":0},0,0,{"$f":"SUM(ROUND(I134:J134,0))","v":0},"Select Yes or No"]
["M-131",null,null,null,null,0,0,{"$f":"ROUND(F135*G135,0)","v":0},0,0,{"$f":"SUM(ROUND(I135:J135,0))","v":0},"Select Yes or No"]
["M-132",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I136:J136,0))","v":0},"Select Yes or No"]
["M-133",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I137:J137,0))","v":0},"Select Yes or No"]
["M-134",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I138:J138,0))","v":0},"Select Yes or No"]
["M-135",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I139:J139,0))","v":0},"Select Yes or No"]
["M-136",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I140:J140,0))","v":0},"Select Yes or No"]
["M-137",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I141:J141,0))","v":0},"Select Yes or No"]
["M-138",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I142:J142,0))","v":0},"Select Yes or No"]
["M-139",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I143:J143,0))","v":0},"Select Yes or No"]
["M-140",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I144:J144,0))","v":0},"Select Yes or No"]
["M-141",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I145:J145,0))","v":0},"Select Yes or No"]
["M-142",null,null,null,null,0,0,{"$f":"ROUND(F146*G146,0)","v":0},0,0,{"$f":"SUM(ROUND(I146:J146,0))","v":0},"Select Yes or No"]
["M-143",null,null,null,null,0,0,{"$f":"ROUND(F147*G147,0)","v":0},0,0,{"$f":"SUM(ROUND(I147:J147,0))","v":0},"Select Yes or No"]
["M-144",null,null,null,null,0,0,{"$f":"ROUND(F148*G148,0)","v":0},0,0,{"$f":"SUM(ROUND(I148:J148,0))","v":0},"Select Yes or No"]
["M-145",null,null,null,null,0,0,{"$f":"ROUND(F149*G149,0)","v":0},0,0,{"$f":"SUM(ROUND(I149:J149,0))","v":0},"Select Yes or No"]
["M-146",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I150:J150,0))","v":0},"Select Yes or No"]
["M-147",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I151:J151,0))","v":0},"Select Yes or No"]
["M-148",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I152:J152,0))","v":0},"Select Yes or No"]
["M-149",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I153:J153,0))","v":0},"Select Yes or No"]
["M-150",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I154:J154,0))","v":0},"Select Yes or No"]
["M-151",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I155:J155,0))","v":0},"Select Yes or No"]
["M-152",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I156:J156,0))","v":0},"Select Yes or No"]
["M-153",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I157:J157,0))","v":0},"Select Yes or No"]
["M-154",null,null,null,null,0,0,{"$f":"ROUND(F158*G158,0)","v":0},0,0,{"$f":"SUM(ROUND(I158:J158,0))","v":0},"Select Yes or No"]
["M-155",null,null,null,null,0,0,{"$f":"ROUND(F159*G159,0)","v":0},0,0,{"$f":"SUM(ROUND(I159:J159,0))","v":0},"Select Yes or No"]
["M-156",null,null,null,null,0,0,{"$f":"ROUND(F160*G160,0)","v":0},0,0,{"$f":"SUM(ROUND(I160:J160,0))","v":0},"Select Yes or No"]
["M-157",null,null,null,null,0,0,{"$f":"ROUND(F161*G161,0)","v":0},0,0,{"$f":"SUM(ROUND(I161:J161,0))","v":0},"Select Yes or No"]
["M-158",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I162:J162,0))","v":0},"Select Yes or No"]
["M-159",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I163:J163,0))","v":0},"Select Yes or No"]
["M-160",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I164:J164,0))","v":0},"Select Yes or No"]
["M-161",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I165:J165,0))","v":0},"Select Yes or No"]
["M-162",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I166:J166,0))","v":0},"Select Yes or No"]
["M-163",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I167:J167,0))","v":0},"Select Yes or No"]
["M-164",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I168:J168,0))","v":0},"Select Yes or No"]
["M-165",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I169:J169,0))","v":0},"Select Yes or No"]
["M-166",null,null,null,null,0,0,{"$f":"ROUND(F170*G170,0)","v":0},0,0,{"$f":"SUM(ROUND(I170:J170,0))","v":0},"Select Yes or No"]
["M-167",null,null,null,null,0,0,{"$f":"ROUND(F171*G171,0)","v":0},0,0,{"$f":"SUM(ROUND(I171:J171,0))","v":0},"Select Yes or No"]
["M-168",null,null,null,null,0,0,{"$f":"ROUND(F172*G172,0)","v":0},0,0,{"$f":"SUM(ROUND(I172:J172,0))","v":0},"Select Yes or No"]
["M-169",null,null,null,null,0,0,{"$f":"ROUND(F173*G173,0)","v":0},0,0,{"$f":"SUM(ROUND(I173:J173,0))","v":0},"Select Yes or No"]
["M-170",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I174:J174,0))","v":0},"Select Yes or No"]
["M-171",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I175:J175,0))","v":0},"Select Yes or No"]
