{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Sheet1","Budget","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","CloseOut","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":30,"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":"Sheet1","index":0,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[null,"Beginning Date","2011-07-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R2+N2","v":161877.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:N5)","v":61515.0},null,null,null,{"$f":"SUM(P5:R5)","v":100362.0}]
[null,null,null,null,null,null,null,null,null,null,null,11.0,null,null,null,null,null,null,null,19.0,null,21.0]
[null,"Select A Name","Grant #","PO#","Program ","C1",null,"C2",null,"Federal Funds",null,"Cash Match C1","In-Kind Match C1","Program Income C1","Cash                  Non-Match","Cash Match C2","In-Kind Match C2","Program Income C2",null,"Contact","Phone","Address"]
[1.0,"Camarillo Health Care District","3C-002-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",{"$f":"0.38*J5","v":26423.68},{"$f":"+F5/J5","v":0.38},{"$f":"0.62*J5","v":43112.32},{"$f":"+H5/J5","v":0.62},69536.0,null,{"$f":"46681-M5+8","v":29689.0},17000.0,14826.0,0.0,{"$f":"76163-Q5+8","v":48434.0},27737.0,24191.0,null,"Yvonne Ontiveros","(805) 388-1952 x143 ","3639 E. Las Posas Rd., Camarillo, CA 93010."]
[2.0,"City of Fillmore","3C-004-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",10601.0,{"$f":"+F6/J6","v":0.53005},9399.0,{"$f":"+H6/J6","v":0.46995},20000.0,null,{"$f":"18227-M6","v":8242.0},9985.0,2831.0,null,{"$f":"16163-Q6","v":7308.0},8855.0,3682.0,null,"Annette Cardona","(805) 524-1500 x216","250 Central Ave, Fillmore, CA"]
[3.0,"City of Moorpark","3C-006-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",9815.0,0.4500229252636405,11995.0,0.5499770747363595,{"$f":"+F7+H7","v":21810.0},null,{"$f":"34026.4-M7","v":30559.4},3467.0,2936.4,null,{"$f":"41586.5-Q7","v":25866.5},15720.0,3575.5,null,"Peggy Rothschild","(805) 517-6260","799 Moorpark Ave, Moorpark, CA 93021"]
[4.0,"City of Oxnard","3C-007-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",23547.0,0.30016826861790274,54899.0,0.6998317313820972,{"$f":"+F8+H8","v":78446.0},null,{"$f":"44331-M8","v":22136.0},22195.0,20000.0,7250.0,31990.0,{"$f":"17982-926-926","v":16130.0},5926.0,null,"Beth Vo","(805) 385-7464","300 W. Third St., Ste 302, Oxnard, CA 93030"]
[5.0,"City of Port Hueneme","3C-008-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",0.0,0.0,15000.0,1.0,{"$f":"+H9","v":15000.0},null,null,null,null,null,11500.0,8000.0,5400.0,null,"Shelly Kluksdahl","(805) 986-6554","250 N. Ventura Rd., Port Hueneme, CA 93041"]
[6.0,"City of Santa Paula","3C-010-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",{"$f":"+J10","v":20000.0},1.0,0.0,0.0,20000.0,null,20000.0,2900.0,12016.0,null,null,null,null,null,"Susan Williams","(805) 933-4204","PO Box 569, Santa Paula, CA 93061"]
[7.0,"City of Simi Valley","3C-011-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",14915.0,0.21622209336039433,54065.0,0.7837779066396057,{"$f":"+F11+H11","v":68980.0},null,null,45100.0,32900.0,null,null,null,56600.0,null,"Mark Oyler","(805) 583-6758","3900 Avenida Simi, Simi Valley, CA3063"]
[8.0,"City of Ventura (W)","3C-012-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",25090.0,0.4112777641176953,35915.0,0.5887222358823048,61005.0,null,null,2083.0,16220.0,null,null,4043.0,2780.0,null,"Kathi Lowe","(805) 624-7866","PO Box 99 Ventura, CA 93002"]
[9.0,"Conejo Recreation & Parks District","3C-003-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",{"$f":"J13","v":28460.0},1.0,0.0,0.0,28460.0,null,{"$f":"101445-M13","v":69405.0},32040.0,30016.0,null,null,null,null,null," Andrea Koval","(805) 381-2744","403 W Hillcrest, Thousand Oaks, CA 91360"]
[10.0,"San Salvador Mission - Piru","3C-009-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program"]
[11.0,"HELP of Ojai ","3C-005-071213-R1","PC5700BTBD","VCAAA Senior Nutrition Program",{"$f":"0.23*J15","v":16100.0},0.23,{"$f":"0.77*J15","v":53900.0},0.77,70000.0,null,3658.0,{"$f":"12186-3658","v":8528.0},8196.0,null,12245.0,{"$f":"104397-12245","v":92152.0},32943.0,null,"Terri Wolfe","(805) 646-5122","111 W. Santa Ana, Ojai, CA 93024"]
[]
[]
[]
[]
[null,"Dianne Beeler",null,"PC5700B120326",null,{"$f":"J20*0.47","v":9400.0},null,{"$f":"J20*0.53","v":10600.0},null,20000.0]
[null,"Jordanos","3C-001-071213-R1","PC5700BTBD",null,{"$f":"J21-H21","v":305500.0},null,344500.0,null,650000.0]
[null,"Marianne Murphy",null,"PC5700B120330",null,{"$f":"0.47*J22","v":940.0},null,{"$f":"0.53*J22","v":1060.0},null,2000.0]
[null,"Patti Jaeger",null,"PC5700B120095",null,{"$f":"0.47*J23","v":18800.0},null,{"$f":"0.53*J23","v":21200.0},null,40000.0]
[]
[null,null,null,null,null,{"$f":"SUM(F18:F23)","v":334640.0},null,{"$f":"SUM(H18:H23)","v":377360.0},null,{"$f":"SUM(J18:J23)","v":712000.0}]

{"sheet":"Budget","index":1,"n_rows":126,"n_cols":32,"rows_kept":126,"cut":false,"hidden":false,"merged":[[35,1,35,2],[35,11,35,12],[36,1,36,2],[36,11,36,12],[29,1,29,2],[29,11,29,12],[32,1,32,2],[51,1,51,8],[51,11,51,18],[46,1,46,2],[46,11,46,12],[47,1,47,2],[47,11,47,12],[49,1,49,2],[49,11,49,12],[25,22,25,24],[32,11,32,12],[26,22,26,24],[27,22,27,24],[28,1,28,2],[28,11,28,12],[28,22,28,24],[29,22,29,24],[20,23,20,24],[20,29,20,30],[23,22,23,24],[24,1,24,2],[24,11,24,12],[24,22,24,24],[12,26,12,29],[13,26,13,29],[19,1,19,2],[19,11,19,12],[19,23,19,24],[19,29,19,30],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[7,13,8,13],[5,12,6,12],[5,15,5,16],[5,17,5,18],[7,15,7,16],[7,17,7,18],[6,15,6,16],[6,17,6,18],[9,1,9,2],[9,11,9,12],[7,5,7,6],[7,7,7,8],[7,11,8,12],[7,1,8,2],[7,3,8,3],[5,1,6,1],[5,2,6,2],[5,5,5,6],[5,7,5,8],[5,11,6,11],[6,5,6,6],[6,7,6,8],[1,4,1,5],[1,14,1,15],[4,2,4,9],[4,12,4,19],[4,22,4,29],[0,24,0,26],[47,21,48,23],[47,24,48,31],[30,22,30,24],[39,22,39,24],[31,22,31,24],[29,29,33,30],[7,24,7,25],[5,21,6,21],[5,22,6,23],[5,24,5,25],[6,24,6,25],[13,21,13,22],[11,21,12,22],[13,23,13,25],[12,23,12,25]]}
[null,"VCAAA Senior Nutrition Program",null,null,null,null,null,null,null,null,null,"VCAAA Senior Nutrition Program",null,null,null,null,null,null,null,null,null,"VCAAA Senior Nutrition Program",null,null,"SNP RFP \"ATTACHMENT B\"",null,null,null,"Enter budget data in light blue cells!"]
[null,"PROJECT BUDGET - July 1, 2020  through June 30, 2021",null,null,"Congregate Meals - C1",null,null,null,null,null,null,{"$f":"+B2","v":"PROJECT BUDGET - July 1, 2020  through June 30, 2021"},null,null,"Home Delivered Meals - C2",null,null,null,null,null,null,{"$f":"+L2","v":"PROJECT BUDGET - July 1, 2020  through June 30, 2021"},null,null,null,null,null,"2020-07-01","2021-06-30"]
[]
[]
[null,"AGENCY NAME:      ",{"$f":"+W5","v":"Agency Name"},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},null,"AGENCY NAME:       ",{"$f":"LEFT(C5,FIND(\" \",C5))&MID(C5,FIND(\" \",C5,1)+1,LEN(C5))","v":"Agency Name"},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},{"$f":"LEFT(#REF!,FIND(\" \",#REF!))&MID(#REF!,FIND(\" \",#REF!,1)+1,LEN(#REF!))","v":{"$error":"#REF!"}},null,"AGENCY NAME:       ","Agency Name"]
[null,"ESTIMATED NUMBER OF MEALS (ANNUAL):",1000.0,"Cost/Meal","Grant/Meal","CONTACT NAME",null,{"$f":"+R6","v":"First Last"},null,null,null,"ESTIMATED NUMBER OF MEALS (ANNUAL):",1000.0,"Cost/Meal","Grant/Meal","CONTACT NAME",null,{"$f":"+AA6","v":"First Last"},null,null,null,"ESTIMATED NUMBER OF MEALS (ANNUAL):",{"$f":"+C6+M6","v":2000.0},null,"CONTACT NAME",null,"First Last"]
[null,null,null,{"$f":"IFERROR(+D50/C6,0)","v":0.0},{"$f":"IFERROR(+E50/C6,0)","v":0.0},"PHONE NUMBER",null,{"$f":"+R7","v":"(XXX) XXX-XXXX"},null,null,null,null,null,{"$f":"+N50/M6","v":0.0},{"$f":"+O50/M6","v":0.0},"PHONE NUMBER",null,{"$f":"+AA7","v":"(XXX) XXX-XXXX"},null,null,null,null,null,null,"PHONE NUMBER",null,"(XXX) XXX-XXXX"]
[null,"PROJECT BUDGET CATEGORIES",null,"C1 Total Program Costs","VCAAA","MATCH",null,"NON-MATCH",null,"PROGRAM",null,"PROJECT BUDGET CATEGORIES",null,"C2 Total Program Costs","VCAAA","MATCH",null,"NON-MATCH",null,"PROGRAM",null,"PO#",null,null,"    ADDRESS",null,"Street Address, City, CA 93XXX"]
[null,null,null,null,"GRANT","CASH","IN-KIND","CASH","IN-KIND","INCOME*",null,null,null,null,"GRANT","CASH","IN-KIND","CASH","IN-KIND","INCOME*",null,"Contract#: "]
[null,"PERSONNEL (List title & pay):",null,null,null,null,null,null,null,null,null,"PERSONNEL (List title & pay):",null,null,null,null,null,null,null,null,null,null,null,"Catalog of Federal Domestic Assistance (CFDA)#:",null,null,null,null,"  Title III C - 93.045"]
[null,"Admin/Fiscal","Position Title $XX.XX/hr",{"$f":"SUM(E11:J11)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B11","v":"Admin/Fiscal"},{"$f":"+C11","v":"Position Title $XX.XX/hr"},{"$f":"SUM(O11:T11)","v":0.0}]
[null,"Site/ HDM/MOW Coordinator","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,{"$f":"+B12","v":"Site/ HDM/MOW Coordinator"},{"$f":"+C12","v":"Position Title $XX.XX/hr"},0.0,null,null,null,null,null,null,null,"Service Component(s): "]
[null,"Cook","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,"Cook","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,null,null,"CONGREGATE MEALS OPERATIONS (Title III C1)",null,null,"HOME-DELIVERED MEALS OPERATIONS (Title III C2)"]
[null,"Volunteers:","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,"Volunteers:","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,"Check any that apply -->",null,"X",null,null,"X"]
[null,"Volunteers:","Position Title $XX.XX/hr",0.0,null,null,null,null,null,null,null,"Volunteers:","Position Title $XX.XX/hr",0.0]
[null,null,null,0.0,null,null,null,null,null,null,null,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,"Choose from drop-down boxes"]
[" ",null,null,0.0,null,null,null,null,null,null,null,0.0,0.0,0.0,null,null,null,null,null,null,null,"Service Region(s):",null,"All (includes the entire county)"]
[null,null,null,0.0,null,null,null,null,null,null,null,0.0,null,0.0]
[]
[null,"A. TOTAL PERSONNEL",null,{"$f":"SUM(D11:D19)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"A. TOTAL PERSONNEL",null,{"$f":"SUM(N11:N19)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"Total Project Cost:",null,{"$f":"+AB32","v":0.0},null,null,null,"VCAAA Grant Amount:",null,{"$f":"+AB40","v":0.0}]
[null,"TRAVEL & TRAINING:",null,null,null,null,null,null,null,null,null,"TRAVEL & TRAINING:",null,null,null,null,null,null,null,null,null,"Cost per Meal",null,{"$f":"+X20/$W$6","v":0.0},null,null,null,"Reimbursement per Meal:",null,{"$f":"+AD20/$W$6","v":0.0}]
[null,"Travel/Mileage",null,{"$f":"SUM(E22:J22)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B22","v":"Travel/Mileage"},null,{"$f":"SUM(O22:T22)","v":0.0},null,null,null,null,null,null,null,null,"BUDGET SUMMARY :"]
[null,"Training",null,{"$f":"SUM(E23:J23)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B23","v":"Training"},null,{"$f":"SUM(O23:T23)","v":0.0}]
[null,null,null,{"$f":"SUM(E24:J24)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B24","v":0.0},null,{"$f":"SUM(O24:T24)","v":0.0},null,null,null,null,null,null,null,null,"Cost Category",null,null,"C1","C2","Total "]
[null,"B. TOTAL TRAVEL & TRAINING",null,{"$f":"SUM(D22:D24)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"B. TOTAL TRAVEL & TRAINING",null,{"$f":"SUM(N22:N24)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,null,"Personnel ",null,null,{"$f":"+D20","v":0.0},{"$f":"+N20","v":0.0},{"$f":"+Z25+AA25","v":0.0}]
[null,"EQUIPMENT Etc",null,null," ",null,null,null,null,null,null,"EQUIPMENT Etc",null,null," ",null,null,null,null,null,null,null,"Travel & Training ",null,null,{"$f":"+D25","v":0.0},{"$f":"+N25","v":0.0},0.0]
[null,"Equipment ",null,{"$f":"SUM(E27:J27)","v":0.0},null,null,null,null,null,null,null," Equipment",null,{"$f":"SUM(O27:T27)","v":0.0},null,null,null,null,null,null,null,null,"Equipment ",null,null,{"$f":"+D29","v":0.0},{"$f":"+N29","v":0.0},0.0]
[null,null,null,{"$f":"SUM(E28:J28)","v":0.0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O28:T28)","v":0.0},null,null,null,null,null,null,null,null,"Consultants",null,null,{"$f":"+D33","v":0.0},{"$f":"+N33","v":0.0},0.0]
[null,"C. TOTAL EQUIPMENT",null,{"$f":"SUM(D27:D28)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"C. TOTAL EQUIPMENT",null,{"$f":"SUM(N27:N28)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,null,"Food",null,null,{"$f":"+D36","v":0.0},{"$f":"+N36","v":0.0},0.0]
[null,"CONSULTANTS/SUB-CONTRACTORS:",null,null,null,null,null,null,null,null,null,"CONSULTANTS/SUB-CONTRACTORS:",null,null,null,null,null,null,null,null,null,null,"Other ",null,null,{"$f":"+D48-Z31","v":0.0},{"$f":"+N48-AA31","v":0.0},0.0,null,"All numbers in this section will populate automatically from the Budget Detail Sheets"]
[null,"Congregate or HDM Meals",null,{"$f":"SUM(E31:J31)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B31","v":"Congregate or HDM Meals"},null,{"$f":"SUM(O31:T31)","v":0.0},null,null,null,null,null,null,null,null,"Indirect Costs (no more than 10%)",null,null,{"$f":"+D44","v":0.0},{"$f":"+N44","v":0.0},0.0]
[null,"Food Share Delivery Cost",null,{"$f":"SUM(E32:J32)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B32","v":"Food Share Delivery Cost"},null,{"$f":"SUM(O32:T32)","v":0.0},null,null,null,null,null,null,null,null,"TOTAL PROGRAM COSTS",null,null,{"$f":"SUM(Z25:Z31)","v":0.0},{"$f":"SUM(AA25:AA31)","v":0.0},{"$f":"SUM(AB25:AB31)","v":0.0}]
[null,"D. TOTAL CONSULTANTS",null,{"$f":"SUM(D31:D32)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"D. TOTAL CONSULTANTS",null,{"$f":"SUM(N31:N32)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,null,"LESS:"]
[null,"FOOD:",null,null,null,null,null,null,null,null,null,"FOOD:",null,null,null,null,null,null,null,null,null,null,"Cash Match ",null,null,{"$f":"+F50","v":0.0},{"$f":"+P50","v":0.0},{"$f":"+Z34+AA34","v":0.0}]
[null,"Food Cost ",null,{"$f":"SUM(E35:J35)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B35","v":"Food Cost "},null,{"$f":"SUM(O35:T35)","v":0.0},null,null,null,null,null,null,null,null,"In-Kind Match ",null,null,{"$f":"+G50","v":0.0},{"$f":"+Q50","v":0.0},{"$f":"+Z35+AA35","v":0.0}]
[null,"E. TOTAL FOOD",null,{"$f":"SUM(D35:D35)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,"E. TOTAL FOOD",null,{"$f":"SUM(N35:N35)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,null,null,"Non-Match",null,null,{"$f":"+H50+I50","v":0.0},{"$f":"+R50+S50","v":0.0},{"$f":"+Z36+AA36","v":0.0}]
[null,"OTHER COSTS:",null,null,null,null,null,null,null,null,null,"OTHER COSTS:",null,null,null,null,null,null,null,null,null,null,"TOTAL MATCH/NON MATCH",null,null,{"$f":"SUM(Z34:Z36)","v":0.0},{"$f":"SUM(AA34:AA36)","v":0.0},{"$f":"SUM(AB34:AB36)","v":0.0}]
[null,"Supplies:Non food(Bags,liners etc)",null,{"$f":"SUM(E38:J38)","v":0.0},null,null,null,null,null,null,null,{"$f":"+B38","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"SUM(O38:T38)","v":0.0},null,null,null,null,null,null,null,null,"Donations for meal service",null,null,{"$f":"+J50","v":0.0},{"$f":"+T50","v":0.0},{"$f":"+Z38+AA38","v":0.0}]
[null,"Health permit",null,0.0,null,null,null,null,null,null,null,"Health permit",null,0.0,null,null,null,null,null,null,null,null,"TOTAL PROGRAM INCOME",null,null,{"$f":"+Z38","v":0.0},{"$f":"+AA38","v":0.0},{"$f":"+AB38","v":0.0}]
[null,"Rent",null,0.0,null,null,null,null,null,null,null,"Rent",null,0.0,null,null,null,null,null,null,null,null,"TOTAL GRANT AWARD",null,null,{"$f":"+Z32-Z37-Z39","v":0.0},{"$f":"+AA32-AA37-AA39","v":0.0},{"$f":"+Z40+AA40","v":0.0}]
[null,"Program Publicity",null,0.0,null,null,null,null,null,null,null,"Program Publicity",null,0.0]
[null,"Other",null,0.0,null,null,null,null,null,null,null,"Other",null,0.0]
[null,"Other",null,0.0,null,null,null,null,null,null,null,"Other",null,0.0,null,null,null,null,null,null,null,"Describe Source of Cash Match:",null,null," "]
[null,"Indirect Costs (no more than 10% of grant funds)",null,0.0,null,null,null,null,null,null,null,"Indirect Costs (no more than 10% of grant funds)",null,0.0,null,null,null,null,null,null,null,"E.g., Salaries and other costs paid for by own organization"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Describe Source of In-Kind Match:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.g., Kitchen, greeters and driver volunteers, rent etc."]
