{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Instructions","Category Budget","Direct Labor","Fringe Benefits","Travel","Equipment","Materials & Misc.","Subrecipients & Vendors","Indirect Costs & Profit","Amendments","Lists"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":23,"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":[[2,1,2,3],[0,0,0,3],[1,0,1,3],[3,0,3,3],[4,0,4,3]]}
["AGREEMENT BUDGET",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",{"$f":"ROUND('Direct Labor'!B5,0)","v":320500},{"$f":"ROUND('Direct Labor'!C5,0)","v":8000},{"$f":"'Direct Labor'!D5","v":328500}]
["Fringe Benefits",{"$f":"ROUND('Fringe Benefits'!B5,0)","v":179250},{"$f":"ROUND('Fringe Benefits'!C5,0)","v":28000},{"$f":"'Fringe Benefits'!D5","v":207250}]
["Total Labor",{"$f":"SUM(B7:B8)","v":499750},{"$f":"SUM(C7:C8)","v":36000},{"$f":"SUM(D7:D8)","v":535750}]
["Travel",{"$f":"ROUND(Travel!B5,0)","v":500},{"$f":"ROUND(Travel!C5,0)","v":200},{"$f":"Travel!D5","v":700}]
["Equipment",{"$f":"Equipment!I207","v":657000},{"$f":"Equipment!J207","v":58000},{"$f":"Equipment!K207","v":715000}]
["Materials/Miscellaneous",{"$f":"ROUND('Materials & Misc.'!B5,0)","v":35000},{"$f":"ROUND('Materials & Misc.'!C5,0)","v":10000},{"$f":"'Materials & Misc.'!D5","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",{"$f":"ROUND('Indirect Costs & Profit'!B7,0)","v":117051},{"$f":"ROUND('Indirect Costs & Profit'!C7,0)","v":8040},{"$f":"'Indirect Costs & Profit'!D7","v":125091}]
["Profit \n(not allowed for grant recipients)",{"$f":"ROUND('Indirect Costs & Profit'!B11,0)","v":49975},{"$f":"ROUND('Indirect Costs & Profit'!C11,0)","v":3600},{"$f":"ROUND('Indirect Costs & Profit'!D11,0)","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":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["AGREEMENT BUDGET",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$3","v":"Organization Name"}]
[null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",320500,8000,{"$f":"SUM(ROUND(B5:C5,0))","v":328500}]

{"sheet":"Fringe Benefits","index":3,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["AGREEMENT BUDGET",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$3","v":"Organization Name"}]
[null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",179250,28000,{"$f":"SUM(ROUND(B5:C5,0))","v":207250}]

{"sheet":"Travel","index":4,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["AGREEMENT BUDGET",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$3","v":"Organization Name"}]
[null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",500,200,{"$f":"SUM(ROUND(B5:C5,0))","v":700}]

{"sheet":"Equipment","index":5,"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]]}
["AGREEMENT BUDGET",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":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[[2,0,2,3],[0,0,0,3],[1,0,1,3]]}
["AGREEMENT BUDGET",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$3","v":"Organization Name"}]
[null,"CEC\nShare","Match\nShare","Total"]
["Grand Totals",35000,10000,{"$f":"SUM(ROUND(B5:C5,0))","v":45000}]

{"sheet":"Subrecipients & Vendors","index":7,"n_rows":117,"n_cols":15,"rows_kept":117,"cut":false,"hidden":false,"merged":[[109,0,109,4],[55,0,55,4],[57,0,57,7],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[115,0,115,9],[116,0,116,9],[111,0,111,7],[112,0,112,4],[113,0,113,4]]}
["AGREEMENT BUDGET",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":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[8,0,8,3],[4,0,4,3],[3,0,3,3],[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["AGREEMENT BUDGET",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$3","v":"Organization Name"}]
["Select an Indirect Cost Rate Option"]
["Indirect Cost(s)"]
[null,"CEC\nShare","Match\nShare","Total"]
["Indirect Costs Grand Totals ",117051,8040,{"$f":"SUM(ROUND(B7:C7,0))","v":125091}]
[]
["Profit"]
[null,"CEC\nShare","Match\nShare","Total"]
["Profit Grand Totals ",49975,3600,{"$f":"SUM(ROUND(B11:C11,0))","v":53575}]