["M-172",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I176:J176,0))","v":0},"Select Yes or No"]
["M-173",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I177:J177,0))","v":0},"Select Yes or No"]
["M-174",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I178:J178,0))","v":0},"Select Yes or No"]
["M-175",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I179:J179,0))","v":0},"Select Yes or No"]
["M-176",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I180:J180,0))","v":0},"Select Yes or No"]
["M-177",null,null,null,null,0,0,{"$f":"ROUND(F181*G181,0)","v":0},0,0,{"$f":"SUM(ROUND(I181:J181,0))","v":0},"Select Yes or No"]
["M-178",null,null,null,null,0,0,{"$f":"ROUND(F182*G182,0)","v":0},0,0,{"$f":"SUM(ROUND(I182:J182,0))","v":0},"Select Yes or No"]
["M-179",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I183:J183,0))","v":0},"Select Yes or No"]
["M-180",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I184:J184,0))","v":0},"Select Yes or No"]
["M-181",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I185:J185,0))","v":0},"Select Yes or No"]
["M-182",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I186:J186,0))","v":0},"Select Yes or No"]
["M-183",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I187:J187,0))","v":0},"Select Yes or No"]
["M-184",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I188:J188,0))","v":0},"Select Yes or No"]
["M-185",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I189:J189,0))","v":0},"Select Yes or No"]
["M-186",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I190:J190,0))","v":0},"Select Yes or No"]
["M-187",null,null,null,null,0,0,{"$f":"ROUND(F191*G191,0)","v":0},0,0,{"$f":"SUM(ROUND(I191:J191,0))","v":0},"Select Yes or No"]
["M-188",null,null,null,null,0,0,{"$f":"ROUND(F192*G192,0)","v":0},0,0,{"$f":"SUM(ROUND(I192:J192,0))","v":0},"Select Yes or No"]
["M-189",null,null,null,null,0,0,{"$f":"ROUND(F193*G193,0)","v":0},0,0,{"$f":"SUM(ROUND(I193:J193,0))","v":0},"Select Yes or No"]
["M-190",null,null,null,null,0,0,{"$f":"ROUND(F194*G194,0)","v":0},0,0,{"$f":"SUM(ROUND(I194:J194,0))","v":0},"Select Yes or No"]
["M-191",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I195:J195,0))","v":0},"Select Yes or No"]
["M-192",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I196:J196,0))","v":0},"Select Yes or No"]
["M-193",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I197:J197,0))","v":0},"Select Yes or No"]
["M-194",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I198:J198,0))","v":0},"Select Yes or No"]
["M-195",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I199:J199,0))","v":0},"Select Yes or No"]
["M-196",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I200:J200,0))","v":0},"Select Yes or No"]
["M-197",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I201:J201,0))","v":0},"Select Yes or No"]
["M-198",null,null,null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I202:J202,0))","v":0},"Select Yes or No"]
["M-199",null,null,null,null,0,0,{"$f":"ROUND(F203*G203,0)","v":0},0,0,{"$f":"SUM(ROUND(I203:J203,0))","v":0},"Select Yes or No"]
["M-200",null,null,null,null,0,0,{"$f":"ROUND(F204*G204,0)","v":0},0,0,{"$f":"SUM(ROUND(I204:J204,0))","v":0},"Select Yes or No"]
["M-201",null,"CEC USE ONLY",null,null,0,0,0,0,0,{"$f":"SUM(ROUND(I205:J205,0))","v":0},"Select Yes or No"]
["M-202",null,"CEC USE ONLY",null,null,0,0,{"$f":"ROUND(F206*G206,0)","v":0},0,0,{"$f":"SUM(ROUND(I206:J206,0))","v":0},"Select Yes or No"]
["Grand Totals",null,null,null,null,null,null,null,{"$f":"SUM(ROUND(I5:I206,0))","v":35000},{"$f":"SUM(ROUND(J5:J206,0))","v":10000},{"$f":"SUM(K5:K206)","v":45000}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Subrecipients & Vendors","index":7,"n_rows":117,"n_cols":15,"rows_kept":117,"cut":false,"hidden":false,"merged":[[115,0,115,9],[116,0,116,9],[55,0,55,4],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[111,0,111,7],[113,0,113,4],[112,0,112,4],[109,0,109,4],[57,0,57,7]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Subrecipients & Vendors"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Subrecipients"]
["Reference ID","Task #","Subrecipient Name","Purpose","CA Business Certifications DVBE/ SB/MB/None","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["S-1",3,"M&M, Inc.","To help collect data","None",50000.49,30000.49,{"$f":"SUM(ROUND(F6:G6,0))","v":80000},"Select Yes or No"]
["S-2","5","ABC National Lab","To help collect data","None",50000,40000,{"$f":"SUM(ROUND(F7:G7,0))","v":90000},"Select Yes or No"]
["S-3",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F8:G8,0))","v":0},"Select Yes or No"]
["S-4",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F9:G9,0))","v":0},"Select Yes or No"]