[null,"F. TOTAL OTHER COSTS",null,{"$f":"SUM(D38:D47)","v":0.0},{"$f":"SUM(E38:E47)","v":0.0},0.0,0.0,0.0,0.0,0.0,null,"TOTAL OTHER COSTS",null,{"$f":"SUM(N38:N47)","v":0.0},{"$f":"SUM(O38:O47)","v":0.0},0.0,0.0,0.0,0.0,0.0,null,"GRANTEE BUDGET AUTHORIZATION"]
[]
[null,"TOTAL PROGRAM COSTS",null,{"$f":"+D20+D25+D29+D33+D36+D48","v":0.0},{"$f":"+E20+E25+E29+E33+E36+E48","v":0.0},0.0,0.0,0.0,0.0,0.0,null,"TOTAL PROGRAM COSTS",null,{"$f":"+N20+N25+N29+N33+N36+N48","v":0.0},{"$f":"+O20+O25+O29+O33+O36+O48","v":0.0},0.0,0.0,0.0,0.0,0.0,null,"Authorized Signature:",null,null,null,"Project Director Signature :"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Print Name & Title:",null,null,"Date","Print Name & Title:",null,null,null,null,null,"Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APPROVALS - FOR VCAAA USE ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grants Manager",null,null,null,"Date","Fiscal Officer",null,null,null,null,"Date"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camarillo, Somis, Santa Rosa Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fillmore "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moorpark "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxnard, El Rio, Nyeland Acres, Del Norte, Hollywood Beach "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Port Hueneme "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Paula "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simi Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura, Saticoy, Montalvo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousand Oaks, Newbury Park"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ojai Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piru, Rancho Sespe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All (includes the entire county)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Admin/Fiscal",null,"MEAL PREPARATION, PACKAGING & DELIVERY ",null,null,null,"Camarillo Health Care District"]
[null,"Meal Site Coordinator",null,"LOCAL STORAGE & DELIVERY",null,null,null,"City of Fillmore"]
[null,"Congregate Coordinator",null,"CONGREGATE MEALS OPERATIONS (Title III C1)",null,null,null,"City of Moorpark"]
[null,"HDM/MOW Coordinator",null,"HOME-DELIVERED MEALS OPERATIONS (Title III C2)",null,null,null,"City of Oxnard"]
[null,"Cook",null,"ALL",null,null,null,"City of Port Hueneme"]
[null,"Kitchen Staff/Assts",null,null,null,null,null,"City of Santa Paula"]
[null,"PR CP Coordinator",null,null,null,null,null,"City of Simi Valley"]
[null,"Volunteer Servers",null,null,null,null,null,"City of Ventura (E)"]
[null,"Volunteer Hosts",null,null,null,null,null,"City of Ventura (W)"]
[null,"Volunteer Kitchen",null,null,null,null,null,"Conejo Recreation & Parks District"]
[null,"Volunteer Drivers",null,null,null,null,null,"HELP of Ojai "]
[null,null,null,null,null,null,null,"San Salvador Mission - Piru"]

{"sheet":"Jul","index":2,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[66,6,66,7],[64,15,64,16],[65,6,65,7],[56,8,56,11],[64,11,64,13],[56,0,56,1],[34,0,34,1],[64,6,64,7],[56,13,56,17],[0,1,0,3],[55,13,55,17],[55,8,55,11],[2,2,2,3],[8,8,8,17],[26,0,26,1],[57,0,57,17],[52,0,52,1],[30,0,30,1],[49,0,49,1],[64,0,64,1],[54,13,54,17],[54,8,54,11],[53,0,53,1],[7,0,7,1],[2,9,2,13],[37,0,37,1],[55,0,55,1],[8,0,8,1],[21,0,21,1],[54,0,54,1],[9,2,9,3]]}
["Contractor Name: ",{"$f":"+Budget!C5","v":"Agency Name"},null,null,"Month:",{"$f":"+Budget!AB2","v":"2020-07-01"},null,null,"PO#",{"$f":"+Budget!W8","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
["Project Name: ",{"$f":"VLOOKUP($B$1,Sheet1!$B$5:$V$17,4,FALSE)","v":{"$error":"#N/A"}},null,null,"Grant#: ",{"$f":"+Budget!V10","v":0.0},null,null,"Contact: ",{"$f":"+Budget!AA6","v":"First Last"},null,"Phone:  ",{"$f":"+Budget!AA7","v":"(XXX) XXX-XXXX"},null,null,"Total C1/C2:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Budget!AA8","v":"Street Address, City, CA 93XXX"},{"$f":"VLOOKUP($B$1,Sheet1!$B$5:$V$17,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,Sheet1!$B$5:$V$17,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,Sheet1!$B$5:$V$17,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,Sheet1!$B$5:$V$17,19,FALSE)","v":{"$error":"#N/A"}}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",0.0,0.0,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5","v":0.0},{"$f":"+D5","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YTD"]
[" Item  Description",null,"Authorized Budget C1","Authorized Budget C2","YTD Actual Expenses C1","YTD Actual Expenses C2","Current Month Expenses C1","Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1",{"$f":"+Budget!AA36","v":0.0},null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+C53","v":0.0},{"$f":"+D53","v":0.0},{"$f":"+G8","v":0.0},{"$f":"+H8","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Budget!B11","v":"Admin/Fiscal"},{"$f":"+Budget!C11","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D11","v":0.0},{"$f":"+Budget!N11","v":0.0},{"$f":"+G13","v":0.0},{"$f":"+H13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13","v":0.0},{"$f":"+J13","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B12","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Budget!C12","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D12","v":0.0},{"$f":"+Budget!N12","v":0.0},{"$f":"+G14","v":0.0},{"$f":"+H14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B13","v":"Cook"},{"$f":"+Budget!C13","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D13","v":0.0},{"$f":"+Budget!N13","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B14","v":"Volunteers:"},{"$f":"+Budget!C14","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D14","v":0.0},{"$f":"+Budget!N14","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B15","v":"Volunteers:"},{"$f":"+Budget!C15","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D15","v":0.0},{"$f":"+Budget!N15","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B16","v":0.0},{"$f":"+Budget!C18","v":0.0},{"$f":"+Budget!D16","v":0.0},{"$f":"+Budget!N16","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B17","v":0.0},{"$f":"+Budget!C16","v":0.0},{"$f":"+Budget!D17","v":0.0},{"$f":"+Budget!N17","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!B18","v":0.0},{"$f":"+Budget!C17","v":0.0},{"$f":"+Budget!D18","v":0.0},{"$f":"+Budget!N18","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,null,null,null,{"$f":"+G21","v":0.0},{"$f":"+H21","v":0.0},{"$f":"SUM(I21+K21+M21+O21+Q21)","v":0.0},{"$f":"SUM(J21+L21+N21+P21+R21)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},{"$f":"SUM(D13:D21)","v":0.0},{"$f":"SUM(E13:E21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K13:K21)","v":0.0},{"$f":"SUM(L13:L21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Budget!L22","v":"Travel/Mileage"},null,{"$f":"+Budget!D22","v":0.0},{"$f":"+Budget!N22","v":0.0},{"$f":"+G24","v":0.0},0.0,{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L23","v":"Training"},null,{"$f":"+Budget!D23","v":0.0},{"$f":"+Budget!N23","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L24","v":0.0},null,{"$f":"+Budget!D24","v":0.0},{"$f":"+Budget!N24","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},{"$f":"SUM(D24:D26)","v":0.0},{"$f":"SUM(E24:E26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Budget!L27","v":" Equipment"},null,{"$f":"+Budget!D27","v":0.0},{"$f":"+Budget!N27","v":0.0},{"$f":"+G29","v":0.0},{"$f":"+H29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L28","v":0.0},null,{"$f":"+Budget!D28","v":0.0},{"$f":"+Budget!N28","v":0.0},{"$f":"+G30","v":0.0},{"$f":"+H30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},{"$f":"SUM(D29:D30)","v":0.0},{"$f":"SUM(E29:E30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Budget!L31","v":"Congregate or HDM Meals"},null,{"$f":"+Budget!D31","v":0.0},{"$f":"+Budget!N31","v":0.0},{"$f":"+G33","v":0.0},{"$f":"+H33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L32","v":"Food Share Delivery Cost"},null,{"$f":"+Budget!D32","v":0.0},{"$f":"+Budget!N32","v":0.0},{"$f":"+G34","v":0.0},{"$f":"+H34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},{"$f":"SUM(D33:D34)","v":0.0},{"$f":"SUM(E33:E34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Budget!L35","v":"Food Cost "},null,{"$f":"+Budget!D35","v":0.0},{"$f":"+Budget!N35","v":0.0},{"$f":"+G37","v":0.0},{"$f":"+H37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Budget!L38","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Budget!D38","v":0.0},{"$f":"+Budget!N38","v":0.0},{"$f":"+G40","v":0.0},{"$f":"+H40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L39","v":"Health permit"},null,{"$f":"+Budget!D39","v":0.0},{"$f":"+Budget!N39","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L40","v":"Rent"},null,{"$f":"+Budget!D40","v":0.0},{"$f":"+Budget!N40","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L41","v":"Program Publicity"},null,{"$f":"+Budget!D41","v":0.0},{"$f":"+Budget!N41","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L42","v":"Other"},null,{"$f":"+Budget!D42","v":0.0},{"$f":"+Budget!N42","v":0.0},{"$f":"+G44","v":0.0},0.0,{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L43","v":"Other"},null,{"$f":"+Budget!D43","v":0.0},{"$f":"+Budget!N43","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L44","v":"Indirect Costs (no more than 10% of grant funds)"},null,{"$f":"+Budget!D44","v":0.0},{"$f":"+Budget!N44","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L45","v":0.0},null,{"$f":"+Budget!D45","v":0.0},{"$f":"+Budget!N45","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L46","v":0.0},null,{"$f":"+Budget!D46","v":0.0},{"$f":"+Budget!N46","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"+Budget!L47","v":0.0},null,{"$f":"+Budget!D47","v":0.0},{"$f":"+Budget!N47","v":0.0},0.0,0.0,0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,{"$f":"SUM(E50,E38,E35,E31,E27,E22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,"Model #","Serial #","Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,"Total Grant",{"$f":"+T53+U53","v":0.0}]
[]
[]
["*Equipment is property of the VCAAA/CDA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title"]
[null,null,null,null,null,"Name"]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title"]
[null,null,null,null,null,"Name:"]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,"Date:",null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval:",null,"Date:"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66","v":0.0},{"$f":"+J66","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Aug","index":3,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[64,6,64,7],[34,0,34,1],[66,6,66,7],[65,6,65,7],[64,0,64,1],[57,0,57,17],[64,11,64,13],[64,15,64,17],[56,8,56,11],[56,13,56,17],[55,0,55,1],[56,0,56,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[8,8,8,17],[55,8,55,11],[49,0,49,1],[37,0,37,1],[55,13,55,17],[54,8,54,11],[54,13,54,17],[9,2,9,3],[8,0,8,1],[26,0,26,1],[21,0,21,1],[30,0,30,1]]}
["Contractor Name: ",{"$f":"+Jul!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Jul!F1+31","v":"2020-08-01"},null,null,"PO#",{"$f":"+Jul!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Jul!P1","v":0.0},"C2:",{"$f":"+Jul!R1","v":0.0}]
["Project Name: ",{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Jul!F2","v":0.0},null,null,"Contact: ",{"$f":"+Jul!J2","v":"First Last"},null,"Phone:  ",{"$f":"+Jul!M2","v":"(XXX) XXX-XXXX"},null,null,{"$f":"+Jul!P2","v":"Total C1/C2:"},null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Jul!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Jul!C6","v":0.0},{"$f":"+D5+Jul!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Jul!C8","v":0.0},{"$f":"+Jul!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Jul!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Jul!C13","v":0.0},{"$f":"+Jul!D13","v":0.0},{"$f":"SUM(G13)+Jul!E13","v":0.0},{"$f":"SUM(H13)+Jul!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Jul!T13","v":0.0},{"$f":"+J13+Jul!U13","v":0.0},{"$f":"+K13+Jul!V13","v":0.0},{"$f":"+L13+Jul!W13","v":0.0},{"$f":"+M13+Jul!X13","v":0.0},{"$f":"+N13+Jul!Y13","v":0.0},{"$f":"+O13+Jul!Z13","v":0.0},{"$f":"+P13+Jul!AA13","v":0.0},{"$f":"+Q13+Jul!AB13","v":0.0},{"$f":"+R13+Jul!AC13","v":0.0}]