{"sheet":"Amendments","index":9,"n_rows":172,"n_cols":13,"rows_kept":172,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,7],[4,0,11,0],[4,1,11,1],[4,5,11,5],[4,6,11,6],[4,7,11,7],[2,0,2,7],[12,0,19,0],[12,1,19,1],[12,5,19,5],[12,6,19,6],[12,7,19,7],[20,0,27,0],[20,1,27,1],[20,5,27,5],[20,6,27,6],[20,7,27,7],[28,0,35,0],[28,1,35,1],[28,5,35,5],[28,6,35,6],[28,7,35,7],[36,0,43,0],[36,1,43,1],[36,5,43,5],[36,6,43,6],[36,7,43,7],[44,0,51,0],[44,1,51,1],[44,5,51,5],[44,6,51,6],[44,7,51,7],[52,0,59,0],[52,1,59,1],[52,5,59,5],[52,6,59,6],[52,7,59,7],[68,0,75,0],[68,1,75,1],[68,5,75,5],[68,6,75,6],[68,7,75,7],[60,0,67,0],[60,1,67,1],[60,5,67,5],[60,6,67,6],[60,7,67,7],[76,0,83,0],[76,1,83,1],[76,5,83,5],[76,6,83,6],[76,7,83,7],[84,0,91,0],[84,1,91,1],[84,5,91,5],[84,6,91,6],[84,7,91,7],[92,0,99,0],[92,1,99,1],[92,5,99,5],[92,6,99,6],[92,7,99,7],[100,0,107,0],[100,1,107,1],[100,5,107,5],[100,6,107,6],[100,7,107,7],[170,0,170,7],[171,0,171,7],[165,0,165,7],[108,0,115,0],[108,1,115,1],[108,5,115,5],[108,6,115,6],[108,7,115,7],[116,0,123,0],[116,1,123,1],[116,5,123,5],[116,6,123,6],[116,7,123,7],[166,0,166,7],[167,0,167,7],[168,0,168,7],[169,0,169,7],[124,0,131,0],[124,1,131,1],[124,5,131,5],[124,6,131,6],[124,7,131,7],[140,0,147,0],[140,1,147,1],[140,5,147,5],[140,6,147,6],[140,7,147,7],[132,0,139,0],[132,1,139,1],[132,5,139,5],[132,6,139,6],[132,7,139,7],[156,0,163,0],[156,1,163,1],[156,5,163,5],[156,6,163,6],[156,7,163,7],[148,0,155,0],[148,1,155,1],[148,5,155,5],[148,6,155,6],[148,7,155,7]]}
["AGREEMENT BUDGET",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."]
["Budget Changes after Agreement Execution"]
[{"$f":"'Category Budget'!$B$3","v":"Organization Name"}]
["Change #","Date Approved","Budget Categories","Amount of CEC Funds Moving Between Categories","Amount of Match Funds Moving Between Categories","Description","Total Amount of CEC Funds Moving Between Categories","Cumulative CEC Total Over Life of Agreement"]
[1,"2020-12-04","Direct Labor",25000,0,"We require more labor and require less mat. & misc. items then originally estimated",50000,{"$f":"G5","v":50000}]
[null,null,"Fringe Benefits",25000,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",-50000,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D5:D11)","v":0},{"$f":"SUM(E5:E11)","v":0}]
[2,"2021-03-04","Direct Labor",0,0,"We required a vendor for certain mat & misc. items",150000,{"$f":"H5+G13","v":200000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",-150000,0]
[null,null,"Subrecipients/Vendors",150000,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D13:D19)","v":0},{"$f":"SUM(E13:E19)","v":0}]
[3,null,"Direct Labor",100000,0,"We did not require certain equipment",350000,{"$f":"H13+G21","v":550000}]
[null,null,"Fringe Benefits",25000,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",-350000,0]
[null,null,"Materials/Misc.",25000,0]
[null,null,"Subrecipients/Vendors",200000,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D21:D27)","v":0},{"$f":"SUM(E21:E27)","v":0}]
[4,null,"Direct Labor",0,0,null,0,{"$f":"H21+G29","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D29:D35)","v":0},{"$f":"SUM(E29:E35)","v":0}]
[5,null,"Direct Labor",0,0,null,0,{"$f":"H29+G37","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D37:D43)","v":0},{"$f":"SUM(E37:E43)","v":0}]
[6,null,"Direct Labor",0,0,null,0,{"$f":"H37+G45","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D45:D51)","v":0},{"$f":"SUM(E45:E51)","v":0}]
[7,null,"Direct Labor",0,0,null,0,{"$f":"H45+G53","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D53:D59)","v":0},{"$f":"SUM(E53:E59)","v":0}]
[8,null,"Direct Labor",0,0,null,0,{"$f":"H53+G61","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D61:D67)","v":0},{"$f":"SUM(E61:E67)","v":0}]