["S-5",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F10:G10,0))","v":0},"Select Yes or No"]
["S-6",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F11:G11,0))","v":0},"Select Yes or No"]
["S-7",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F12:G12,0))","v":0},"Select Yes or No"]
["S-8",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F13:G13,0))","v":0},"Select Yes or No"]
["S-9",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F14:G14,0))","v":0},"Select Yes or No"]
["S-10",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F15:G15,0))","v":0},"Select Yes or No"]
["S-11",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F16:G16,0))","v":0},"Select Yes or No"]
["S-12",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F17:G17,0))","v":0},"Select Yes or No"]
["S-13",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F18:G18,0))","v":0},"Select Yes or No"]
["S-14",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F19:G19,0))","v":0},"Select Yes or No"]
["S-15",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F20:G20,0))","v":0},"Select Yes or No"]
["S-16",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F21:G21,0))","v":0},"Select Yes or No"]
["S-17",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F22:G22,0))","v":0},"Select Yes or No"]
["S-18",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F23:G23,0))","v":0},"Select Yes or No"]
["S-19",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F24:G24,0))","v":0},"Select Yes or No"]
["S-20",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F25:G25,0))","v":0},"Select Yes or No"]
["S-21",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F26:G26,0))","v":0},"Select Yes or No"]
["S-22",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F27:G27,0))","v":0},"Select Yes or No"]
["S-23",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F28:G28,0))","v":0},"Select Yes or No"]
["S-24",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F29:G29,0))","v":0},"Select Yes or No"]
["S-25",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F30:G30,0))","v":0},"Select Yes or No"]
["S-26",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F31:G31,0))","v":0},"Select Yes or No"]
["S-27",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F32:G32,0))","v":0},"Select Yes or No"]
["S-28",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F33:G33,0))","v":0},"Select Yes or No"]
["S-29",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F34:G34,0))","v":0},"Select Yes or No"]
["S-30",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F35:G35,0))","v":0},"Select Yes or No"]
["S-31",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F36:G36,0))","v":0},"Select Yes or No"]
["S-32",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F37:G37,0))","v":0},"Select Yes or No"]
["S-33",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F38:G38,0))","v":0},"Select Yes or No"]
["S-34",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F39:G39,0))","v":0},"Select Yes or No"]
["S-35",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F40:G40,0))","v":0},"Select Yes or No"]
["S-36",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F41:G41,0))","v":0},"Select Yes or No"]
["S-37",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F42:G42,0))","v":0},"Select Yes or No"]
["S-38",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F43:G43,0))","v":0},"Select Yes or No"]
["S-39",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F44:G44,0))","v":0},"Select Yes or No"]
["S-40",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F45:G45,0))","v":0},"Select Yes or No"]
["S-41",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F46:G46,0))","v":0},"Select Yes or No"]
["S-42",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F47:G47,0))","v":0},"Select Yes or No"]
["S-43",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F48:G48,0))","v":0},"Select Yes or No"]
["S-44",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F49:G49,0))","v":0},"Select Yes or No"]
["S-45",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F50:G50,0))","v":0},"Select Yes or No"]
["S-46",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F51:G51,0))","v":0},"Select Yes or No"]
["S-47",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F52:G52,0))","v":0},"Select Yes or No"]
["S-48",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F53:G53,0))","v":0},"Select Yes or No"]
["S-49",null,"CEC USE ONLY",null,"None",0,0,{"$f":"SUM(ROUND(F54:G54,0))","v":0},"Select Yes or No"]
["S-50",null,"CEC USE ONLY",null,"None",0,0,{"$f":"SUM(ROUND(F55:G55,0))","v":0},"Select Yes or No"]
["Subrecipient Totals",null,null,null,null,{"$f":"SUM(ROUND(F6:F55,0))","v":100000},{"$f":"SUM(ROUND(G6:G55,0))","v":70000},{"$f":"SUM(H6:H55)","v":170000}]