[{"$f":"+Jul!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Jul!C14","v":0.0},{"$f":"+Jul!D14","v":0.0},{"$f":"SUM(G14)+Jul!E14","v":0.0},{"$f":"SUM(H14)+Jul!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Jul!T14","v":0.0},{"$f":"+J14+Jul!U14","v":0.0},{"$f":"+K14+Jul!V14","v":0.0},{"$f":"+L14+Jul!W14","v":0.0},{"$f":"+M14+Jul!X14","v":0.0},{"$f":"+N14+Jul!Y14","v":0.0},{"$f":"+O14+Jul!Z14","v":0.0},{"$f":"+P14+Jul!AA14","v":0.0},{"$f":"+Q14+Jul!AB14","v":0.0},{"$f":"+R14+Jul!AC14","v":0.0}]
[{"$f":"+Jul!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Jul!C15","v":0.0},{"$f":"+Jul!D15","v":0.0},{"$f":"SUM(G15)+Jul!E15","v":0.0},{"$f":"SUM(H15)+Jul!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Jul!T15","v":0.0},{"$f":"+J15+Jul!U15","v":0.0},{"$f":"+K15+Jul!V15","v":0.0},{"$f":"+L15+Jul!W15","v":0.0},{"$f":"+M15+Jul!X15","v":0.0},{"$f":"+N15+Jul!Y15","v":0.0},{"$f":"+O15+Jul!Z15","v":0.0},{"$f":"+P15+Jul!AA15","v":0.0},{"$f":"+Q15+Jul!AB15","v":0.0},{"$f":"+R15+Jul!AC15","v":0.0}]
[{"$f":"+Jul!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Jul!C16","v":0.0},{"$f":"+Jul!D16","v":0.0},{"$f":"SUM(G16)+Jul!E16","v":0.0},{"$f":"SUM(H16)+Jul!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Jul!T16","v":0.0},{"$f":"+J16+Jul!U16","v":0.0},{"$f":"+K16+Jul!V16","v":0.0},{"$f":"+L16+Jul!W16","v":0.0},{"$f":"+M16+Jul!X16","v":0.0},{"$f":"+N16+Jul!Y16","v":0.0},{"$f":"+O16+Jul!Z16","v":0.0},{"$f":"+P16+Jul!AA16","v":0.0},{"$f":"+Q16+Jul!AB16","v":0.0},{"$f":"+R16+Jul!AC16","v":0.0}]
[{"$f":"+Jul!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Jul!C17","v":0.0},{"$f":"+Jul!D17","v":0.0},{"$f":"SUM(G17)+Jul!E17","v":0.0},{"$f":"SUM(H17)+Jul!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Jul!T17","v":0.0},{"$f":"+J17+Jul!U17","v":0.0},{"$f":"+K17+Jul!V17","v":0.0},{"$f":"+L17+Jul!W17","v":0.0},{"$f":"+M17+Jul!X17","v":0.0},{"$f":"+N17+Jul!Y17","v":0.0},{"$f":"+O17+Jul!Z17","v":0.0},{"$f":"+P17+Jul!AA17","v":0.0},{"$f":"+Q17+Jul!AB17","v":0.0},{"$f":"+R17+Jul!AC17","v":0.0}]
["Volunteers",{"$f":"+Jul!B18","v":0.0},{"$f":"+Jul!C18","v":0.0},{"$f":"+Jul!D18","v":0.0},{"$f":"SUM(G18)+Jul!E18","v":0.0},{"$f":"SUM(H18)+Jul!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Jul!T18","v":0.0},{"$f":"+J18+Jul!U18","v":0.0},{"$f":"+K18+Jul!V18","v":0.0},{"$f":"+L18+Jul!W18","v":0.0},{"$f":"+M18+Jul!X18","v":0.0},{"$f":"+N18+Jul!Y18","v":0.0},{"$f":"+O18+Jul!Z18","v":0.0},{"$f":"+P18+Jul!AA18","v":0.0},{"$f":"+Q18+Jul!AB18","v":0.0},{"$f":"+R18+Jul!AC18","v":0.0}]
["Volunteers",{"$f":"+Jul!B19","v":0.0},{"$f":"+Jul!C19","v":0.0},{"$f":"+Jul!D19","v":0.0},{"$f":"SUM(G19)+Jul!E19","v":0.0},{"$f":"SUM(H19)+Jul!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Jul!T19","v":0.0},{"$f":"+J19+Jul!U19","v":0.0},{"$f":"+K19+Jul!V19","v":0.0},{"$f":"+L19+Jul!W19","v":0.0},{"$f":"+M19+Jul!X19","v":0.0},{"$f":"+N19+Jul!Y19","v":0.0},{"$f":"+O19+Jul!Z19","v":0.0},{"$f":"+P19+Jul!AA19","v":0.0},{"$f":"+Q19+Jul!AB19","v":0.0},{"$f":"+R19+Jul!AC19","v":0.0}]
[{"$f":"+Jul!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Jul!C20","v":0.0},{"$f":"+Jul!D20","v":0.0},{"$f":"SUM(G20)+Jul!E20","v":0.0},{"$f":"SUM(H20)+Jul!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Jul!T20","v":0.0},{"$f":"+J20+Jul!U20","v":0.0},{"$f":"+K20+Jul!V20","v":0.0},{"$f":"+L20+Jul!W20","v":0.0},{"$f":"+M20+Jul!X20","v":0.0},{"$f":"+N20+Jul!Y20","v":0.0},{"$f":"+O20+Jul!Z20","v":0.0},{"$f":"+P20+Jul!AA20","v":0.0},{"$f":"+Q20+Jul!AB20","v":0.0},{"$f":"+R20+Jul!AC20","v":0.0}]
[{"$f":"+Jul!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},null,null,{"$f":"SUM(G21)+Jul!E21","v":0.0},{"$f":"SUM(H21)+Jul!F21","v":0.0},{"$f":"SUM(I21+K21+M21+O21+Q21)","v":0.0},{"$f":"SUM(J21+L21+N21+P21+R21)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Jul!T21","v":0.0},{"$f":"+J21+Jul!U21","v":0.0},{"$f":"+K21+Jul!V21","v":0.0},{"$f":"+L21+Jul!W21","v":0.0},{"$f":"+M21+Jul!X21","v":0.0},{"$f":"+N21+Jul!Y21","v":0.0},{"$f":"+O21+Jul!Z21","v":0.0},{"$f":"+P21+Jul!AA21","v":0.0},{"$f":"+Q21+Jul!AB21","v":0.0},{"$f":"+R21+Jul!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Jul!A24","v":"Travel/Mileage"},null,{"$f":"+Jul!C24","v":0.0},{"$f":"+Jul!D24","v":0.0},{"$f":"SUM(G24)+Jul!E24","v":0.0},{"$f":"SUM(H24)+Jul!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Jul!T24","v":0.0},{"$f":"+J24+Jul!U24","v":0.0},{"$f":"+K24+Jul!V24","v":0.0},{"$f":"+L24+Jul!W24","v":0.0},{"$f":"+M24+Jul!X24","v":0.0},{"$f":"+N24+Jul!Y24","v":0.0},{"$f":"+O24+Jul!Z24","v":0.0},{"$f":"+P24+Jul!AA24","v":0.0},{"$f":"+Q24+Jul!AB24","v":0.0},{"$f":"+R24+Jul!AC24","v":0.0}]
[{"$f":"+Jul!A25","v":"Training"},null,{"$f":"+Jul!C25","v":0.0},{"$f":"+Jul!D25","v":0.0},{"$f":"SUM(G25)+Jul!E25","v":0.0},{"$f":"SUM(H25)+Jul!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Jul!T25","v":0.0},{"$f":"+J25+Jul!U25","v":0.0},{"$f":"+K25+Jul!V25","v":0.0},{"$f":"+L25+Jul!W25","v":0.0},{"$f":"+M25+Jul!X25","v":0.0},{"$f":"+N25+Jul!Y25","v":0.0},{"$f":"+O25+Jul!Z25","v":0.0},{"$f":"+P25+Jul!AA25","v":0.0},{"$f":"+Q25+Jul!AB25","v":0.0},{"$f":"+R25+Jul!AC25","v":0.0}]
[{"$f":"+Jul!A26","v":0.0},null,{"$f":"+Jul!C26","v":0.0},{"$f":"+Jul!D26","v":0.0},{"$f":"SUM(G26)+Jul!E26","v":0.0},{"$f":"SUM(H26)+Jul!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Jul!T26","v":0.0},{"$f":"+J26+Jul!U26","v":0.0},{"$f":"+K26+Jul!V26","v":0.0},{"$f":"+L26+Jul!W26","v":0.0},{"$f":"+M26+Jul!X26","v":0.0},{"$f":"+N26+Jul!Y26","v":0.0},{"$f":"+O26+Jul!Z26","v":0.0},{"$f":"+P26+Jul!AA26","v":0.0},{"$f":"+Q26+Jul!AB26","v":0.0},{"$f":"+R26+Jul!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I24:I26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(R24:R26)","v":0.0}]
["C.  EQUIPMENT"]
[{"$f":"+Jul!A29","v":" Equipment"},null,{"$f":"+Jul!C29","v":0.0},{"$f":"+Jul!D29","v":0.0},{"$f":"SUM(G29)+Jul!E29","v":0.0},{"$f":"SUM(H29)+Jul!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Jul!T29","v":0.0},{"$f":"+J29+Jul!U29","v":0.0},{"$f":"+K29+Jul!V29","v":0.0},{"$f":"+L29+Jul!W29","v":0.0},{"$f":"+M29+Jul!X29","v":0.0},{"$f":"+N29+Jul!Y29","v":0.0},{"$f":"+O29+Jul!Z29","v":0.0},{"$f":"+P29+Jul!AA29","v":0.0},{"$f":"+Q29+Jul!AB29","v":0.0},{"$f":"+R29+Jul!AC29","v":0.0}]
[{"$f":"+Jul!A30","v":0.0},null,{"$f":"+Jul!C30","v":0.0},{"$f":"+Jul!D30","v":0.0},{"$f":"SUM(G30)+Jul!E30","v":0.0},{"$f":"SUM(H30)+Jul!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Jul!T30","v":0.0},{"$f":"+J30+Jul!U30","v":0.0},{"$f":"+K30+Jul!V30","v":0.0},{"$f":"+L30+Jul!W30","v":0.0},{"$f":"+M30+Jul!X30","v":0.0},{"$f":"+N30+Jul!Y30","v":0.0},{"$f":"+O30+Jul!Z30","v":0.0},{"$f":"+P30+Jul!AA30","v":0.0},{"$f":"+Q30+Jul!AB30","v":0.0},{"$f":"+R30+Jul!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Jul!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Jul!C33","v":0.0},{"$f":"+Jul!D33","v":0.0},{"$f":"SUM(G33)+Jul!E33","v":0.0},{"$f":"SUM(H33)+Jul!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Jul!T33","v":0.0},{"$f":"+J33+Jul!U33","v":0.0},{"$f":"+K33+Jul!V33","v":0.0},{"$f":"+L33+Jul!W33","v":0.0},{"$f":"+M33+Jul!X33","v":0.0},{"$f":"+N33+Jul!Y33","v":0.0},{"$f":"+O33+Jul!Z33","v":0.0},{"$f":"+P33+Jul!AA33","v":0.0},{"$f":"+Q33+Jul!AB33","v":0.0},{"$f":"+R33+Jul!AC33","v":0.0}]
[{"$f":"+Jul!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Jul!C34","v":0.0},{"$f":"+Jul!D34","v":0.0},{"$f":"SUM(G34)+Jul!E34","v":0.0},{"$f":"SUM(H34)+Jul!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Jul!T34","v":0.0},{"$f":"+J34+Jul!U34","v":0.0},{"$f":"+K34+Jul!V34","v":0.0},{"$f":"+L34+Jul!W34","v":0.0},{"$f":"+M34+Jul!X34","v":0.0},{"$f":"+N34+Jul!Y34","v":0.0},{"$f":"+O34+Jul!Z34","v":0.0},{"$f":"+P34+Jul!AA34","v":0.0},{"$f":"+Q34+Jul!AB34","v":0.0},{"$f":"+R34+Jul!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I33:I34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Jul!A37","v":"Food Cost "},null,{"$f":"+Jul!C37","v":0.0},{"$f":"+Jul!D37","v":0.0},{"$f":"SUM(G37)+Jul!E37","v":0.0},{"$f":"SUM(H37)+Jul!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Jul!T37","v":0.0},{"$f":"+J37+Jul!U37","v":0.0},{"$f":"+K37+Jul!V37","v":0.0},{"$f":"+L37+Jul!W37","v":0.0},{"$f":"+M37+Jul!X37","v":0.0},{"$f":"+N37+Jul!Y37","v":0.0},{"$f":"+O37+Jul!Z37","v":0.0},{"$f":"+P37+Jul!AA37","v":0.0},{"$f":"+Q37+Jul!AB37","v":0.0},{"$f":"+R37+Jul!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},{"$f":"SUM(F37:F37)","v":0.0},{"$f":"SUM(G37:G37)","v":0.0},{"$f":"SUM(H37:H37)","v":0.0},{"$f":"SUM(I37:I37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Jul!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Jul!C40","v":0.0},{"$f":"+Jul!D40","v":0.0},{"$f":"SUM(G40)+Jul!E40","v":0.0},{"$f":"SUM(H40)+Jul!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Jul!T40","v":0.0},{"$f":"+J40+Jul!U40","v":0.0},{"$f":"+K40+Jul!V40","v":0.0},{"$f":"+L40+Jul!W40","v":0.0},{"$f":"+M40+Jul!X40","v":0.0},{"$f":"+N40+Jul!Y40","v":0.0},{"$f":"+O40+Jul!Z40","v":0.0},{"$f":"+P40+Jul!AA40","v":0.0},{"$f":"+Q40+Jul!AB40","v":0.0},{"$f":"+R40+Jul!AC40","v":0.0}]
[{"$f":"+Jul!A41","v":"Health permit"},null,{"$f":"+Jul!C41","v":0.0},{"$f":"+Jul!D41","v":0.0},{"$f":"SUM(G41)+Jul!E41","v":0.0},{"$f":"SUM(H41)+Jul!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Jul!T41","v":0.0},{"$f":"+J41+Jul!U41","v":0.0},{"$f":"+K41+Jul!V41","v":0.0},{"$f":"+L41+Jul!W41","v":0.0},{"$f":"+M41+Jul!X41","v":0.0},{"$f":"+N41+Jul!Y41","v":0.0},{"$f":"+O41+Jul!Z41","v":0.0},{"$f":"+P41+Jul!AA41","v":0.0},{"$f":"+Q41+Jul!AB41","v":0.0},{"$f":"+R41+Jul!AC41","v":0.0}]
[{"$f":"+Jul!A42","v":"Rent"},null,{"$f":"+Jul!C42","v":0.0},{"$f":"+Jul!D42","v":0.0},{"$f":"SUM(G42)+Jul!E42","v":0.0},{"$f":"SUM(H42)+Jul!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Jul!T42","v":0.0},{"$f":"+J42+Jul!U42","v":0.0},{"$f":"+K42+Jul!V42","v":0.0},{"$f":"+L42+Jul!W42","v":0.0},{"$f":"+M42+Jul!X42","v":0.0},{"$f":"+N42+Jul!Y42","v":0.0},{"$f":"+O42+Jul!Z42","v":0.0},{"$f":"+P42+Jul!AA42","v":0.0},{"$f":"+Q42+Jul!AB42","v":0.0},{"$f":"+R42+Jul!AC42","v":0.0}]
[{"$f":"+Jul!A43","v":"Program Publicity"},null,{"$f":"+Jul!C43","v":0.0},{"$f":"+Jul!D43","v":0.0},{"$f":"SUM(G43)+Jul!E43","v":0.0},{"$f":"SUM(H43)+Jul!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Jul!T43","v":0.0},{"$f":"+J43+Jul!U43","v":0.0},{"$f":"+K43+Jul!V43","v":0.0},{"$f":"+L43+Jul!W43","v":0.0},{"$f":"+M43+Jul!X43","v":0.0},{"$f":"+N43+Jul!Y43","v":0.0},{"$f":"+O43+Jul!Z43","v":0.0},{"$f":"+P43+Jul!AA43","v":0.0},{"$f":"+Q43+Jul!AB43","v":0.0},{"$f":"+R43+Jul!AC43","v":0.0}]
[{"$f":"+Jul!A44","v":"Other"},null,{"$f":"+Jul!C44","v":0.0},{"$f":"+Jul!D44","v":0.0},{"$f":"SUM(G44)+Jul!E44","v":0.0},{"$f":"SUM(H44)+Jul!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Jul!T44","v":0.0},{"$f":"+J44+Jul!U44","v":0.0},{"$f":"+K44+Jul!V44","v":0.0},{"$f":"+L44+Jul!W44","v":0.0},{"$f":"+M44+Jul!X44","v":0.0},{"$f":"+N44+Jul!Y44","v":0.0},{"$f":"+O44+Jul!Z44","v":0.0},{"$f":"+P44+Jul!AA44","v":0.0},{"$f":"+Q44+Jul!AB44","v":0.0},{"$f":"+R44+Jul!AC44","v":0.0}]
[{"$f":"+Jul!A45","v":"Other"},null,{"$f":"+Jul!C45","v":0.0},{"$f":"+Jul!D45","v":0.0},{"$f":"SUM(G45)+Jul!E45","v":0.0},{"$f":"SUM(H45)+Jul!F45","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Jul!T45","v":0.0},{"$f":"+J45+Jul!U45","v":0.0},{"$f":"+K45+Jul!V45","v":0.0},{"$f":"+L45+Jul!W45","v":0.0},{"$f":"+M45+Jul!X45","v":0.0},{"$f":"+N45+Jul!Y45","v":0.0},{"$f":"+O45+Jul!Z45","v":0.0},{"$f":"+P45+Jul!AA45","v":0.0},{"$f":"+Q45+Jul!AB45","v":0.0},{"$f":"+R45+Jul!AC45","v":0.0}]