[9,null,"Direct Labor",0,0,null,0,{"$f":"H61+G69","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D69:D75)","v":0},{"$f":"SUM(E69:E75)","v":0}]
[10,null,"Direct Labor",0,0,null,0,{"$f":"H69+G77","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D77:D83)","v":0},{"$f":"SUM(E77:E83)","v":0}]
[11,null,"Direct Labor",0,0,null,0,{"$f":"H77+G85","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D85:D91)","v":0},{"$f":"SUM(E85:E91)","v":0}]
[12,null,"Direct Labor",0,0,null,0,{"$f":"H85+G93","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D93:D99)","v":0},{"$f":"SUM(E93:E99)","v":0}]
[13,null,"Direct Labor",0,0,null,0,{"$f":"H93+G101","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D101:D107)","v":0},{"$f":"SUM(E101:E107)","v":0}]
[14,null,"Direct Labor",0,0,null,0,{"$f":"H101+G109","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D109:D115)","v":0},{"$f":"SUM(E109:E115)","v":0}]
[15,null,"Direct Labor",0,0,null,0,{"$f":"H109+G117","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D117:D123)","v":0},{"$f":"SUM(E117:E123)","v":0}]
[16,null,"Direct Labor",0,0,null,0,{"$f":"H117+G125","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D125:D131)","v":0},{"$f":"SUM(E125:E131)","v":0}]
[17,null,"Direct Labor",0,0,null,0,{"$f":"H125+G133","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D133:D139)","v":0},{"$f":"SUM(E133:E139)","v":0}]
[18,null,"Direct Labor",0,0,null,0,{"$f":"H133+G141","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D141:D147)","v":0},{"$f":"SUM(E141:E147)","v":0}]
[19,null,"Direct Labor",0,0,null,0,{"$f":"H141+G149","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D149:D155)","v":0},{"$f":"SUM(E149:E155)","v":0}]
[20,null,"Direct Labor",0,0,null,0,{"$f":"H149+G157","v":550000}]
[null,null,"Fringe Benefits",0,0]
[null,null,"Travel",0,0]
[null,null,"Equipment",0,0]
[null,null,"Materials/Misc.",0,0]
[null,null,"Subrecipients/Vendors",0,0]
[null,null,"Indirect Cost",0,0]
[null,null,"Total",{"$f":"SUM(D157:D163)","v":0},{"$f":"SUM(E157:E163)","v":0}]
[]
["Worksheet Specific Instructions"]
["CONDITIONAL FORMATTING APPLIED:  If the Amount of CEC Funds Moving Between Categories is positive, the corresponding Category Budget row will turn green with conditional formatting."]
["CONDITIONAL FORMATTING APPLIED:  If the Amount of CEC Funds Moving Between Categories is negative, the corresponding Category Budget row will turn red with conditional formatting."]
["CONDITIONAL FORMATTING APPLIED:  If the Budget Category Total for the Amount of CEC Funds Moving Between Categories is anything other than zero, the cell will turn red with conditional formatting. This indicates there is not an equal amount of funds moving between categories and requires a correction. However, if the overall CEC Funds are to be increased or decreased, a formal amendment is required. Contact your CAM for more instructions."]
["CONDITIONAL FORMATTING APPLIED:  If the Budget Category Total for the Amount of Match Funds Moving Between Categories is negative, the cell will turn red with conditional formatting. This indicates Match Funds are decreasing and requires a formal amendment. Contact your CAM for more instructions."]
["CONDITIONAL FORMATTING APPLIED:  If the Total Amount of CEC Funds Moving Between Categories is greater than or equal to $150,000, the cell will turn yellow with conditional formatting. This indicates an amendment is required. Contact your CAM for more instructions."]
["CONDITIONAL FORMATTING APPLIED:  If the Total Amount of CEC Funds Moving Between Categories is greater than or equal to $300,000, the cell will turn orange with conditional formatting. This indicates an amendment is required. Contact your CAM for more instructions."]

{"sheet":"Lists","index":10,"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"]