[]
["Vendors"]
["Reference ID","Task #","Vendor Name","Purpose","CA Business Certifications DVBE/ SB/MB/None","CEC\nShare","Match\nShare","Total"]
["V-1",4,"Alpha Security, Inc.","To provide software","None",1000.49,1000.49,{"$f":"SUM(ROUND(F60:G60,0))","v":2000},"Select Yes or No"]
["V-2",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F61:G61,0))","v":0},"Select Yes or No"]
["V-3",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F62:G62,0))","v":0},"Select Yes or No"]
["V-4",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F63:G63,0))","v":0},"Select Yes or No"]
["V-5",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F64:G64,0))","v":0},"Select Yes or No"]
["V-6",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F65:G65,0))","v":0},"Select Yes or No"]
["V-7",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F66:G66,0))","v":0},"Select Yes or No"]
["V-8",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F67:G67,0))","v":0},"Select Yes or No"]
["V-9",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F68:G68,0))","v":0},"Select Yes or No"]
["V-10",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F69:G69,0))","v":0},"Select Yes or No"]
["V-11",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F70:G70,0))","v":0},"Select Yes or No"]
["V-12",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F71:G71,0))","v":0},"Select Yes or No"]
["V-13",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F72:G72,0))","v":0},"Select Yes or No"]
["V-14",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F73:G73,0))","v":0},"Select Yes or No"]
["V-15",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F74:G74,0))","v":0},"Select Yes or No"]
["V-16",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F75:G75,0))","v":0},"Select Yes or No"]
["V-17",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F76:G76,0))","v":0},"Select Yes or No"]
["V-18",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F77:G77,0))","v":0},"Select Yes or No"]
["V-19",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F78:G78,0))","v":0},"Select Yes or No"]
["V-20",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F79:G79,0))","v":0},"Select Yes or No"]
["V-21",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F80:G80,0))","v":0},"Select Yes or No"]
["V-22",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F81:G81,0))","v":0},"Select Yes or No"]
["V-23",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F82:G82,0))","v":0},"Select Yes or No"]
["V-24",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F83:G83,0))","v":0},"Select Yes or No"]
["V-25",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F84:G84,0))","v":0},"Select Yes or No"]
["V-26",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F85:G85,0))","v":0},"Select Yes or No"]
["V-27",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F86:G86,0))","v":0},"Select Yes or No"]
["V-28",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F87:G87,0))","v":0},"Select Yes or No"]
["V-29",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F88:G88,0))","v":0},"Select Yes or No"]
["V-30",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F89:G89,0))","v":0},"Select Yes or No"]
["V-31",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F90:G90,0))","v":0},"Select Yes or No"]
["V-32",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F91:G91,0))","v":0},"Select Yes or No"]
["V-33",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F92:G92,0))","v":0},"Select Yes or No"]
["V-34",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F93:G93,0))","v":0},"Select Yes or No"]
["V-35",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F94:G94,0))","v":0},"Select Yes or No"]
["V-36",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F95:G95,0))","v":0},"Select Yes or No"]
["V-37",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F96:G96,0))","v":0},"Select Yes or No"]
["V-38",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F97:G97,0))","v":0},"Select Yes or No"]
["V-39",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F98:G98,0))","v":0},"Select Yes or No"]
["V-40",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F99:G99,0))","v":0},"Select Yes or No"]
["V-41",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F100:G100,0))","v":0},"Select Yes or No"]
["V-42",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F101:G101,0))","v":0},"Select Yes or No"]
["V-43",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F102:G102,0))","v":0},"Select Yes or No"]
["V-44",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F103:G103,0))","v":0},"Select Yes or No"]