[{"$f":"+Jul!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,{"$f":"+Jul!C46","v":0.0},{"$f":"+Jul!D46","v":0.0},{"$f":"SUM(G46)+Jul!E46","v":0.0},{"$f":"SUM(H46)+Jul!F46","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Jul!T46","v":0.0},{"$f":"+J46+Jul!U46","v":0.0},{"$f":"+K46+Jul!V46","v":0.0},{"$f":"+L46+Jul!W46","v":0.0},{"$f":"+M46+Jul!X46","v":0.0},{"$f":"+N46+Jul!Y46","v":0.0},{"$f":"+O46+Jul!Z46","v":0.0},{"$f":"+P46+Jul!AA46","v":0.0},{"$f":"+Q46+Jul!AB46","v":0.0},{"$f":"+R46+Jul!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Jul!T47","v":0.0},{"$f":"+J47+Jul!U47","v":0.0},{"$f":"+K47+Jul!V47","v":0.0},{"$f":"+L47+Jul!W47","v":0.0},{"$f":"+M47+Jul!X47","v":0.0},{"$f":"+N47+Jul!Y47","v":0.0},{"$f":"+O47+Jul!Z47","v":0.0},{"$f":"+P47+Jul!AA47","v":0.0},{"$f":"+Q47+Jul!AB47","v":0.0},{"$f":"+R47+Jul!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Jul!T48","v":0.0},{"$f":"+J48+Jul!U48","v":0.0},{"$f":"+K48+Jul!V48","v":0.0},{"$f":"+L48+Jul!W48","v":0.0},{"$f":"+M48+Jul!X48","v":0.0},{"$f":"+N48+Jul!Y48","v":0.0},{"$f":"+O48+Jul!Z48","v":0.0},{"$f":"+P48+Jul!AA48","v":0.0},{"$f":"+Q48+Jul!AB48","v":0.0},{"$f":"+R48+Jul!AC48","v":0.0}]
[{"$f":"+Jul!A49","v":0.0},null,{"$f":"+Jul!C49","v":0.0},{"$f":"+Jul!D49","v":0.0},{"$f":"SUM(G49)+Jul!E49","v":0.0},{"$f":"SUM(H49)+Jul!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Jul!T49","v":0.0},{"$f":"+J49+Jul!U49","v":0.0},{"$f":"+K49+Jul!V49","v":0.0},{"$f":"+L49+Jul!W49","v":0.0},{"$f":"+M49+Jul!X49","v":0.0},{"$f":"+N49+Jul!Y49","v":0.0},{"$f":"+O49+Jul!Z49","v":0.0},{"$f":"+P49+Jul!AA49","v":0.0},{"$f":"+Q49+Jul!AB49","v":0.0},{"$f":"+R49+Jul!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+Jul!I53+I52","v":0.0},{"$f":"+Jul!J53+J52","v":0.0},{"$f":"+Jul!K53+K52","v":0.0},{"$f":"+Jul!L53+L52","v":0.0},{"$f":"+Jul!M53+M52","v":0.0},{"$f":"+Jul!N53+N52","v":0.0},{"$f":"+Jul!O53+O52","v":0.0},{"$f":"+Jul!P53+P52","v":0.0},{"$f":"+Jul!Q53+Q52","v":0.0},{"$f":"+Jul!R53+R52","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:","Angel Sierra",null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Active Adult Center Supervisor"]
[]
["Authorized By:","Jeremy Laurentowski",null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title","Parks & Recreation Director"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+Jul!I67+Aug!I66","v":0.0},{"$f":"+Jul!J67+Aug!J66","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Sep","index":4,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[0,1,0,3],[66,6,66,7],[64,11,64,13],[54,8,54,11],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[53,0,53,1],[55,0,55,1],[1,5,1,6],[2,9,2,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[57,0,57,17],[56,0,56,1],[64,0,64,1],[8,8,8,17],[54,0,54,1],[26,0,26,1],[7,0,7,1],[9,2,9,3],[34,0,34,1],[30,0,30,1],[49,0,49,1],[37,0,37,1],[21,0,21,1]]}
[{"$f":"+Aug!A1","v":"Contractor Name: "},{"$f":"+Aug!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Aug!F1+31","v":"2020-09-01"},null,null,"PO#",{"$f":"+Aug!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Jul!P1","v":0.0},"C2:",{"$f":"+Jul!R1","v":0.0}]
[{"$f":"+Aug!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Aug!F2","v":0.0},null,null,"Contact: ",{"$f":"+Aug!J2","v":"First Last"},null,{"$f":"+Aug!L2","v":"Phone:  "},{"$f":"+Aug!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Aug!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Aug!C6","v":0.0},{"$f":"+D5+Aug!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Aug!C8","v":0.0},{"$f":"+Aug!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Aug!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Aug!C13","v":0.0},{"$f":"+Aug!D13","v":0.0},{"$f":"+G13+Aug!E13","v":0.0},{"$f":"+H13+Aug!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Aug!T13","v":0.0},{"$f":"+J13+Aug!U13","v":0.0},{"$f":"+K13+Aug!V13","v":0.0},{"$f":"+L13+Aug!W13","v":0.0},{"$f":"+M13+Aug!X13","v":0.0},{"$f":"+N13+Aug!Y13","v":0.0},{"$f":"+O13+Aug!Z13","v":0.0},{"$f":"+P13+Aug!AA13","v":0.0},{"$f":"+Q13+Aug!AB13","v":0.0},{"$f":"+R13+Aug!AC13","v":0.0}]
[{"$f":"+Aug!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Aug!C14","v":0.0},{"$f":"+Aug!D14","v":0.0},{"$f":"+G14+Aug!E14","v":0.0},{"$f":"+H14+Aug!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Aug!T14","v":0.0},{"$f":"+J14+Aug!U14","v":0.0},{"$f":"+K14+Aug!V14","v":0.0},{"$f":"+L14+Aug!W14","v":0.0},{"$f":"+M14+Aug!X14","v":0.0},{"$f":"+N14+Aug!Y14","v":0.0},{"$f":"+O14+Aug!Z14","v":0.0},{"$f":"+P14+Aug!AA14","v":0.0},{"$f":"+Q14+Aug!AB14","v":0.0},{"$f":"+R14+Aug!AC14","v":0.0}]
[{"$f":"+Aug!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Aug!C15","v":0.0},{"$f":"+Aug!D15","v":0.0},{"$f":"+G15+Aug!E15","v":0.0},{"$f":"+H15+Aug!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Aug!T15","v":0.0},{"$f":"+J15+Aug!U15","v":0.0},{"$f":"+K15+Aug!V15","v":0.0},{"$f":"+L15+Aug!W15","v":0.0},{"$f":"+M15+Aug!X15","v":0.0},{"$f":"+N15+Aug!Y15","v":0.0},{"$f":"+O15+Aug!Z15","v":0.0},{"$f":"+P15+Aug!AA15","v":0.0},{"$f":"+Q15+Aug!AB15","v":0.0},{"$f":"+R15+Aug!AC15","v":0.0}]
[{"$f":"+Aug!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Aug!C16","v":0.0},{"$f":"+Aug!D16","v":0.0},{"$f":"+G16+Aug!E16","v":0.0},{"$f":"+H16+Aug!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Aug!T16","v":0.0},{"$f":"+J16+Aug!U16","v":0.0},{"$f":"+K16+Aug!V16","v":0.0},{"$f":"+L16+Aug!W16","v":0.0},{"$f":"+M16+Aug!X16","v":0.0},{"$f":"+N16+Aug!Y16","v":0.0},{"$f":"+O16+Aug!Z16","v":0.0},{"$f":"+P16+Aug!AA16","v":0.0},{"$f":"+Q16+Aug!AB16","v":0.0},{"$f":"+R16+Aug!AC16","v":0.0}]
[{"$f":"+Aug!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Aug!C17","v":0.0},{"$f":"+Aug!D17","v":0.0},{"$f":"+G17+Aug!E17","v":0.0},{"$f":"+H17+Aug!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Aug!T17","v":0.0},{"$f":"+J17+Aug!U17","v":0.0},{"$f":"+K17+Aug!V17","v":0.0},{"$f":"+L17+Aug!W17","v":0.0},{"$f":"+M17+Aug!X17","v":0.0},{"$f":"+N17+Aug!Y17","v":0.0},{"$f":"+O17+Aug!Z17","v":0.0},{"$f":"+P17+Aug!AA17","v":0.0},{"$f":"+Q17+Aug!AB17","v":0.0},{"$f":"+R17+Aug!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Aug!C18","v":0.0},{"$f":"+Aug!D18","v":0.0},{"$f":"+G18+Aug!E18","v":0.0},{"$f":"+H18+Aug!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Aug!T18","v":0.0},{"$f":"+J18+Aug!U18","v":0.0},{"$f":"+K18+Aug!V18","v":0.0},{"$f":"+L18+Aug!W18","v":0.0},{"$f":"+M18+Aug!X18","v":0.0},{"$f":"+N18+Aug!Y18","v":0.0},{"$f":"+O18+Aug!Z18","v":0.0},{"$f":"+P18+Aug!AA18","v":0.0},{"$f":"+Q18+Aug!AB18","v":0.0},{"$f":"+R18+Aug!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Aug!C19","v":0.0},{"$f":"+Aug!D19","v":0.0},{"$f":"+G19+Aug!E19","v":0.0},{"$f":"+H19+Aug!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Aug!T19","v":0.0},{"$f":"+J19+Aug!U19","v":0.0},{"$f":"+K19+Aug!V19","v":0.0},{"$f":"+L19+Aug!W19","v":0.0},{"$f":"+M19+Aug!X19","v":0.0},{"$f":"+N19+Aug!Y19","v":0.0},{"$f":"+O19+Aug!Z19","v":0.0},{"$f":"+P19+Aug!AA19","v":0.0},{"$f":"+Q19+Aug!AB19","v":0.0},{"$f":"+R19+Aug!AC19","v":0.0}]
[{"$f":"+Aug!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Aug!C20","v":0.0},{"$f":"+Aug!D20","v":0.0},{"$f":"+G20+Aug!E20","v":0.0},{"$f":"+H20+Aug!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Aug!T20","v":0.0},{"$f":"+J20+Aug!U20","v":0.0},{"$f":"+K20+Aug!V20","v":0.0},{"$f":"+L20+Aug!W20","v":0.0},{"$f":"+M20+Aug!X20","v":0.0},{"$f":"+N20+Aug!Y20","v":0.0},{"$f":"+O20+Aug!Z20","v":0.0},{"$f":"+P20+Aug!AA20","v":0.0},{"$f":"+Q20+Aug!AB20","v":0.0},{"$f":"+R20+Aug!AC20","v":0.0}]
[{"$f":"+Aug!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Aug!C21","v":0.0},{"$f":"+Aug!D21","v":0.0},{"$f":"+G21+Aug!E21","v":0.0},{"$f":"+H21+Aug!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Aug!T21","v":0.0},{"$f":"+J21+Aug!U21","v":0.0},{"$f":"+K21+Aug!V21","v":0.0},{"$f":"+L21+Aug!W21","v":0.0},{"$f":"+M21+Aug!X21","v":0.0},{"$f":"+N21+Aug!Y21","v":0.0},{"$f":"+O21+Aug!Z21","v":0.0},{"$f":"+P21+Aug!AA21","v":0.0},{"$f":"+Q21+Aug!AB21","v":0.0},{"$f":"+R21+Aug!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K13:K21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Aug!A24","v":"Travel/Mileage"},null,{"$f":"+Aug!C24","v":0.0},{"$f":"+Aug!D24","v":0.0},{"$f":"+G24+Aug!E24","v":0.0},{"$f":"+H24+Aug!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Aug!T24","v":0.0},{"$f":"+J24+Aug!U24","v":0.0},{"$f":"+K24+Aug!V24","v":0.0},{"$f":"+L24+Aug!W24","v":0.0},{"$f":"+M24+Aug!X24","v":0.0},{"$f":"+N24+Aug!Y24","v":0.0},{"$f":"+O24+Aug!Z24","v":0.0},{"$f":"+P24+Aug!AA24","v":0.0},{"$f":"+Q24+Aug!AB24","v":0.0},{"$f":"+R24+Aug!AC24","v":0.0}]
[{"$f":"+Aug!A25","v":"Training"},null,{"$f":"+Aug!C25","v":0.0},{"$f":"+Aug!D25","v":0.0},{"$f":"+G25+Aug!E25","v":0.0},{"$f":"+H25+Aug!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Aug!T25","v":0.0},{"$f":"+J25+Aug!U25","v":0.0},{"$f":"+K25+Aug!V25","v":0.0},{"$f":"+L25+Aug!W25","v":0.0},{"$f":"+M25+Aug!X25","v":0.0},{"$f":"+N25+Aug!Y25","v":0.0},{"$f":"+O25+Aug!Z25","v":0.0},{"$f":"+P25+Aug!AA25","v":0.0},{"$f":"+Q25+Aug!AB25","v":0.0},{"$f":"+R25+Aug!AC25","v":0.0}]
[{"$f":"+Aug!A26","v":0.0},null,{"$f":"+Aug!C26","v":0.0},{"$f":"+Aug!D26","v":0.0},{"$f":"+G26+Aug!E26","v":0.0},{"$f":"+H26+Aug!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Aug!T26","v":0.0},{"$f":"+J26+Aug!U26","v":0.0},{"$f":"+K26+Aug!V26","v":0.0},{"$f":"+L26+Aug!W26","v":0.0},{"$f":"+M26+Aug!X26","v":0.0},{"$f":"+N26+Aug!Y26","v":0.0},{"$f":"+O26+Aug!Z26","v":0.0},{"$f":"+P26+Aug!AA26","v":0.0},{"$f":"+Q26+Aug!AB26","v":0.0},{"$f":"+R26+Aug!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Aug!A29","v":" Equipment"},null,{"$f":"+Aug!C29","v":0.0},{"$f":"+Aug!D29","v":0.0},{"$f":"SUM(G29)+Aug!E29","v":0.0},{"$f":"SUM(H29)+Aug!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,0.0,null,null,{"$f":"+I29+Aug!T29","v":0.0},{"$f":"+J29+Aug!U29","v":0.0},{"$f":"+K29+Aug!V29","v":0.0},{"$f":"+L29+Aug!W29","v":0.0},{"$f":"+M29+Aug!X29","v":0.0},{"$f":"+N29+Aug!Y29","v":0.0},{"$f":"+O29+Aug!Z29","v":0.0},{"$f":"+P29+Aug!AA29","v":0.0},{"$f":"+Q29+Aug!AB29","v":0.0},{"$f":"+R29+Aug!AC29","v":0.0}]
[{"$f":"+Aug!A30","v":0.0},null,{"$f":"+Aug!C30","v":0.0},{"$f":"+Aug!D30","v":0.0},{"$f":"SUM(G30)+Aug!E30","v":0.0},{"$f":"SUM(H30)+Aug!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Aug!T30","v":0.0},{"$f":"+J30+Aug!U30","v":0.0},{"$f":"+K30+Aug!V30","v":0.0},{"$f":"+L30+Aug!W30","v":0.0},{"$f":"+M30+Aug!X30","v":0.0},{"$f":"+N30+Aug!Y30","v":0.0},{"$f":"+O30+Aug!Z30","v":0.0},{"$f":"+P30+Aug!AA30","v":0.0},{"$f":"+Q30+Aug!AB30","v":0.0},{"$f":"+R30+Aug!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Aug!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Aug!C33","v":0.0},{"$f":"+Aug!D33","v":0.0},{"$f":"SUM(G33)+Aug!E33","v":0.0},{"$f":"SUM(H33)+Aug!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Aug!T33","v":0.0},{"$f":"+J33+Aug!U33","v":0.0},{"$f":"+K33+Aug!V33","v":0.0},{"$f":"+L33+Aug!W33","v":0.0},{"$f":"+M33+Aug!X33","v":0.0},{"$f":"+N33+Aug!Y33","v":0.0},{"$f":"+O33+Aug!Z33","v":0.0},{"$f":"+P33+Aug!AA33","v":0.0},{"$f":"+Q33+Aug!AB33","v":0.0},{"$f":"+R33+Aug!AC33","v":0.0}]
[{"$f":"+Aug!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Aug!C34","v":0.0},{"$f":"+Aug!D34","v":0.0},{"$f":"SUM(G34)+Aug!E34","v":0.0},{"$f":"SUM(H34)+Aug!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Aug!T34","v":0.0},{"$f":"+J34+Aug!U34","v":0.0},{"$f":"+K34+Aug!V34","v":0.0},{"$f":"+L34+Aug!W34","v":0.0},{"$f":"+M34+Aug!X34","v":0.0},{"$f":"+N34+Aug!Y34","v":0.0},{"$f":"+O34+Aug!Z34","v":0.0},{"$f":"+P34+Aug!AA34","v":0.0},{"$f":"+Q34+Aug!AB34","v":0.0},{"$f":"+R34+Aug!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Aug!A37","v":"Food Cost "},null,{"$f":"+Aug!C37","v":0.0},{"$f":"+Aug!D37","v":0.0},{"$f":"SUM(G37)+Aug!E37","v":0.0},{"$f":"SUM(H37)+Aug!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Aug!T37","v":0.0},{"$f":"+J37+Aug!U37","v":0.0},{"$f":"+K37+Aug!V37","v":0.0},{"$f":"+L37+Aug!W37","v":0.0},{"$f":"+M37+Aug!X37","v":0.0},{"$f":"+N37+Aug!Y37","v":0.0},{"$f":"+O37+Aug!Z37","v":0.0},{"$f":"+P37+Aug!AA37","v":0.0},{"$f":"+Q37+Aug!AB37","v":0.0},{"$f":"+R37+Aug!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Aug!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Aug!C40","v":0.0},{"$f":"+Aug!D40","v":0.0},{"$f":"SUM(G40)+Aug!E40","v":0.0},{"$f":"SUM(H40)+Aug!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I40+Aug!T40,0)","v":0.0},{"$f":"IFERROR(+J40+Aug!U40,0)","v":0.0},{"$f":"IFERROR(+K40+Aug!V40,0)","v":0.0},{"$f":"IFERROR(+L40+Aug!W40,0)","v":0.0},{"$f":"IFERROR(+M40+Aug!X40,0)","v":0.0},{"$f":"IFERROR(+N40+Aug!Y40,0)","v":0.0},{"$f":"IFERROR(+O40+Aug!Z40,0)","v":0.0},{"$f":"IFERROR(+P40+Aug!AA40,0)","v":0.0},{"$f":"IFERROR(+Q40+Aug!AB40,0)","v":0.0},{"$f":"IFERROR(+R40+Aug!AC40,0)","v":0.0}]