["V-45",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F104:G104,0))","v":0},"Select Yes or No"]
["V-46",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F105:G105,0))","v":0},"Select Yes or No"]
["V-47",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F106:G106,0))","v":0},"Select Yes or No"]
["V-48",null,null,null,"None",0,0,{"$f":"SUM(ROUND(F107:G107,0))","v":0},"Select Yes or No"]
["V-49",null,"CEC USE ONLY",null,"None",0,0,{"$f":"SUM(ROUND(F108:G108,0))","v":0},"Select Yes or No"]
["V-50",null,"CEC USE ONLY",null,"None",0,0,{"$f":"SUM(ROUND(F109:G109,0))","v":0},"Select Yes or No"]
["Vendor Totals",null,null,null,null,{"$f":"SUM(ROUND(F60:F109,0))","v":1000},{"$f":"SUM(ROUND(G60:G109,0))","v":1000},{"$f":"SUM(H60:H109)","v":2000}]
[]
["Subrecipients & Vendors Grand Totals"]
[null,null,null,null,null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",null,null,null,null,{"$f":"F56+F110","v":101000},{"$f":"G56+G110","v":71000},{"$f":"H56+H110","v":172000}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Indirect Costs & Profit","index":8,"n_rows":163,"n_cols":19,"rows_kept":163,"cut":false,"hidden":false,"merged":[[162,0,162,13],[160,0,160,13],[161,0,161,13],[159,0,159,13],[125,8,131,8],[125,9,131,9],[125,10,131,10],[125,11,131,11],[132,0,138,0],[132,4,138,4],[132,5,138,5],[132,6,138,6],[132,7,138,7],[132,8,138,8],[132,9,138,9],[132,10,138,10],[132,11,138,11],[125,0,131,0],[125,4,131,4],[125,5,131,5],[125,6,131,6],[125,7,131,7],[149,0,149,1],[150,0,150,1],[111,8,117,8],[111,9,117,9],[111,10,117,10],[111,11,117,11],[118,0,124,0],[118,4,124,4],[118,5,124,5],[118,6,124,6],[118,7,124,7],[118,8,124,8],[118,9,124,9],[118,10,124,10],[118,11,124,11],[111,0,117,0],[111,4,117,4],[111,5,117,5],[111,6,117,6],[111,7,117,7],[97,8,103,8],[97,9,103,9],[97,10,103,10],[97,11,103,11],[104,0,110,0],[104,4,110,4],[104,5,110,5],[104,6,110,6],[104,7,110,7],[104,8,110,8],[104,9,110,9],[104,10,110,10],[104,11,110,11],[97,0,103,0],[97,4,103,4],[97,5,103,5],[97,6,103,6],[97,7,103,7],[83,8,89,8],[83,9,89,9],[83,10,89,10],[83,11,89,11],[90,0,96,0],[90,4,96,4],[90,5,96,5],[90,6,96,6],[90,7,96,7],[90,8,96,8],[90,9,96,9],[90,10,96,10],[90,11,96,11],[83,0,89,0],[83,4,89,4],[83,5,89,5],[83,6,89,6],[83,7,89,7],[69,8,75,8],[69,9,75,9],[69,10,75,10],[69,11,75,11],[76,0,82,0],[76,4,82,4],[76,5,82,5],[76,6,82,6],[76,7,82,7],[76,8,82,8],[76,9,82,9],[76,10,82,10],[76,11,82,11],[69,0,75,0],[69,4,75,4],[69,5,75,5],[69,6,75,6],[69,7,75,7],[55,8,61,8],[55,9,61,9],[55,10,61,10],[55,11,61,11],[62,0,68,0],[62,4,68,4],[62,5,68,5],[62,6,68,6],[62,7,68,7],[62,8,68,8],[62,9,68,9],[62,10,68,10],[62,11,68,11],[55,0,61,0],[55,4,61,4],[55,5,61,5],[55,6,61,6],[55,7,61,7],[27,5,33,5],[27,6,33,6],[27,7,33,7],[41,8,47,8],[41,9,47,9],[41,10,47,10],[41,11,47,11],[48,0,54,0],[48,4,54,4],[48,5,54,5],[48,6,54,6],[48,7,54,7],[48,8,54,8],[48,9,54,9],[48,10,54,10],[48,11,54,11],[41,0,47,0],[41,4,47,4],[41,5,47,5],[41,6,47,6],[41,7,47,7],[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[4,0,4,13],[13,6,19,6],[20,6,26,6],[13,11,19,11],[20,11,26,11],[13,0,19,0],[13,4,19,4],[13,7,19,7],[13,8,19,8],[13,9,19,9],[13,10,19,10],[20,0,26,0],[20,4,26,4],[20,7,26,7],[20,8,26,8],[20,9,26,9],[20,10,26,10],[13,5,19,5],[20,5,26,5],[6,7,12,7],[6,8,12,8],[6,9,12,9],[6,10,12,10],[6,11,12,11],[6,0,12,0],[6,4,12,4],[6,5,12,5],[6,6,12,6],[139,6,145,6],[27,8,33,8],[27,9,33,9],[27,10,33,10],[27,11,33,11],[34,0,40,0],[34,4,40,4],[34,5,40,5],[34,6,40,6],[34,7,40,7],[34,8,40,8],[34,9,40,9],[34,10,40,10],[34,11,40,11],[27,0,33,0],[27,4,33,4],[148,0,148,11],[139,0,145,0],[139,4,145,4],[139,7,145,7],[139,8,145,8],[139,9,145,9],[139,10,145,10],[139,11,145,11],[146,0,146,8],[139,5,145,5],[157,0,157,8],[150,10,156,10],[150,11,156,11],[151,0,151,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[155,0,155,1],[156,0,156,1],[150,9,156,9],[150,7,156,7],[150,8,156,8],[150,5,156,5],[150,6,156,6],[150,4,156,4],[6,12,12,12],[13,12,19,12],[20,12,26,12],[27,12,33,12],[34,12,40,12],[41,12,47,12],[48,12,54,12],[55,12,61,12],[62,12,68,12],[69,12,75,12],[76,12,82,12],[83,12,89,12],[90,12,96,12],[97,12,103,12],[104,12,110,12],[111,12,117,12],[118,12,124,12],[125,12,131,12],[150,12,156,12],[150,13,156,13],[132,12,138,12],[139,12,145,12],[6,13,12,13],[13,13,19,13],[20,13,26,13],[27,13,33,13],[34,13,40,13],[41,13,47,13],[48,13,54,13],[55,13,61,13],[62,13,68,13],[69,13,75,13],[76,13,82,13],[83,13,89,13],[90,13,96,13],[97,13,103,13],[104,13,110,13],[111,13,117,13],[118,13,124,13],[125,13,131,13],[132,13,138,13],[139,13,145,13]]}
["BUDGET WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANDBOX AREA (highlighted in light red)- For rough work associated with the print area to the left.  Rough work may include, notes, calculations, derivations, etc."]
["Indirect Costs and Profit"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Select an Indirect Cost Rate Option"]
["Indirect Cost(s)"]
["Name of Indirect Cost","Indirect Cost (IDC) Base Category","IDC Base\nCEC Share ($)","IDC Base\nMatch Share ($)","Total \nIDC Base\nCEC Share ($)","Total \nIDC Base\nMatch Share ($)","Total IDC Base ($)","IDC Rate (%)","Rate x Base ($)","CEC\nShare","Match\nShare","Total","Line Item Revised Since Last Approved Budget?","Notes"]
["Overhead","Direct Labor",{"$f":"'Category Budget'!B7","v":320500},{"$f":"'Category Budget'!C7","v":8000},{"$f":"SUM(ROUND(C7,0),ROUND(C8,0),ROUND(C9,0),ROUND(C10,0),ROUND(C11,0),ROUND(C12,0),ROUND(C13,0))","v":636250},{"$f":"SUM(ROUND(D7,0),ROUND(D8,0),ROUND(D9,0),ROUND(D10,0),ROUND(D11,0),ROUND(D12,0),ROUND(D13,0))","v":117200},{"$f":"SUM(E7,F7)","v":753450},0.2,{"$f":"ROUND($G7*H7,0)","v":150690},{"$f":"116850+1.49","v":116851.49},7840.49,{"$f":"ROUND($J7,0)+ROUND($K7,0)","v":124691},"Select Yes or No"]
[null,"Fringe Benefits",{"$f":"'Category Budget'!B8","v":179250},{"$f":"'Category Budget'!C8","v":28000}]
[null,"Travel",{"$f":"'Category Budget'!B10","v":500},{"$f":"'Category Budget'!C10","v":200}]
[null,"Equipment",0,0]
[null,"Materials/Misc.",{"$f":"'Category Budget'!B12","v":35000},{"$f":"'Category Budget'!C12","v":10000}]
[null,"Subrecipients/Vendors",{"$f":"'Category Budget'!B13","v":101000},{"$f":"'Category Budget'!C13","v":71000}]
[null,"Indirect Cost",0,0]
["G&A","Direct Labor",1000.49,1000.49,{"$f":"SUM(ROUND(C14,0),ROUND(C15,0),ROUND(C16,0),ROUND(C17,0),ROUND(C18,0),ROUND(C19,0),ROUND(C20,0))","v":2000},2000,{"$f":"SUM(E14,F14)","v":4000},0.1,{"$f":"ROUND($G14*H14,0)","v":400},200.49,200.49,{"$f":"ROUND($J14,0)+ROUND($K14,0)","v":400},"Select Yes or No"]
[null,"Fringe Benefits",1000.49,1000.49]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C21,0),ROUND(C22,0),ROUND(C23,0),ROUND(C24,0),ROUND(C25,0),ROUND(C26,0),ROUND(C27,0))","v":0},0,{"$f":"SUM(E21,F21)","v":0},0,{"$f":"ROUND($G21*H21,0)","v":0},0,0,{"$f":"ROUND($J21,0)+ROUND($K21,0)","v":0},"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C28,0),ROUND(C29,0),ROUND(C30,0),ROUND(C31,0),ROUND(C32,0),ROUND(C33,0),ROUND(C34,0))","v":0},{"$f":"SUM(ROUND(D28,0),ROUND(D29,0),ROUND(D30,0),ROUND(D31,0),ROUND(D32,0),ROUND(D33,0),ROUND(D34,0))","v":0},{"$f":"SUM(E28,F28)","v":0},0,{"$f":"ROUND($G28*H28,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C35,0),ROUND(C36,0),ROUND(C37,0),ROUND(C38,0),ROUND(C39,0),ROUND(C40,0),ROUND(C41,0))","v":0},{"$f":"SUM(ROUND(D35,0),ROUND(D36,0),ROUND(D37,0),ROUND(D38,0),ROUND(D39,0),ROUND(D40,0),ROUND(D41,0))","v":0},{"$f":"SUM(E35,F35)","v":0},0,{"$f":"ROUND($G35*H35,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C42,0),ROUND(C43,0),ROUND(C44,0),ROUND(C45,0),ROUND(C46,0),ROUND(C47,0),ROUND(C48,0))","v":0},{"$f":"SUM(ROUND(D42,0),ROUND(D43,0),ROUND(D44,0),ROUND(D45,0),ROUND(D46,0),ROUND(D47,0),ROUND(D48,0))","v":0},{"$f":"SUM(E42,F42)","v":0},0,{"$f":"ROUND($G42*H42,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C49,0),ROUND(C50,0),ROUND(C51,0),ROUND(C52,0),ROUND(C53,0),ROUND(C54,0),ROUND(C55,0))","v":0},{"$f":"SUM(ROUND(D49,0),ROUND(D50,0),ROUND(D51,0),ROUND(D52,0),ROUND(D53,0),ROUND(D54,0),ROUND(D55,0))","v":0},{"$f":"SUM(E49,F49)","v":0},0,{"$f":"ROUND($G49*H49,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C56,0),ROUND(C57,0),ROUND(C58,0),ROUND(C59,0),ROUND(C60,0),ROUND(C61,0),ROUND(C62,0))","v":0},{"$f":"SUM(ROUND(D56,0),ROUND(D57,0),ROUND(D58,0),ROUND(D59,0),ROUND(D60,0),ROUND(D61,0),ROUND(D62,0))","v":0},{"$f":"SUM(E56,F56)","v":0},0,{"$f":"ROUND($G56*H56,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C63,0),ROUND(C64,0),