[{"$f":"+Aug!A41","v":"Health permit"},null,{"$f":"+Aug!C41","v":0.0},{"$f":"+Aug!D41","v":0.0},{"$f":"SUM(G41)+Aug!E41","v":0.0},{"$f":"SUM(H41)+Aug!F41","v":0.0},{"$f":"SUM(I41+K41+M41+O41+Q41)","v":0.0},{"$f":"SUM(J41+L41+N41+P41+R41)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I41+Aug!T41,0)","v":0.0},{"$f":"IFERROR(+J41+Aug!U41,0)","v":0.0},{"$f":"IFERROR(+K41+Aug!V41,0)","v":0.0},{"$f":"IFERROR(+L41+Aug!W41,0)","v":0.0},{"$f":"IFERROR(+M41+Aug!X41,0)","v":0.0},{"$f":"IFERROR(+N41+Aug!Y41,0)","v":0.0},{"$f":"IFERROR(+O41+Aug!Z41,0)","v":0.0},{"$f":"IFERROR(+P41+Aug!AA41,0)","v":0.0},{"$f":"IFERROR(+Q41+Aug!AB41,0)","v":0.0},{"$f":"IFERROR(+R41+Aug!AC41,0)","v":0.0}]
[{"$f":"+Aug!A42","v":"Rent"},null,{"$f":"+Aug!C42","v":0.0},{"$f":"+Aug!D42","v":0.0},{"$f":"SUM(G42)+Aug!E42","v":0.0},{"$f":"SUM(H42)+Aug!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I42+Aug!T42,0)","v":0.0},{"$f":"IFERROR(+J42+Aug!U42,0)","v":0.0},{"$f":"IFERROR(+K42+Aug!V42,0)","v":0.0},{"$f":"IFERROR(+L42+Aug!W42,0)","v":0.0},{"$f":"IFERROR(+M42+Aug!X42,0)","v":0.0},{"$f":"IFERROR(+N42+Aug!Y42,0)","v":0.0},{"$f":"IFERROR(+O42+Aug!Z42,0)","v":0.0},{"$f":"IFERROR(+P42+Aug!AA42,0)","v":0.0},{"$f":"IFERROR(+Q42+Aug!AB42,0)","v":0.0},{"$f":"IFERROR(+R42+Aug!AC42,0)","v":0.0}]
[{"$f":"+Aug!A43","v":"Program Publicity"},null,{"$f":"+Aug!C43","v":0.0},{"$f":"+Aug!D43","v":0.0},{"$f":"SUM(G43)+Aug!E43","v":0.0},{"$f":"SUM(H43)+Aug!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I43+Aug!T43,0)","v":0.0},{"$f":"IFERROR(+J43+Aug!U43,0)","v":0.0},{"$f":"IFERROR(+K43+Aug!V43,0)","v":0.0},{"$f":"IFERROR(+L43+Aug!W43,0)","v":0.0},{"$f":"IFERROR(+M43+Aug!X43,0)","v":0.0},{"$f":"IFERROR(+N43+Aug!Y43,0)","v":0.0},{"$f":"IFERROR(+O43+Aug!Z43,0)","v":0.0},{"$f":"IFERROR(+P43+Aug!AA43,0)","v":0.0},{"$f":"IFERROR(+Q43+Aug!AB43,0)","v":0.0},{"$f":"IFERROR(+R43+Aug!AC43,0)","v":0.0}]
[{"$f":"+Aug!A44","v":"Other"},null,{"$f":"+Aug!C44","v":0.0},{"$f":"+Aug!D44","v":0.0},{"$f":"SUM(G44)+Aug!E44","v":0.0},{"$f":"SUM(H44)+Aug!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I44+Aug!T44,0)","v":0.0},{"$f":"IFERROR(+J44+Aug!U44,0)","v":0.0},{"$f":"IFERROR(+K44+Aug!V44,0)","v":0.0},{"$f":"IFERROR(+L44+Aug!W44,0)","v":0.0},{"$f":"IFERROR(+M44+Aug!X44,0)","v":0.0},{"$f":"IFERROR(+N44+Aug!Y44,0)","v":0.0},{"$f":"IFERROR(+O44+Aug!Z44,0)","v":0.0},{"$f":"IFERROR(+P44+Aug!AA44,0)","v":0.0},{"$f":"IFERROR(+Q44+Aug!AB44,0)","v":0.0},{"$f":"IFERROR(+R44+Aug!AC44,0)","v":0.0}]
[{"$f":"+Aug!A45","v":"Other"},null,{"$f":"+Aug!C45","v":0.0},{"$f":"+Aug!D45","v":0.0},{"$f":"SUM(G45)+Aug!E45","v":0.0},{"$f":"SUM(H45)+Aug!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I45+Aug!T45,0)","v":0.0},{"$f":"IFERROR(+J45+Aug!U45,0)","v":0.0},{"$f":"IFERROR(+K45+Aug!V45,0)","v":0.0},{"$f":"IFERROR(+L45+Aug!W45,0)","v":0.0},{"$f":"IFERROR(+M45+Aug!X45,0)","v":0.0},{"$f":"IFERROR(+N45+Aug!Y45,0)","v":0.0},{"$f":"IFERROR(+O45+Aug!Z45,0)","v":0.0},{"$f":"IFERROR(+P45+Aug!AA45,0)","v":0.0},{"$f":"IFERROR(+Q45+Aug!AB45,0)","v":0.0},{"$f":"IFERROR(+R45+Aug!AC45,0)","v":0.0}]
[{"$f":"+Aug!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I46+Aug!T46,0)","v":0.0},{"$f":"IFERROR(+J46+Aug!U46,0)","v":0.0},{"$f":"IFERROR(+K46+Aug!V46,0)","v":0.0},{"$f":"IFERROR(+L46+Aug!W46,0)","v":0.0},{"$f":"IFERROR(+M46+Aug!X46,0)","v":0.0},{"$f":"IFERROR(+N46+Aug!Y46,0)","v":0.0},{"$f":"IFERROR(+O46+Aug!Z46,0)","v":0.0},{"$f":"IFERROR(+P46+Aug!AA46,0)","v":0.0},{"$f":"IFERROR(+Q46+Aug!AB46,0)","v":0.0},{"$f":"IFERROR(+R46+Aug!AC46,0)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I47+Aug!T47,0)","v":0.0},{"$f":"IFERROR(+J47+Aug!U47,0)","v":0.0},{"$f":"IFERROR(+K47+Aug!V47,0)","v":0.0},{"$f":"IFERROR(+L47+Aug!W47,0)","v":0.0},{"$f":"IFERROR(+M47+Aug!X47,0)","v":0.0},{"$f":"IFERROR(+N47+Aug!Y47,0)","v":0.0},{"$f":"IFERROR(+O47+Aug!Z47,0)","v":0.0},{"$f":"IFERROR(+P47+Aug!AA47,0)","v":0.0},{"$f":"IFERROR(+Q47+Aug!AB47,0)","v":0.0},{"$f":"IFERROR(+R47+Aug!AC47,0)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I48+Aug!T48,0)","v":0.0},{"$f":"IFERROR(+J48+Aug!U48,0)","v":0.0},{"$f":"IFERROR(+K48+Aug!V48,0)","v":0.0},{"$f":"IFERROR(+L48+Aug!W48,0)","v":0.0},{"$f":"IFERROR(+M48+Aug!X48,0)","v":0.0},{"$f":"IFERROR(+N48+Aug!Y48,0)","v":0.0},{"$f":"IFERROR(+O48+Aug!Z48,0)","v":0.0},{"$f":"IFERROR(+P48+Aug!AA48,0)","v":0.0},{"$f":"IFERROR(+Q48+Aug!AB48,0)","v":0.0},{"$f":"IFERROR(+R48+Aug!AC48,0)","v":0.0}]
[{"$f":"+Aug!A49","v":0.0},null,{"$f":"+Aug!C49","v":0.0},{"$f":"+Aug!D49","v":0.0},{"$f":"SUM(G49)+Aug!E49","v":0.0},{"$f":"SUM(H49)+Aug!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I49+Aug!T49,0)","v":0.0},{"$f":"IFERROR(+J49+Aug!U49,0)","v":0.0},{"$f":"IFERROR(+K49+Aug!V49,0)","v":0.0},{"$f":"IFERROR(+L49+Aug!W49,0)","v":0.0},{"$f":"IFERROR(+M49+Aug!X49,0)","v":0.0},{"$f":"IFERROR(+N49+Aug!Y49,0)","v":0.0},{"$f":"IFERROR(+O49+Aug!Z49,0)","v":0.0},{"$f":"IFERROR(+P49+Aug!AA49,0)","v":0.0},{"$f":"IFERROR(+Q49+Aug!AB49,0)","v":0.0},{"$f":"IFERROR(+R49+Aug!AC49,0)","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Aug!I53","v":0.0},{"$f":"+J52+Aug!J53","v":0.0},{"$f":"+K52+Aug!K53","v":0.0},{"$f":"+L52+Aug!L53","v":0.0},{"$f":"+M52+Aug!M53","v":0.0},{"$f":"+N52+Aug!N53","v":0.0},{"$f":"+O52+Aug!O53","v":0.0},{"$f":"+P52+Aug!P53","v":0.0},{"$f":"+Q52+Aug!Q53","v":0.0},{"$f":"+R52+Aug!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(+T53/P1,0)","v":0.0},{"$f":"IFERROR(+U53/Q1,0)","v":0.0}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title"]
[null,"Angel Sierra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Adult Center Supervisor"]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[null,"Jeremy Laurentowski",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parks & Recreation Director"]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Aug!I67","v":0.0},{"$f":"+J66+Aug!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Oct","index":5,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[1,5,1,6],[2,9,2,13],[0,1,0,3],[66,6,66,7],[55,0,55,1],[56,0,56,1],[54,0,54,1],[57,0,57,17],[64,11,64,13],[64,15,64,17],[64,6,64,7],[65,6,65,7],[64,0,64,1],[53,0,53,1],[21,0,21,1],[30,0,30,1],[49,0,49,1],[37,0,37,1],[7,0,7,1],[9,2,9,3],[52,0,52,1],[26,0,26,1],[34,0,34,1],[8,8,8,17],[56,13,56,17],[54,8,54,11],[54,13,54,17],[55,8,55,11],[55,13,55,17],[56,8,56,11]]}
[{"$f":"+Sep!A1","v":"Contractor Name: "},{"$f":"+Sep!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Sep!F1+31","v":"2020-10-02"},null,null,"PO#",{"$f":"+Sep!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Sep!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Budget!V10","v":0.0},null,null,"Contact: ",{"$f":"+Sep!J2","v":"First Last"},null,{"$f":"+Sep!L2","v":"Phone:  "},{"$f":"+Sep!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Sep!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Sep!C6","v":0.0},{"$f":"+D5+Sep!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+C53","v":0.0},{"$f":"+D53","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Sep!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D11","v":0.0},{"$f":"+Budget!N11","v":0.0},{"$f":"+G13+Sep!E13","v":0.0},{"$f":"+H13+Sep!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Sep!T13","v":0.0},{"$f":"+J13+Sep!U13","v":0.0},{"$f":"+K13+Sep!V13","v":0.0},{"$f":"+L13+Sep!W13","v":0.0},{"$f":"+M13+Sep!X13","v":0.0},{"$f":"+N13+Sep!Y13","v":0.0},{"$f":"+O13+Sep!Z13","v":0.0},{"$f":"+P13+Sep!AA13","v":0.0},{"$f":"+Q13+Sep!AB13","v":0.0},{"$f":"+R13+Sep!AC13","v":0.0}]
[{"$f":"+Sep!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D12","v":0.0},{"$f":"+Budget!N12","v":0.0},{"$f":"+G14+Sep!E14","v":0.0},{"$f":"+H14+Sep!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Sep!T14","v":0.0},{"$f":"+J14+Sep!U14","v":0.0},{"$f":"+K14+Sep!V14","v":0.0},{"$f":"+L14+Sep!W14","v":0.0},{"$f":"+M14+Sep!X14","v":0.0},{"$f":"+N14+Sep!Y14","v":0.0},{"$f":"+O14+Sep!Z14","v":0.0},{"$f":"+P14+Sep!AA14","v":0.0},{"$f":"+Q14+Sep!AB14","v":0.0},{"$f":"+R14+Sep!AC14","v":0.0}]
[{"$f":"+Sep!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D13","v":0.0},{"$f":"+Budget!N13","v":0.0},{"$f":"+G15+Sep!E15","v":0.0},{"$f":"+H15+Sep!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Sep!T15","v":0.0},{"$f":"+J15+Sep!U15","v":0.0},{"$f":"+K15+Sep!V15","v":0.0},{"$f":"+L15+Sep!W15","v":0.0},{"$f":"+M15+Sep!X15","v":0.0},{"$f":"+N15+Sep!Y15","v":0.0},{"$f":"+O15+Sep!Z15","v":0.0},{"$f":"+P15+Sep!AA15","v":0.0},{"$f":"+Q15+Sep!AB15","v":0.0},{"$f":"+R15+Sep!AC15","v":0.0}]
[{"$f":"+Sep!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D14","v":0.0},{"$f":"+Budget!N14","v":0.0},{"$f":"+G16+Sep!E16","v":0.0},{"$f":"+H16+Sep!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Sep!T16","v":0.0},{"$f":"+J16+Sep!U16","v":0.0},{"$f":"+K16+Sep!V16","v":0.0},{"$f":"+L16+Sep!W16","v":0.0},{"$f":"+M16+Sep!X16","v":0.0},{"$f":"+N16+Sep!Y16","v":0.0},{"$f":"+O16+Sep!Z16","v":0.0},{"$f":"+P16+Sep!AA16","v":0.0},{"$f":"+Q16+Sep!AB16","v":0.0},{"$f":"+R16+Sep!AC16","v":0.0}]
[{"$f":"+Sep!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Budget!D15","v":0.0},{"$f":"+Budget!N15","v":0.0},{"$f":"+G17+Sep!E17","v":0.0},{"$f":"+H17+Sep!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Sep!T17","v":0.0},{"$f":"+J17+Sep!U17","v":0.0},{"$f":"+K17+Sep!V17","v":0.0},{"$f":"+L17+Sep!W17","v":0.0},{"$f":"+M17+Sep!X17","v":0.0},{"$f":"+N17+Sep!Y17","v":0.0},{"$f":"+O17+Sep!Z17","v":0.0},{"$f":"+P17+Sep!AA17","v":0.0},{"$f":"+Q17+Sep!AB17","v":0.0},{"$f":"+R17+Sep!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Budget!D16","v":0.0},{"$f":"+Budget!N16","v":0.0},{"$f":"+G18+Sep!E18","v":0.0},{"$f":"+H18+Sep!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Sep!T18","v":0.0},{"$f":"+J18+Sep!U18","v":0.0},{"$f":"+K18+Sep!V18","v":0.0},{"$f":"+L18+Sep!W18","v":0.0},{"$f":"+M18+Sep!X18","v":0.0},{"$f":"+N18+Sep!Y18","v":0.0},{"$f":"+O18+Sep!Z18","v":0.0},{"$f":"+P18+Sep!AA18","v":0.0},{"$f":"+Q18+Sep!AB18","v":0.0},{"$f":"+R18+Sep!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Budget!D17","v":0.0},{"$f":"+Budget!N17","v":0.0},{"$f":"+G19+Sep!E19","v":0.0},{"$f":"+H19+Sep!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Sep!T19","v":0.0},{"$f":"+J19+Sep!U19","v":0.0},{"$f":"+K19+Sep!V19","v":0.0},{"$f":"+L19+Sep!W19","v":0.0},{"$f":"+M19+Sep!X19","v":0.0},{"$f":"+N19+Sep!Y19","v":0.0},{"$f":"+O19+Sep!Z19","v":0.0},{"$f":"+P19+Sep!AA19","v":0.0},{"$f":"+Q19+Sep!AB19","v":0.0},{"$f":"+R19+Sep!AC19","v":0.0}]
[{"$f":"+Sep!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Budget!D18","v":0.0},{"$f":"+Budget!N18","v":0.0},{"$f":"+G20+Sep!E20","v":0.0},{"$f":"+H20+Sep!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Sep!T20","v":0.0},{"$f":"+J20+Sep!U20","v":0.0},{"$f":"+K20+Sep!V20","v":0.0},{"$f":"+L20+Sep!W20","v":0.0},{"$f":"+M20+Sep!X20","v":0.0},{"$f":"+N20+Sep!Y20","v":0.0},{"$f":"+O20+Sep!Z20","v":0.0},{"$f":"+P20+Sep!AA20","v":0.0},{"$f":"+Q20+Sep!AB20","v":0.0},{"$f":"+R20+Sep!AC20","v":0.0}]
[{"$f":"+Sep!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Budget!D19","v":0.0},{"$f":"+Budget!N19","v":0.0},{"$f":"+G21+Sep!E21","v":0.0},{"$f":"+H21+Sep!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Sep!T21","v":0.0},{"$f":"+J21+Sep!U21","v":0.0},{"$f":"+K21+Sep!V21","v":0.0},{"$f":"+L21+Sep!W21","v":0.0},{"$f":"+M21+Sep!X21","v":0.0},{"$f":"+N21+Sep!Y21","v":0.0},{"$f":"+O21+Sep!Z21","v":0.0},{"$f":"+P21+Sep!AA21","v":0.0},{"$f":"+Q21+Sep!AB21","v":0.0},{"$f":"+R21+Sep!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Sep!A24","v":"Travel/Mileage"},null,{"$f":"+Budget!D22","v":0.0},{"$f":"+Budget!N22","v":0.0},{"$f":"+G24+Sep!E24","v":0.0},{"$f":"+H24+Sep!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Sep!T24","v":0.0},{"$f":"+J24+Sep!U24","v":0.0},{"$f":"+K24+Sep!V24","v":0.0},{"$f":"+L24+Sep!W24","v":0.0},{"$f":"+M24+Sep!X24","v":0.0},{"$f":"+N24+Sep!Y24","v":0.0},{"$f":"+O24+Sep!Z24","v":0.0},{"$f":"+P24+Sep!AA24","v":0.0},{"$f":"+Q24+Sep!AB24","v":0.0},{"$f":"+R24+Sep!AC24","v":0.0}]