ROUND(C65,0),ROUND(C66,0),ROUND(C67,0),ROUND(C68,0),ROUND(C69,0))","v":0},{"$f":"SUM(ROUND(D63,0),ROUND(D64,0),ROUND(D65,0),ROUND(D66,0),ROUND(D67,0),ROUND(D68,0),ROUND(D69,0))","v":0},{"$f":"SUM(E63,F63)","v":0},0,{"$f":"ROUND($G63*H63,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C70,0),ROUND(C71,0),ROUND(C72,0),ROUND(C73,0),ROUND(C74,0),ROUND(C75,0),ROUND(C76,0))","v":0},{"$f":"SUM(ROUND(D70,0),ROUND(D71,0),ROUND(D72,0),ROUND(D73,0),ROUND(D74,0),ROUND(D75,0),ROUND(D76,0))","v":0},{"$f":"SUM(E70,F70)","v":0},0,{"$f":"ROUND($G70*H70,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C77,0),ROUND(C78,0),ROUND(C79,0),ROUND(C80,0),ROUND(C81,0),ROUND(C82,0),ROUND(C83,0))","v":0},{"$f":"SUM(ROUND(D77,0),ROUND(D78,0),ROUND(D79,0),ROUND(D80,0),ROUND(D81,0),ROUND(D82,0),ROUND(D83,0))","v":0},{"$f":"SUM(E77,F77)","v":0},0,{"$f":"ROUND($G77*H77,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C84,0),ROUND(C85,0),ROUND(C86,0),ROUND(C87,0),ROUND(C88,0),ROUND(C89,0),ROUND(C90,0))","v":0},{"$f":"SUM(ROUND(D84,0),ROUND(D85,0),ROUND(D86,0),ROUND(D87,0),ROUND(D88,0),ROUND(D89,0),ROUND(D90,0))","v":0},{"$f":"SUM(E84,F84)","v":0},0,{"$f":"ROUND($G84*H84,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C91,0),ROUND(C92,0),ROUND(C93,0),ROUND(C94,0),ROUND(C95,0),ROUND(C96,0),ROUND(C97,0))","v":0},{"$f":"SUM(ROUND(D91,0),ROUND(D92,0),ROUND(D93,0),ROUND(D94,0),ROUND(D95,0),ROUND(D96,0),ROUND(D97,0))","v":0},{"$f":"SUM(E91,F91)","v":0},0,{"$f":"ROUND($G91*H91,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C98,0),ROUND(C99,0),ROUND(C100,0),ROUND(C101,0),ROUND(C102,0),ROUND(C103,0),ROUND(C104,0))","v":0},{"$f":"SUM(ROUND(D98,0),ROUND(D99,0),ROUND(D100,0),ROUND(D101,0),ROUND(D102,0),ROUND(D103,0),ROUND(D104,0))","v":0},{"$f":"SUM(E98,F98)","v":0},0,{"$f":"ROUND($G98*H98,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C105,0),ROUND(C106,0),ROUND(C107,0),ROUND(C108,0),ROUND(C109,0),ROUND(C110,0),ROUND(C111,0))","v":0},{"$f":"SUM(ROUND(D105,0),ROUND(D106,0),ROUND(D107,0),ROUND(D108,0),ROUND(D109,0),ROUND(D110,0),ROUND(D111,0))","v":0},{"$f":"SUM(E105,F105)","v":0},0,{"$f":"ROUND($G105*H105,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C112,0),ROUND(C113,0),ROUND(C114,0),ROUND(C115,0),ROUND(C116,0),ROUND(C117,0),ROUND(C118,0))","v":0},{"$f":"SUM(ROUND(D112,0),ROUND(D113,0),ROUND(D114,0),ROUND(D115,0),ROUND(D116,0),ROUND(D117,0),ROUND(D118,0))","v":0},{"$f":"SUM(E112,F112)","v":0},0,{"$f":"ROUND($G112*H112,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C119,0),ROUND(C120,0),ROUND(C121,0),ROUND(C122,0),ROUND(C123,0),ROUND(C124,0),ROUND(C125,0))","v":0},{"$f":"SUM(ROUND(D119,0),ROUND(D120,0),ROUND(D121,0),ROUND(D122,0),ROUND(D123,0),ROUND(D124,0),ROUND(D125,0))","v":0},{"$f":"SUM(E119,F119)","v":0},0,{"$f":"ROUND($G119*H119,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
[null,"Direct Labor",0,0,{"$f":"SUM(ROUND(C126,0),ROUND(C127,0),ROUND(C128,0),ROUND(C129,0),ROUND(C130,0),ROUND(C131,0),ROUND(C132,0))","v":0},{"$f":"SUM(ROUND(D126,0),ROUND(D127,0),ROUND(D128,0),ROUND(D129,0),ROUND(D130,0),ROUND(D131,0),ROUND(D132,0))","v":0},{"$f":"SUM(E126,F126)","v":0},0,{"$f":"ROUND($G126*H126,0)","v":0},0,0,0,"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
["CEC USE ONLY","Direct Labor",0,0,{"$f":"SUM(ROUND(C133,0),ROUND(C134,0),ROUND(C135,0),ROUND(C136,0),ROUND(C137,0),ROUND(C138,0),ROUND(C139,0))","v":0},{"$f":"SUM(ROUND(D133,0),ROUND(D134,0),ROUND(D135,0),ROUND(D136,0),ROUND(D137,0),ROUND(D138,0),ROUND(D139,0))","v":0},{"$f":"SUM(E133,F133)","v":0},0,{"$f":"ROUND($G133*H133,0)","v":0},0,0,{"$f":"ROUND($J133,0)+ROUND($K133,0)","v":0},"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