[{"$f":"+Sep!A25","v":"Training"},null,{"$f":"+Budget!D23","v":0.0},{"$f":"+Budget!N23","v":0.0},{"$f":"+G25+Sep!E25","v":0.0},{"$f":"+H25+Sep!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Sep!T25","v":0.0},{"$f":"+J25+Sep!U25","v":0.0},{"$f":"+K25+Sep!V25","v":0.0},{"$f":"+L25+Sep!W25","v":0.0},{"$f":"+M25+Sep!X25","v":0.0},{"$f":"+N25+Sep!Y25","v":0.0},{"$f":"+O25+Sep!Z25","v":0.0},{"$f":"+P25+Sep!AA25","v":0.0},{"$f":"+Q25+Sep!AB25","v":0.0},{"$f":"+R25+Sep!AC25","v":0.0}]
[{"$f":"+Sep!A26","v":0.0},null,{"$f":"+Budget!D24","v":0.0},{"$f":"+Budget!N24","v":0.0},{"$f":"+G26+Sep!E26","v":0.0},{"$f":"+H26+Sep!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Sep!T26","v":0.0},{"$f":"+J26+Sep!U26","v":0.0},{"$f":"+K26+Sep!V26","v":0.0},{"$f":"+L26+Sep!W26","v":0.0},{"$f":"+M26+Sep!X26","v":0.0},{"$f":"+N26+Sep!Y26","v":0.0},{"$f":"+O26+Sep!Z26","v":0.0},{"$f":"+P26+Sep!AA26","v":0.0},{"$f":"+Q26+Sep!AB26","v":0.0},{"$f":"+R26+Sep!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Budget!L27","v":" Equipment"},null,{"$f":"+Budget!D27","v":0.0},{"$f":"+Budget!N27","v":0.0},{"$f":"+G29+Sep!E29","v":0.0},{"$f":"+H29+Sep!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Sep!T29","v":0.0},{"$f":"+J29+Sep!U29","v":0.0},{"$f":"+K29+Sep!V29","v":0.0},{"$f":"+L29+Sep!W29","v":0.0},{"$f":"+M29+Sep!X29","v":0.0},{"$f":"+N29+Sep!Y29","v":0.0},{"$f":"+O29+Sep!Z29","v":0.0},{"$f":"+P29+Sep!AA29","v":0.0},{"$f":"+Q29+Sep!AB29","v":0.0},{"$f":"+R29+Sep!AC29","v":0.0}]
[{"$f":"+Budget!L28","v":0.0},null,{"$f":"+Budget!D28","v":0.0},{"$f":"+Budget!N28","v":0.0},{"$f":"+G30+Sep!E30","v":0.0},{"$f":"+H30+Sep!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Sep!T30","v":0.0},{"$f":"+J30+Sep!U30","v":0.0},{"$f":"+K30+Sep!V30","v":0.0},{"$f":"+L30+Sep!W30","v":0.0},{"$f":"+M30+Sep!X30","v":0.0},{"$f":"+N30+Sep!Y30","v":0.0},{"$f":"+O30+Sep!Z30","v":0.0},{"$f":"+P30+Sep!AA30","v":0.0},{"$f":"+Q30+Sep!AB30","v":0.0},{"$f":"+R30+Sep!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Sep!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Budget!D31","v":0.0},{"$f":"+Budget!N31","v":0.0},{"$f":"+G33+Sep!E33","v":0.0},{"$f":"+H33+Sep!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Sep!T33","v":0.0},{"$f":"+J33+Sep!U33","v":0.0},{"$f":"+K33+Sep!V33","v":0.0},{"$f":"+L33+Sep!W33","v":0.0},{"$f":"+M33+Sep!X33","v":0.0},{"$f":"+N33+Sep!Y33","v":0.0},{"$f":"+O33+Sep!Z33","v":0.0},{"$f":"+P33+Sep!AA33","v":0.0},{"$f":"+Q33+Sep!AB33","v":0.0},{"$f":"+R33+Sep!AC33","v":0.0}]
[{"$f":"+Sep!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Budget!D32","v":0.0},{"$f":"+Budget!N32","v":0.0},{"$f":"+G34+Sep!E34","v":0.0},{"$f":"+H34+Sep!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Sep!T34","v":0.0},{"$f":"+J34+Sep!U34","v":0.0},{"$f":"+K34+Sep!V34","v":0.0},{"$f":"+L34+Sep!W34","v":0.0},{"$f":"+M34+Sep!X34","v":0.0},{"$f":"+N34+Sep!Y34","v":0.0},{"$f":"+O34+Sep!Z34","v":0.0},{"$f":"+P34+Sep!AA34","v":0.0},{"$f":"+Q34+Sep!AB34","v":0.0},{"$f":"+R34+Sep!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Sep!A37","v":"Food Cost "},null,{"$f":"+Budget!D35","v":0.0},{"$f":"+Budget!N35","v":0.0},{"$f":"+G37+Sep!E37","v":0.0},{"$f":"+H37+Sep!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Sep!T37","v":0.0},{"$f":"+J37+Sep!U37","v":0.0},{"$f":"+K37+Sep!V37","v":0.0},{"$f":"+L37+Sep!W37","v":0.0},{"$f":"+M37+Sep!X37","v":0.0},{"$f":"+N37+Sep!Y37","v":0.0},{"$f":"+O37+Sep!Z37","v":0.0},{"$f":"+P37+Sep!AA37","v":0.0},{"$f":"+Q37+Sep!AB37","v":0.0},{"$f":"+R37+Sep!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Budget!L38","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Budget!D38","v":0.0},{"$f":"+Budget!N38","v":0.0},{"$f":"+G40+Sep!E40","v":0.0},{"$f":"+H40+Sep!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Sep!T40","v":0.0},{"$f":"+J40+Sep!U40","v":0.0},{"$f":"+K40+Sep!V40","v":0.0},{"$f":"+L40+Sep!W40","v":0.0},{"$f":"+M40+Sep!X40","v":0.0},{"$f":"+N40+Sep!Y40","v":0.0},{"$f":"+O40+Sep!Z40","v":0.0},{"$f":"+P40+Sep!AA40","v":0.0},{"$f":"+Q40+Sep!AB40","v":0.0},{"$f":"+R40+Sep!AC40","v":0.0}]
[{"$f":"+Budget!L39","v":"Health permit"},null,{"$f":"+Budget!D39","v":0.0},{"$f":"+Budget!N39","v":0.0},{"$f":"+G41+Sep!E41","v":0.0},{"$f":"+H41+Sep!F41","v":0.0},{"$f":"SUM(I41+K41+M41+O41+Q41)","v":0.0},{"$f":"SUM(J41+L41+N41+P41+R41)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Sep!T41","v":0.0},{"$f":"+J41+Sep!U41","v":0.0},{"$f":"+K41+Sep!V41","v":0.0},{"$f":"+L41+Sep!W41","v":0.0},{"$f":"+M41+Sep!X41","v":0.0},{"$f":"+N41+Sep!Y41","v":0.0},{"$f":"+O41+Sep!Z41","v":0.0},{"$f":"+P41+Sep!AA41","v":0.0},{"$f":"+Q41+Sep!AB41","v":0.0},{"$f":"+R41+Sep!AC41","v":0.0}]
[{"$f":"+Budget!L40","v":"Rent"},null,{"$f":"+Budget!D40","v":0.0},{"$f":"+Budget!N40","v":0.0},{"$f":"+G42+Sep!E42","v":0.0},{"$f":"+H42+Sep!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Sep!T42","v":0.0},{"$f":"+J42+Sep!U42","v":0.0},{"$f":"+K42+Sep!V42","v":0.0},{"$f":"+L42+Sep!W42","v":0.0},{"$f":"+M42+Sep!X42","v":0.0},{"$f":"+N42+Sep!Y42","v":0.0},{"$f":"+O42+Sep!Z42","v":0.0},{"$f":"+P42+Sep!AA42","v":0.0},{"$f":"+Q42+Sep!AB42","v":0.0},{"$f":"+R42+Sep!AC42","v":0.0}]
[{"$f":"+Budget!L41","v":"Program Publicity"},null,{"$f":"+Budget!D41","v":0.0},{"$f":"+Budget!N41","v":0.0},{"$f":"+G43+Sep!E43","v":0.0},{"$f":"+H43+Sep!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Sep!T43","v":0.0},{"$f":"+J43+Sep!U43","v":0.0},{"$f":"+K43+Sep!V43","v":0.0},{"$f":"+L43+Sep!W43","v":0.0},{"$f":"+M43+Sep!X43","v":0.0},{"$f":"+N43+Sep!Y43","v":0.0},{"$f":"+O43+Sep!Z43","v":0.0},{"$f":"+P43+Sep!AA43","v":0.0},{"$f":"+Q43+Sep!AB43","v":0.0},{"$f":"+R43+Sep!AC43","v":0.0}]
[{"$f":"+Budget!L42","v":"Other"},null,{"$f":"+Budget!D42","v":0.0},{"$f":"+Budget!N42","v":0.0},{"$f":"+G44+Sep!E44","v":0.0},{"$f":"+H44+Sep!F44","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Sep!T44","v":0.0},{"$f":"+J44+Sep!U44","v":0.0},{"$f":"+K44+Sep!V44","v":0.0},{"$f":"+L44+Sep!W44","v":0.0},{"$f":"+M44+Sep!X44","v":0.0},{"$f":"+N44+Sep!Y44","v":0.0},{"$f":"+O44+Sep!Z44","v":0.0},{"$f":"+P44+Sep!AA44","v":0.0},{"$f":"+Q44+Sep!AB44","v":0.0},{"$f":"+R44+Sep!AC44","v":0.0}]
[{"$f":"+Budget!L43","v":"Other"},null,{"$f":"+Budget!D43","v":0.0},{"$f":"+Budget!N43","v":0.0},{"$f":"+G45+Sep!E45","v":0.0},{"$f":"+H45+Sep!F45","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Sep!T45","v":0.0},{"$f":"+J45+Sep!U45","v":0.0},{"$f":"+K45+Sep!V45","v":0.0},{"$f":"+L45+Sep!W45","v":0.0},{"$f":"+M45+Sep!X45","v":0.0},{"$f":"+N45+Sep!Y45","v":0.0},{"$f":"+O45+Sep!Z45","v":0.0},{"$f":"+P45+Sep!AA45","v":0.0},{"$f":"+Q45+Sep!AB45","v":0.0},{"$f":"+R45+Sep!AC45","v":0.0}]
[{"$f":"+Budget!L44","v":"Indirect Costs (no more than 10% of grant funds)"},null,{"$f":"+Budget!D44","v":0.0},{"$f":"+Budget!N44","v":0.0},{"$f":"+G46+Sep!E46","v":0.0},{"$f":"+H46+Sep!F46","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Sep!T46","v":0.0},{"$f":"+J46+Sep!U46","v":0.0},{"$f":"+K46+Sep!V46","v":0.0},{"$f":"+L46+Sep!W46","v":0.0},{"$f":"+M46+Sep!X46","v":0.0},{"$f":"+N46+Sep!Y46","v":0.0},{"$f":"+O46+Sep!Z46","v":0.0},{"$f":"+P46+Sep!AA46","v":0.0},{"$f":"+Q46+Sep!AB46","v":0.0},{"$f":"+R46+Sep!AC46","v":0.0}]
[null,null,{"$f":"+Budget!D45","v":0.0},{"$f":"+Budget!N45","v":0.0},{"$f":"+G47+Sep!E47","v":0.0},{"$f":"+H47+Sep!F47","v":0.0},{"$f":"SUM(I47+K47+M47+O47+Q47)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Sep!T47","v":0.0},{"$f":"+J47+Sep!U47","v":0.0},{"$f":"+K47+Sep!V47","v":0.0},{"$f":"+L47+Sep!W47","v":0.0},{"$f":"+M47+Sep!X47","v":0.0},{"$f":"+N47+Sep!Y47","v":0.0},{"$f":"+O47+Sep!Z47","v":0.0},{"$f":"+P47+Sep!AA47","v":0.0},{"$f":"+Q47+Sep!AB47","v":0.0},{"$f":"+R47+Sep!AC47","v":0.0}]
[null,null,{"$f":"+Budget!D46","v":0.0},{"$f":"+Budget!N46","v":0.0},{"$f":"+G48+Sep!E48","v":0.0},{"$f":"+H48+Sep!F48","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Sep!T48","v":0.0},{"$f":"+J48+Sep!U48","v":0.0},{"$f":"+K48+Sep!V48","v":0.0},{"$f":"+L48+Sep!W48","v":0.0},{"$f":"+M48+Sep!X48","v":0.0},{"$f":"+N48+Sep!Y48","v":0.0},{"$f":"+O48+Sep!Z48","v":0.0},{"$f":"+P48+Sep!AA48","v":0.0},{"$f":"+Q48+Sep!AB48","v":0.0},{"$f":"+R48+Sep!AC48","v":0.0}]
[{"$f":"+Sep!A49","v":0.0},null,{"$f":"+Budget!D47","v":0.0},{"$f":"+Budget!N47","v":0.0},{"$f":"+G49","v":0.0},{"$f":"+H49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Sep!T49","v":0.0},{"$f":"+J49+Sep!U49","v":0.0},{"$f":"+K49+Sep!V49","v":0.0},{"$f":"+L49+Sep!W49","v":0.0},{"$f":"+M49+Sep!X49","v":0.0},{"$f":"+N49+Sep!Y49","v":0.0},{"$f":"+O49+Sep!Z49","v":0.0},{"$f":"+P49+Sep!AA49","v":0.0},{"$f":"+Q49+Sep!AB49","v":0.0},{"$f":"+R49+Sep!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Sep!I53","v":0.0},{"$f":"+J52+Sep!J53","v":0.0},{"$f":"+K52+Sep!K53","v":0.0},{"$f":"+L52+Sep!L53","v":0.0},{"$f":"+M52+Sep!M53","v":0.0},{"$f":"+N52+Sep!N53","v":0.0},{"$f":"+O52+Sep!O53","v":0.0},{"$f":"+P52+Sep!P53","v":0.0},{"$f":"+Q52+Sep!Q53","v":0.0},{"$f":"+R52+Sep!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title","Community Services Officer"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Sep!I67","v":0.0},{"$f":"+J66+Sep!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Nov","index":6,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[0,1,0,3],[66,6,66,7],[64,11,64,13],[54,8,54,11],[54,13,54,17],[55,8,55,11],[55,13,55,17],[49,0,49,1],[37,0,37,1],[21,0,21,1],[52,0,52,1],[53,0,53,1],[1,5,1,6],[56,0,56,1],[64,0,64,1],[54,0,54,1],[2,9,2,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[57,0,57,17],[8,8,8,17],[26,0,26,1],[7,0,7,1],[9,2,9,3],[34,0,34,1],[30,0,30,1]]}
[{"$f":"+Oct!A1","v":"Contractor Name: "},{"$f":"+Oct!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Oct!F1+31","v":"2020-11-02"},null,null,"PO#",{"$f":"+Oct!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Oct!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Oct!F2","v":0.0},null,null,"Contact: ",{"$f":"+Oct!J2","v":"First Last"},null,{"$f":"+Oct!L2","v":"Phone:  "},{"$f":"+Oct!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Oct!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Oct!C6","v":0.0},{"$f":"+D5+Oct!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Oct!C8","v":0.0},{"$f":"+Oct!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Oct!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Oct!C13","v":0.0},{"$f":"+Oct!D13","v":0.0},{"$f":"SUM(G13)+Oct!E13","v":0.0},{"$f":"SUM(H13)+Oct!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Oct!T13","v":0.0},{"$f":"+J13+Oct!U13","v":0.0},{"$f":"+K13+Oct!V13","v":0.0},{"$f":"+L13+Oct!W13","v":0.0},{"$f":"+M13+Oct!X13","v":0.0},{"$f":"+N13+Oct!Y13","v":0.0},{"$f":"+O13+Oct!Z13","v":0.0},{"$f":"+P13+Oct!AA13","v":0.0},{"$f":"+Q13+Oct!AB13","v":0.0},{"$f":"+R13+Oct!AC13","v":0.0}]
[{"$f":"+Oct!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Oct!C14","v":0.0},{"$f":"+Oct!D14","v":0.0},{"$f":"SUM(G14)+Oct!E14","v":0.0},{"$f":"SUM(H14)+Oct!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Oct!T14","v":0.0},{"$f":"+J14+Oct!U14","v":0.0},{"$f":"+K14+Oct!V14","v":0.0},{"$f":"+L14+Oct!W14","v":0.0},{"$f":"+M14+Oct!X14","v":0.0},{"$f":"+N14+Oct!Y14","v":0.0},{"$f":"+O14+Oct!Z14","v":0.0},{"$f":"+P14+Oct!AA14","v":0.0},{"$f":"+Q14+Oct!AB14","v":0.0},{"$f":"+R14+Oct!AC14","v":0.0}]
[{"$f":"+Oct!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Oct!C15","v":0.0},{"$f":"+Oct!D15","v":0.0},{"$f":"SUM(G15)+Oct!E15","v":0.0},{"$f":"SUM(H15)+Oct!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Oct!T15","v":0.0},{"$f":"+J15+Oct!U15","v":0.0},{"$f":"+K15+Oct!V15","v":0.0},{"$f":"+L15+Oct!W15","v":0.0},{"$f":"+M15+Oct!X15","v":0.0},{"$f":"+N15+Oct!Y15","v":0.0},{"$f":"+O15+Oct!Z15","v":0.0},{"$f":"+P15+Oct!AA15","v":0.0},{"$f":"+Q15+Oct!AB15","v":0.0},{"$f":"+R15+Oct!AC15","v":0.0}]
[{"$f":"+Oct!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Oct!C16","v":0.0},{"$f":"+Oct!D16","v":0.0},{"$f":"SUM(G16)+Oct!E16","v":0.0},{"$f":"SUM(H16)+Oct!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Oct!T16","v":0.0},{"$f":"+J16+Oct!U16","v":0.0},{"$f":"+K16+Oct!V16","v":0.0},{"$f":"+L16+Oct!W16","v":0.0},{"$f":"+M16+Oct!X16","v":0.0},{"$f":"+N16+Oct!Y16","v":0.0},{"$f":"+O16+Oct!Z16","v":0.0},{"$f":"+P16+Oct!AA16","v":0.0},{"$f":"+Q16+Oct!AB16","v":0.0},{"$f":"+R16+Oct!AC16","v":0.0}]
[{"$f":"+Oct!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Oct!C17","v":0.0},{"$f":"+Oct!D17","v":0.0},{"$f":"SUM(G17)+Oct!E17","v":0.0},{"$f":"SUM(H17)+Oct!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Oct!T17","v":0.0},{"$f":"+J17+Oct!U17","v":0.0},{"$f":"+K17+Oct!V17","v":0.0},{"$f":"+L17+Oct!W17","v":0.0},{"$f":"+M17+Oct!X17","v":0.0},{"$f":"+N17+Oct!Y17","v":0.0},{"$f":"+O17+Oct!Z17","v":0.0},{"$f":"+P17+Oct!AA17","v":0.0},{"$f":"+Q17+Oct!AB17","v":0.0},{"$f":"+R17+Oct!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Oct!C18","v":0.0},{"$f":"+Oct!D18","v":0.0},{"$f":"SUM(G18)+Oct!E18","v":0.0},{"$f":"SUM(H18)+Oct!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Oct!T18","v":0.0},{"$f":"+J18+Oct!U18","v":0.0},{"$f":"+K18+Oct!V18","v":0.0},{"$f":"+L18+Oct!W18","v":0.0},{"$f":"+M18+Oct!X18","v":0.0},{"$f":"+N18+Oct!Y18","v":0.0},{"$f":"+O18+Oct!Z18","v":0.0},{"$f":"+P18+Oct!AA18","v":0.0},{"$f":"+Q18+Oct!AB18","v":0.0},{"$f":"+R18+Oct!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Oct!C19","v":0.0},{"$f":"+Oct!D19","v":0.0},{"$f":"SUM(G19)+Oct!E19","v":0.0},{"$f":"SUM(H19)+Oct!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Oct!T19","v":0.0},{"$f":"+J19+Oct!U19","v":0.0},{"$f":"+K19+Oct!V19","v":0.0},{"$f":"+L19+Oct!W19","v":0.0},{"$f":"+M19+Oct!X19","v":0.0},{"$f":"+N19+Oct!Y19","v":0.0},{"$f":"+O19+Oct!Z19","v":0.0},{"$f":"+P19+Oct!AA19","v":0.0},{"$f":"+Q19+Oct!AB19","v":0.0},{"$f":"+R19+Oct!AC19","v":0.0}]
[{"$f":"+Oct!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Oct!C20","v":0.0},{"$f":"+Oct!D20","v":0.0},{"$f":"SUM(G20)+Oct!E20","v":0.0},{"$f":"SUM(H20)+Oct!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Oct!T20","v":0.0},{"$f":"+J20+Oct!U20","v":0.0},{"$f":"+K20+Oct!V20","v":0.0},{"$f":"+L20+Oct!W20","v":0.0},{"$f":"+M20+Oct!X20","v":0.0},{"$f":"+N20+Oct!Y20","v":0.0},{"$f":"+O20+Oct!Z20","v":0.0},{"$f":"+P20+Oct!AA20","v":0.0},{"$f":"+Q20+Oct!AB20","v":0.0},{"$f":"+R20+Oct!AC20","v":0.0}]
[{"$f":"+Oct!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Oct!C21","v":0.0},{"$f":"+Oct!D21","v":0.0},{"$f":"SUM(G21)+Oct!E21","v":0.0},{"$f":"SUM(H21)+Oct!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Oct!T21","v":0.0},{"$f":"+J21+Oct!U21","v":0.0},{"$f":"+K21+Oct!V21","v":0.0},{"$f":"+L21+Oct!W21","v":0.0},{"$f":"+M21+Oct!X21","v":0.0},{"$f":"+N21+Oct!Y21","v":0.0},{"$f":"+O21+Oct!Z21","v":0.0},{"$f":"+P21+Oct!AA21","v":0.0},{"$f":"+Q21+Oct!AB21","v":0.0},{"$f":"+R21+Oct!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Oct!A24","v":"Travel/Mileage"},null,{"$f":"+Oct!C24","v":0.0},{"$f":"+Oct!D24","v":0.0},{"$f":"SUM(G24)+Oct!E24","v":0.0},{"$f":"SUM(H24)+Oct!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Oct!T24","v":0.0},{"$f":"+J24+Oct!U24","v":0.0},{"$f":"+K24+Oct!V24","v":0.0},{"$f":"+L24+Oct!W24","v":0.0},{"$f":"+M24+Oct!X24","v":0.0},{"$f":"+N24+Oct!Y24","v":0.0},{"$f":"+O24+Oct!Z24","v":0.0},{"$f":"+P24+Oct!AA24","v":0.0},{"$f":"+Q24+Oct!AB24","v":0.0},{"$f":"+R24+Oct!AC24","v":0.0}]
[{"$f":"+Oct!A25","v":"Training"},null,{"$f":"+Oct!C25","v":0.0},{"$f":"+Oct!D25","v":0.0},{"$f":"SUM(G25)+Oct!E25","v":0.0},{"$f":"SUM(H25)+Oct!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Oct!T25","v":0.0},{"$f":"+J25+Oct!U25","v":0.0},{"$f":"+K25+Oct!V25","v":0.0},{"$f":"+L25+Oct!W25","v":0.0},{"$f":"+M25+Oct!X25","v":0.0},{"$f":"+N25+Oct!Y25","v":0.0},{"$f":"+O25+Oct!Z25","v":0.0},{"$f":"+P25+Oct!AA25","v":0.0},{"$f":"+Q25+Oct!AB25","v":0.0},{"$f":"+R25+Oct!AC25","v":0.0}]
[{"$f":"+Oct!A26","v":0.0},null,{"$f":"+Oct!C26","v":0.0},{"$f":"+Oct!D26","v":0.0},{"$f":"SUM(G26)+Oct!E26","v":0.0},{"$f":"SUM(H26)+Oct!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Oct!T26","v":0.0},{"$f":"+J26+Oct!U26","v":0.0},{"$f":"+K26+Oct!V26","v":0.0},{"$f":"+L26+Oct!W26","v":0.0},{"$f":"+M26+Oct!X26","v":0.0},{"$f":"+N26+Oct!Y26","v":0.0},{"$f":"+O26+Oct!Z26","v":0.0},{"$f":"+P26+Oct!AA26","v":0.0},{"$f":"+Q26+Oct!AB26","v":0.0},{"$f":"+R26+Oct!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Oct!A29","v":" Equipment"},null,{"$f":"+Oct!C29","v":0.0},{"$f":"+Oct!D29","v":0.0},{"$f":"SUM(G29)+Oct!E29","v":0.0},{"$f":"SUM(H29)+Oct!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Oct!T29","v":0.0},{"$f":"+J29+Oct!U29","v":0.0},{"$f":"+K29+Oct!V29","v":0.0},{"$f":"+L29+Oct!W29","v":0.0},{"$f":"+M29+Oct!X29","v":0.0},{"$f":"+N29+Oct!Y29","v":0.0},{"$f":"+O29+Oct!Z29","v":0.0},{"$f":"+P29+Oct!AA29","v":0.0},{"$f":"+Q29+Oct!AB29","v":0.0},{"$f":"+R29+Oct!AC29","v":0.0}]
[{"$f":"+Oct!A30","v":0.0},null,{"$f":"+Oct!C30","v":0.0},{"$f":"+Oct!D30","v":0.0},{"$f":"SUM(G30)+Oct!E30","v":0.0},{"$f":"SUM(H30)+Oct!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Oct!T30","v":0.0},{"$f":"+J30+Oct!U30","v":0.0},{"$f":"+K30+Oct!V30","v":0.0},{"$f":"+L30+Oct!W30","v":0.0},{"$f":"+M30+Oct!X30","v":0.0},{"$f":"+N30+Oct!Y30","v":0.0},{"$f":"+O30+Oct!Z30","v":0.0},{"$f":"+P30+Oct!AA30","v":0.0},{"$f":"+Q30+Oct!AB30","v":0.0},{"$f":"+R30+Oct!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Oct!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Oct!C33","v":0.0},{"$f":"+Oct!D33","v":0.0},{"$f":"SUM(G33)+Oct!E33","v":0.0},{"$f":"SUM(H33)+Oct!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Oct!T33","v":0.0},{"$f":"+J33+Oct!U33","v":0.0},{"$f":"+K33+Oct!V33","v":0.0},{"$f":"+L33+Oct!W33","v":0.0},{"$f":"+M33+Oct!X33","v":0.0},{"$f":"+N33+Oct!Y33","v":0.0},{"$f":"+O33+Oct!Z33","v":0.0},{"$f":"+P33+Oct!AA33","v":0.0},{"$f":"+Q33+Oct!AB33","v":0.0},{"$f":"+R33+Oct!AC33","v":0.0}]
[{"$f":"+Oct!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Oct!C34","v":0.0},{"$f":"+Oct!D34","v":0.0},{"$f":"SUM(G34)+Oct!E34","v":0.0},{"$f":"SUM(H34)+Oct!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Oct!T34","v":0.0},{"$f":"+J34+Oct!U34","v":0.0},{"$f":"+K34+Oct!V34","v":0.0},{"$f":"+L34+Oct!W34","v":0.0},{"$f":"+M34+Oct!X34","v":0.0},{"$f":"+N34+Oct!Y34","v":0.0},{"$f":"+O34+Oct!Z34","v":0.0},{"$f":"+P34+Oct!AA34","v":0.0},{"$f":"+Q34+Oct!AB34","v":0.0},{"$f":"+R34+Oct!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Oct!A37","v":"Food Cost "},null,{"$f":"+Oct!C37","v":0.0},{"$f":"+Oct!D37","v":0.0},{"$f":"SUM(G37)+Oct!E37","v":0.0},{"$f":"SUM(H37)+Oct!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Oct!T37","v":0.0},{"$f":"+J37+Oct!U37","v":0.0},{"$f":"+K37+Oct!V37","v":0.0},{"$f":"+L37+Oct!W37","v":0.0},{"$f":"+M37+Oct!X37","v":0.0},{"$f":"+N37+Oct!Y37","v":0.0},{"$f":"+O37+Oct!Z37","v":0.0},{"$f":"+P37+Oct!AA37","v":0.0},{"$f":"+Q37+Oct!AB37","v":0.0},{"$f":"+R37+Oct!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Oct!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Oct!C40","v":0.0},{"$f":"+Oct!D40","v":0.0},{"$f":"SUM(G40)+Oct!E40","v":0.0},{"$f":"SUM(H40)+Oct!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Oct!T40","v":0.0},{"$f":"+J40+Oct!U40","v":0.0},{"$f":"+K40+Oct!V40","v":0.0},{"$f":"+L40+Oct!W40","v":0.0},{"$f":"+M40+Oct!X40","v":0.0},{"$f":"+N40+Oct!Y40","v":0.0},{"$f":"+O40+Oct!Z40","v":0.0},{"$f":"+P40+Oct!AA40","v":0.0},{"$f":"+Q40+Oct!AB40","v":0.0},{"$f":"+R40+Oct!AC40","v":0.0}]
[{"$f":"+Oct!A41","v":"Health permit"},null,{"$f":"+Oct!C41","v":0.0},{"$f":"+Oct!D41","v":0.0},{"$f":"SUM(G41)+Oct!E41","v":0.0},{"$f":"SUM(H41)+Oct!F41","v":0.0},{"$f":"SUM(I41+K41+M41+O41+Q41)","v":0.0},{"$f":"SUM(J41+L41+N41+P41+R41)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Oct!T41","v":0.0},{"$f":"+J41+Oct!U41","v":0.0},{"$f":"+K41+Oct!V41","v":0.0},{"$f":"+L41+Oct!W41","v":0.0},{"$f":"+M41+Oct!X41","v":0.0},{"$f":"+N41+Oct!Y41","v":0.0},{"$f":"+O41+Oct!Z41","v":0.0},{"$f":"+P41+Oct!AA41","v":0.0},{"$f":"+Q41+Oct!AB41","v":0.0},{"$f":"+R41+Oct!AC41","v":0.0}]
[{"$f":"+Oct!A42","v":"Rent"},null,{"$f":"+Oct!C42","v":0.0},{"$f":"+Oct!D42","v":0.0},{"$f":"SUM(G42)+Oct!E42","v":0.0},{"$f":"SUM(H42)+Oct!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Oct!T42","v":0.0},{"$f":"+J42+Oct!U42","v":0.0},{"$f":"+K42+Oct!V42","v":0.0},{"$f":"+L42+Oct!W42","v":0.0},{"$f":"+M42+Oct!X42","v":0.0},{"$f":"+N42+Oct!Y42","v":0.0},{"$f":"+O42+Oct!Z42","v":0.0},{"$f":"+P42+Oct!AA42","v":0.0},{"$f":"+Q42+Oct!AB42","v":0.0},{"$f":"+R42+Oct!AC42","v":0.0}]
[{"$f":"+Oct!A43","v":"Program Publicity"},null,{"$f":"+Oct!C43","v":0.0},{"$f":"+Oct!D43","v":0.0},{"$f":"SUM(G43)+Oct!E43","v":0.0},{"$f":"SUM(H43)+Oct!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Oct!T43","v":0.0},{"$f":"+J43+Oct!U43","v":0.0},{"$f":"+K43+Oct!V43","v":0.0},{"$f":"+L43+Oct!W43","v":0.0},{"$f":"+M43+Oct!X43","v":0.0},{"$f":"+N43+Oct!Y43","v":0.0},{"$f":"+O43+Oct!Z43","v":0.0},{"$f":"+P43+Oct!AA43","v":0.0},{"$f":"+Q43+Oct!AB43","v":0.0},{"$f":"+R43+Oct!AC43","v":0.0}]
[{"$f":"+Oct!A44","v":"Other"},null,{"$f":"+Oct!C44","v":0.0},{"$f":"+Oct!D44","v":0.0},{"$f":"SUM(G44)+Oct!E44","v":0.0},{"$f":"SUM(H44)+Oct!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Oct!T44","v":0.0},{"$f":"+J44+Oct!U44","v":0.0},{"$f":"+K44+Oct!V44","v":0.0},{"$f":"+L44+Oct!W44","v":0.0},{"$f":"+M44+Oct!X44","v":0.0},{"$f":"+N44+Oct!Y44","v":0.0},{"$f":"+O44+Oct!Z44","v":0.0},{"$f":"+P44+Oct!AA44","v":0.0},{"$f":"+Q44+Oct!AB44","v":0.0},{"$f":"+R44+Oct!AC44","v":0.0}]
[{"$f":"+Oct!A45","v":"Other"},null,{"$f":"+Oct!C45","v":0.0},{"$f":"+Oct!D45","v":0.0},{"$f":"SUM(G45)+Oct!E45","v":0.0},{"$f":"SUM(H45)+Oct!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Oct!T45","v":0.0},{"$f":"+J45+Oct!U45","v":0.0},{"$f":"+K45+Oct!V45","v":0.0},{"$f":"+L45+Oct!W45","v":0.0},{"$f":"+M45+Oct!X45","v":0.0},{"$f":"+N45+Oct!Y45","v":0.0},{"$f":"+O45+Oct!Z45","v":0.0},{"$f":"+P45+Oct!AA45","v":0.0},{"$f":"+Q45+Oct!AB45","v":0.0},{"$f":"+R45+Oct!AC45","v":0.0}]
[{"$f":"+Oct!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Oct!T46","v":0.0},{"$f":"+J46+Oct!U46","v":0.0},{"$f":"+K46+Oct!V46","v":0.0},{"$f":"+L46+Oct!W46","v":0.0},{"$f":"+M46+Oct!X46","v":0.0},{"$f":"+N46+Oct!Y46","v":0.0},{"$f":"+O46+Oct!Z46","v":0.0},{"$f":"+P46+Oct!AA46","v":0.0},{"$f":"+Q46+Oct!AB46","v":0.0},{"$f":"+R46+Oct!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Oct!T47","v":0.0},{"$f":"+J47+Oct!U47","v":0.0},{"$f":"+K47+Oct!V47","v":0.0},{"$f":"+L47+Oct!W47","v":0.0},{"$f":"+M47+Oct!X47","v":0.0},{"$f":"+N47+Oct!Y47","v":0.0},{"$f":"+O47+Oct!Z47","v":0.0},{"$f":"+P47+Oct!AA47","v":0.0},{"$f":"+Q47+Oct!AB47","v":0.0},{"$f":"+R47+Oct!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Oct!T48","v":0.0},{"$f":"+J48+Oct!U48","v":0.0},{"$f":"+K48+Oct!V48","v":0.0},{"$f":"+L48+Oct!W48","v":0.0},{"$f":"+M48+Oct!X48","v":0.0},{"$f":"+N48+Oct!Y48","v":0.0},{"$f":"+O48+Oct!Z48","v":0.0},{"$f":"+P48+Oct!AA48","v":0.0},{"$f":"+Q48+Oct!AB48","v":0.0},{"$f":"+R48+Oct!AC48","v":0.0}]
[{"$f":"+Oct!A49","v":0.0},null,{"$f":"+Oct!C49","v":0.0},{"$f":"+Oct!D49","v":0.0},{"$f":"SUM(G49)+Oct!E49","v":0.0},{"$f":"SUM(H49)+Oct!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Oct!T49","v":0.0},{"$f":"+J49+Oct!U49","v":0.0},{"$f":"+K49+Oct!V49","v":0.0},{"$f":"+L49+Oct!W49","v":0.0},{"$f":"+M49+Oct!X49","v":0.0},{"$f":"+N49+Oct!Y49","v":0.0},{"$f":"+O49+Oct!Z49","v":0.0},{"$f":"+P49+Oct!AA49","v":0.0},{"$f":"+Q49+Oct!AB49","v":0.0},{"$f":"+R49+Oct!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Oct!I53","v":0.0},{"$f":"+J52+Oct!J53","v":0.0},{"$f":"+K52+Oct!K53","v":0.0},{"$f":"+L52+Oct!L53","v":0.0},{"$f":"+M52+Oct!M53","v":0.0},{"$f":"+N52+Oct!N53","v":0.0},{"$f":"+O52+Oct!O53","v":0.0},{"$f":"+P52+Oct!P53","v":0.0},{"$f":"+Q52+Oct!Q53","v":0.0},{"$f":"+R52+Oct!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:","Accounting Manager",null,null,null,"Title"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,"Community Services Officer",null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Oct!I67","v":0.0},{"$f":"+J66+Oct!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Dec","index":7,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[1,5,1,7],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[2,9,2,13],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1],[54,0,54,1],[7,0,7,1]]}