["CEC USE ONLY","Direct Labor",0,0,{"$f":"SUM(ROUND(C140,0),ROUND(C141,0),ROUND(C142,0),ROUND(C143,0),ROUND(C144,0),ROUND(C145,0),ROUND(C146,0))","v":0},{"$f":"SUM(ROUND(D140,0),ROUND(D141,0),ROUND(D142,0),ROUND(D143,0),ROUND(D144,0),ROUND(D145,0),ROUND(D146,0))","v":0},{"$f":"SUM(E140,F140)","v":0},0,{"$f":"ROUND($G140*H140,0)","v":0},0,0,{"$f":"ROUND($J140,0)+ROUND($K140,0)","v":0},"Select Yes or No"]
[null,"Fringe Benefits",0,0]
[null,"Travel",0,0]
[null,"Equipment",0,0]
[null,"Materials/Misc.",0,0]
[null,"Subrecipients/Vendors",0,0]
[null,"Indirect Cost",0,0]
["Indirect Costs Grand Totals ",null,null,null,null,null,null,null,null,{"$f":"SUM(ROUND(J7:J146,0))","v":117051},{"$f":"SUM(ROUND(K7:K146,0))","v":8040},{"$f":"SUM(L7:L146)","v":125091}]
[]
["Profit"]
["Profit Base Categories",null,"Profit Base\nCEC Share ($)","Profit Base\nMatch Share ($)","Total \nProfit Base\nCEC Share ($)","Total \nProfit Base\nMatch Share ($)","Total Profit Base ($)","Profit Rate (%)","Rate x Base ($)","CEC\nShare","Match\nShare","Total"]
["Direct Labor",null,{"$f":"'Category Budget'!B7","v":320500},{"$f":"'Category Budget'!C7","v":8000},{"$f":"SUM(ROUND(C151,0),ROUND(C152,0),ROUND(C153,0),ROUND(C154,0),ROUND(C155,0),ROUND(C156,0),ROUND(C157,0))","v":499750},{"$f":"SUM(ROUND(D151,0),ROUND(D152,0),ROUND(D153,0),ROUND(D154,0),ROUND(D155,0),ROUND(D156,0),ROUND(D157,0))","v":36000},{"$f":"SUM(E151,F151)","v":535750},0.1,{"$f":"ROUND($G151*H151,0)","v":53575},{"$f":"49975+0","v":49975},{"$f":"I151-J151","v":3600},{"$f":"ROUND($J151,0)+ROUND($K151,0)","v":53575},"Select Yes or No"]
["Fringe Benefits",null,{"$f":"'Category Budget'!B8","v":179250},{"$f":"'Category Budget'!C8","v":28000}]
["Travel",null,0,0]
["Equipment",null,0,0]
["Materials/Misc.",null,0,0]
["Subrecipients/Vendors",null,0,0]
["Indirect Cost",null,0,0]
["Profit Grand Totals ",null,null,null,null,null,null,null,null,{"$f":"SUM(ROUND(J151,0))","v":49975},{"$f":"SUM(ROUND(K151,0))","v":3600},{"$f":"SUM(L151)","v":53575}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the CEC Share value is greater than the Total IDC Base CEC Share ($) multiplied by the IDC Rate (%), as indicated by red conditional formatting, then the budget will have to be corrected and the Recipient notified that the CEC does not pay for Indirect Costs (IDCs) on IDC Base Amounts charged as Match Share expenses."]
["CONDITIONAL FORMATTING APPLIED:  If the CEC Share value is greater than the Total Profit Base CEC Share ($) multiplied by the Profit Rate (%), as indicated by red conditional formatting, then the budget will have to be corrected and the Recipient notified that the CEC does not pay for Profit on Profit Base Amounts charged as Match Share expenses."]
["CONDITIONAL FORMATTING APPLIED: If the \"Line Item Revised Since Last Approved Budget?\" column is changed to Yes, the text in the entire row will turn red in order to highlight the change."]

{"sheet":"Lists","index":9,"n_rows":26,"n_cols":1,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Recipient/Subrecipient"]
["Select Recipient or Subrecipient"]
["Recipient"]
["Subrecipient"]
[]
[]
["CA Business Certifications"]
["Select your company's California Business Certifications"]
["Small Business"]
["Micro Business"]
["Disabled Veteran Business Enterprise (DVBE)"]
["Small Business and Micro Business"]
["Small Business and Disabled Veteran Business Enterprise (DVBE)"]
["Micro Business and Disabled Veteran Business Enterprise (DVBE)"]
["None"]
[]
[]
["Indirect Cost Options"]
["Select an Indirect Cost Rate Option"]
["DCAA Rate"]
["CEC De Minimis Rate"]
["Recipient's Rate (From Cost Allocation Plan)"]
["Revision Indicator Selection"]
["Select Yes or No"]
["Yes"]
["No"]