[{"$f":"+Nov!A1","v":"Contractor Name: "},{"$f":"+Nov!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Nov!F1+30","v":"2020-12-02"},null,null,"PO#",{"$f":"+Nov!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Nov!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Nov!F2","v":0.0},null,null,"Contact: ",{"$f":"+Nov!J2","v":"First Last"},null,{"$f":"+Nov!L2","v":"Phone:  "},{"$f":"+Nov!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Aug!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Nov!C6","v":0.0},{"$f":"+D5+Nov!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Nov!C8","v":0.0},{"$f":"+Nov!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Nov!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Nov!C13","v":0.0},{"$f":"+Nov!D13","v":0.0},{"$f":"SUM(G13)+Nov!E13","v":0.0},{"$f":"SUM(H13)+Nov!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Nov!T13","v":0.0},{"$f":"+J13+Nov!U13","v":0.0},{"$f":"+K13+Nov!V13","v":0.0},{"$f":"+L13+Nov!W13","v":0.0},{"$f":"+M13+Nov!X13","v":0.0},{"$f":"+N13+Nov!Y13","v":0.0},{"$f":"+O13+Nov!Z13","v":0.0},{"$f":"+P13+Nov!AA13","v":0.0},{"$f":"+Q13+Nov!AB13","v":0.0},{"$f":"+R13+Nov!AC13","v":0.0}]
[{"$f":"+Nov!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Nov!C14","v":0.0},{"$f":"+Nov!D14","v":0.0},{"$f":"SUM(G14)+Nov!E14","v":0.0},{"$f":"SUM(H14)+Nov!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Nov!T14","v":0.0},{"$f":"+J14+Nov!U14","v":0.0},{"$f":"+K14+Nov!V14","v":0.0},{"$f":"+L14+Nov!W14","v":0.0},{"$f":"+M14+Nov!X14","v":0.0},{"$f":"+N14+Nov!Y14","v":0.0},{"$f":"+O14+Nov!Z14","v":0.0},{"$f":"+P14+Nov!AA14","v":0.0},{"$f":"+Q14+Nov!AB14","v":0.0},{"$f":"+R14+Nov!AC14","v":0.0}]
[{"$f":"+Nov!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Nov!C15","v":0.0},{"$f":"+Nov!D15","v":0.0},{"$f":"SUM(G15)+Nov!E15","v":0.0},{"$f":"SUM(H15)+Nov!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Nov!T15","v":0.0},{"$f":"+J15+Nov!U15","v":0.0},{"$f":"+K15+Nov!V15","v":0.0},{"$f":"+L15+Nov!W15","v":0.0},{"$f":"+M15+Nov!X15","v":0.0},{"$f":"+N15+Nov!Y15","v":0.0},{"$f":"+O15+Nov!Z15","v":0.0},{"$f":"+P15+Nov!AA15","v":0.0},{"$f":"+Q15+Nov!AB15","v":0.0},{"$f":"+R15+Nov!AC15","v":0.0}]
[{"$f":"+Nov!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Nov!C16","v":0.0},{"$f":"+Nov!D16","v":0.0},{"$f":"SUM(G16)+Nov!E16","v":0.0},{"$f":"SUM(H16)+Nov!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Nov!T16","v":0.0},{"$f":"+J16+Nov!U16","v":0.0},{"$f":"+K16+Nov!V16","v":0.0},{"$f":"+L16+Nov!W16","v":0.0},{"$f":"+M16+Nov!X16","v":0.0},{"$f":"+N16+Nov!Y16","v":0.0},{"$f":"+O16+Nov!Z16","v":0.0},{"$f":"+P16+Nov!AA16","v":0.0},{"$f":"+Q16+Nov!AB16","v":0.0},{"$f":"+R16+Nov!AC16","v":0.0}]
[{"$f":"+Nov!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Nov!C17","v":0.0},{"$f":"+Nov!D17","v":0.0},{"$f":"SUM(G17)+Nov!E17","v":0.0},{"$f":"SUM(H17)+Nov!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Nov!T17","v":0.0},{"$f":"+J17+Nov!U17","v":0.0},{"$f":"+K17+Nov!V17","v":0.0},{"$f":"+L17+Nov!W17","v":0.0},{"$f":"+M17+Nov!X17","v":0.0},{"$f":"+N17+Nov!Y17","v":0.0},{"$f":"+O17+Nov!Z17","v":0.0},{"$f":"+P17+Nov!AA17","v":0.0},{"$f":"+Q17+Nov!AB17","v":0.0},{"$f":"+R17+Nov!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Nov!C18","v":0.0},{"$f":"+Nov!D18","v":0.0},{"$f":"SUM(G18)+Nov!E18","v":0.0},{"$f":"SUM(H18)+Nov!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Nov!T18","v":0.0},{"$f":"+J18+Nov!U18","v":0.0},{"$f":"+K18+Nov!V18","v":0.0},{"$f":"+L18+Nov!W18","v":0.0},{"$f":"+M18+Nov!X18","v":0.0},{"$f":"+N18+Nov!Y18","v":0.0},{"$f":"+O18+Nov!Z18","v":0.0},{"$f":"+P18+Nov!AA18","v":0.0},{"$f":"+Q18+Nov!AB18","v":0.0},{"$f":"+R18+Nov!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Nov!C19","v":0.0},{"$f":"+Nov!D19","v":0.0},{"$f":"SUM(G19)+Nov!E19","v":0.0},{"$f":"SUM(H19)+Nov!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Nov!T19","v":0.0},{"$f":"+J19+Nov!U19","v":0.0},{"$f":"+K19+Nov!V19","v":0.0},{"$f":"+L19+Nov!W19","v":0.0},{"$f":"+M19+Nov!X19","v":0.0},{"$f":"+N19+Nov!Y19","v":0.0},{"$f":"+O19+Nov!Z19","v":0.0},{"$f":"+P19+Nov!AA19","v":0.0},{"$f":"+Q19+Nov!AB19","v":0.0},{"$f":"+R19+Nov!AC19","v":0.0}]
[{"$f":"+Nov!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Nov!C20","v":0.0},{"$f":"+Nov!D20","v":0.0},{"$f":"SUM(G20)+Nov!E20","v":0.0},{"$f":"SUM(H20)+Nov!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Nov!T20","v":0.0},{"$f":"+J20+Nov!U20","v":0.0},{"$f":"+K20+Nov!V20","v":0.0},{"$f":"+L20+Nov!W20","v":0.0},{"$f":"+M20+Nov!X20","v":0.0},{"$f":"+N20+Nov!Y20","v":0.0},{"$f":"+O20+Nov!Z20","v":0.0},{"$f":"+P20+Nov!AA20","v":0.0},{"$f":"+Q20+Nov!AB20","v":0.0},{"$f":"+R20+Nov!AC20","v":0.0}]
[{"$f":"+Nov!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Nov!C21","v":0.0},{"$f":"+Nov!D21","v":0.0},{"$f":"SUM(G21)+Nov!E21","v":0.0},{"$f":"SUM(H21)+Nov!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Nov!T21","v":0.0},{"$f":"+J21+Nov!U21","v":0.0},{"$f":"+K21+Nov!V21","v":0.0},{"$f":"+L21+Nov!W21","v":0.0},{"$f":"+M21+Nov!X21","v":0.0},{"$f":"+N21+Nov!Y21","v":0.0},{"$f":"+O21+Nov!Z21","v":0.0},{"$f":"+P21+Nov!AA21","v":0.0},{"$f":"+Q21+Nov!AB21","v":0.0},{"$f":"+R21+Nov!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Nov!A24","v":"Travel/Mileage"},null,{"$f":"+Nov!C24","v":0.0},{"$f":"+Nov!D24","v":0.0},{"$f":"SUM(G24)+Nov!E24","v":0.0},{"$f":"SUM(H24)+Nov!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Nov!T24","v":0.0},{"$f":"+J24+Nov!U24","v":0.0},{"$f":"+K24+Nov!V24","v":0.0},{"$f":"+L24+Nov!W24","v":0.0},{"$f":"+M24+Nov!X24","v":0.0},{"$f":"+N24+Nov!Y24","v":0.0},{"$f":"+O24+Nov!Z24","v":0.0},{"$f":"+P24+Nov!AA24","v":0.0},{"$f":"+Q24+Nov!AB24","v":0.0},{"$f":"+R24+Nov!AC24","v":0.0}]
[{"$f":"+Nov!A25","v":"Training"},null,{"$f":"+Nov!C25","v":0.0},{"$f":"+Nov!D25","v":0.0},{"$f":"SUM(G25)+Nov!E25","v":0.0},{"$f":"SUM(H25)+Nov!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Nov!T25","v":0.0},{"$f":"+J25+Nov!U25","v":0.0},{"$f":"+K25+Nov!V25","v":0.0},{"$f":"+L25+Nov!W25","v":0.0},{"$f":"+M25+Nov!X25","v":0.0},{"$f":"+N25+Nov!Y25","v":0.0},{"$f":"+O25+Nov!Z25","v":0.0},{"$f":"+P25+Nov!AA25","v":0.0},{"$f":"+Q25+Nov!AB25","v":0.0},{"$f":"+R25+Nov!AC25","v":0.0}]
[{"$f":"+Nov!A26","v":0.0},null,{"$f":"+Nov!C26","v":0.0},{"$f":"+Nov!D26","v":0.0},{"$f":"SUM(G26)+Nov!E26","v":0.0},{"$f":"SUM(H26)+Nov!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Nov!T26","v":0.0},{"$f":"+J26+Nov!U26","v":0.0},{"$f":"+K26+Nov!V26","v":0.0},{"$f":"+L26+Nov!W26","v":0.0},{"$f":"+M26+Nov!X26","v":0.0},{"$f":"+N26+Nov!Y26","v":0.0},{"$f":"+O26+Nov!Z26","v":0.0},{"$f":"+P26+Nov!AA26","v":0.0},{"$f":"+Q26+Nov!AB26","v":0.0},{"$f":"+R26+Nov!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Nov!A29","v":" Equipment"},null,{"$f":"+Nov!C29","v":0.0},{"$f":"+Nov!D29","v":0.0},{"$f":"SUM(G29)+Nov!E29","v":0.0},{"$f":"SUM(H29)+Nov!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Nov!T29","v":0.0},{"$f":"+J29+Nov!U29","v":0.0},{"$f":"+K29+Nov!V29","v":0.0},{"$f":"+L29+Nov!W29","v":0.0},{"$f":"+M29+Nov!X29","v":0.0},{"$f":"+N29+Nov!Y29","v":0.0},{"$f":"+O29+Nov!Z29","v":0.0},{"$f":"+P29+Nov!AA29","v":0.0},{"$f":"+Q29+Nov!AB29","v":0.0},{"$f":"+R29+Nov!AC29","v":0.0}]
[{"$f":"+Nov!A30","v":0.0},null,{"$f":"+Nov!C30","v":0.0},{"$f":"+Nov!D30","v":0.0},{"$f":"SUM(G30)+Nov!E30","v":0.0},{"$f":"SUM(H30)+Nov!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Nov!T30","v":0.0},{"$f":"+J30+Nov!U30","v":0.0},{"$f":"+K30+Nov!V30","v":0.0},{"$f":"+L30+Nov!W30","v":0.0},{"$f":"+M30+Nov!X30","v":0.0},{"$f":"+N30+Nov!Y30","v":0.0},{"$f":"+O30+Nov!Z30","v":0.0},{"$f":"+P30+Nov!AA30","v":0.0},{"$f":"+Q30+Nov!AB30","v":0.0},{"$f":"+R30+Nov!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Nov!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Nov!C33","v":0.0},{"$f":"+Nov!D33","v":0.0},{"$f":"SUM(G33)+Nov!E33","v":0.0},{"$f":"SUM(H33)+Nov!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Nov!T33","v":0.0},{"$f":"+J33+Nov!U33","v":0.0},{"$f":"+K33+Nov!V33","v":0.0},{"$f":"+L33+Nov!W33","v":0.0},{"$f":"+M33+Nov!X33","v":0.0},{"$f":"+N33+Nov!Y33","v":0.0},{"$f":"+O33+Nov!Z33","v":0.0},{"$f":"+P33+Nov!AA33","v":0.0},{"$f":"+Q33+Nov!AB33","v":0.0},{"$f":"+R33+Nov!AC33","v":0.0}]
[{"$f":"+Nov!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Nov!C34","v":0.0},{"$f":"+Nov!D34","v":0.0},{"$f":"SUM(G34)+Nov!E34","v":0.0},{"$f":"SUM(H34)+Nov!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Nov!T34","v":0.0},{"$f":"+J34+Nov!U34","v":0.0},{"$f":"+K34+Nov!V34","v":0.0},{"$f":"+L34+Nov!W34","v":0.0},{"$f":"+M34+Nov!X34","v":0.0},{"$f":"+N34+Nov!Y34","v":0.0},{"$f":"+O34+Nov!Z34","v":0.0},{"$f":"+P34+Nov!AA34","v":0.0},{"$f":"+Q34+Nov!AB34","v":0.0},{"$f":"+R34+Nov!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Nov!A37","v":"Food Cost "},null,{"$f":"+Nov!C37","v":0.0},{"$f":"+Nov!D37","v":0.0},{"$f":"SUM(G37)+Nov!E37","v":0.0},{"$f":"SUM(H37)+Nov!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Nov!T37","v":0.0},{"$f":"+J37+Nov!U37","v":0.0},{"$f":"+K37+Nov!V37","v":0.0},{"$f":"+L37+Nov!W37","v":0.0},{"$f":"+M37+Nov!X37","v":0.0},{"$f":"+N37+Nov!Y37","v":0.0},{"$f":"+O37+Nov!Z37","v":0.0},{"$f":"+P37+Nov!AA37","v":0.0},{"$f":"+Q37+Nov!AB37","v":0.0},{"$f":"+R37+Nov!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Nov!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Nov!C40","v":0.0},{"$f":"+Nov!D40","v":0.0},{"$f":"SUM(G40)+Nov!E40","v":0.0},{"$f":"SUM(H40)+Nov!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Nov!T40","v":0.0},{"$f":"+J40+Nov!U40","v":0.0},{"$f":"+K40+Nov!V40","v":0.0},{"$f":"+L40+Nov!W40","v":0.0},{"$f":"+M40+Nov!X40","v":0.0},{"$f":"+N40+Nov!Y40","v":0.0},{"$f":"+O40+Nov!Z40","v":0.0},{"$f":"+P40+Nov!AA40","v":0.0},{"$f":"+Q40+Nov!AB40","v":0.0},{"$f":"+R40+Nov!AC40","v":0.0}]
[{"$f":"+Nov!A41","v":"Health permit"},null,{"$f":"+Nov!C41","v":0.0},{"$f":"+Nov!D41","v":0.0},{"$f":"SUM(G41)+Nov!E41","v":0.0},{"$f":"SUM(H41)+Nov!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Nov!T41","v":0.0},{"$f":"+J41+Nov!U41","v":0.0},{"$f":"+K41+Nov!V41","v":0.0},{"$f":"+L41+Nov!W41","v":0.0},{"$f":"+M41+Nov!X41","v":0.0},{"$f":"+N41+Nov!Y41","v":0.0},{"$f":"+O41+Nov!Z41","v":0.0},{"$f":"+P41+Nov!AA41","v":0.0},{"$f":"+Q41+Nov!AB41","v":0.0},{"$f":"+R41+Nov!AC41","v":0.0}]
[{"$f":"+Nov!A42","v":"Rent"},null,{"$f":"+Nov!C42","v":0.0},{"$f":"+Nov!D42","v":0.0},{"$f":"SUM(G42)+Nov!E42","v":0.0},{"$f":"SUM(H42)+Nov!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Nov!T42","v":0.0},{"$f":"+J42+Nov!U42","v":0.0},{"$f":"+K42+Nov!V42","v":0.0},{"$f":"+L42+Nov!W42","v":0.0},{"$f":"+M42+Nov!X42","v":0.0},{"$f":"+N42+Nov!Y42","v":0.0},{"$f":"+O42+Nov!Z42","v":0.0},{"$f":"+P42+Nov!AA42","v":0.0},{"$f":"+Q42+Nov!AB42","v":0.0},{"$f":"+R42+Nov!AC42","v":0.0}]
[{"$f":"+Nov!A43","v":"Program Publicity"},null,{"$f":"+Nov!C43","v":0.0},{"$f":"+Nov!D43","v":0.0},{"$f":"SUM(G43)+Nov!E43","v":0.0},{"$f":"SUM(H43)+Nov!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Nov!T43","v":0.0},{"$f":"+J43+Nov!U43","v":0.0},{"$f":"+K43+Nov!V43","v":0.0},{"$f":"+L43+Nov!W43","v":0.0},{"$f":"+M43+Nov!X43","v":0.0},{"$f":"+N43+Nov!Y43","v":0.0},{"$f":"+O43+Nov!Z43","v":0.0},{"$f":"+P43+Nov!AA43","v":0.0},{"$f":"+Q43+Nov!AB43","v":0.0},{"$f":"+R43+Nov!AC43","v":0.0}]
[{"$f":"+Nov!A44","v":"Other"},null,{"$f":"+Nov!C44","v":0.0},{"$f":"+Nov!D44","v":0.0},{"$f":"SUM(G44)+Nov!E44","v":0.0},{"$f":"SUM(H44)+Nov!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Nov!T44","v":0.0},{"$f":"+J44+Nov!U44","v":0.0},{"$f":"+K44+Nov!V44","v":0.0},{"$f":"+L44+Nov!W44","v":0.0},{"$f":"+M44+Nov!X44","v":0.0},{"$f":"+N44+Nov!Y44","v":0.0},{"$f":"+O44+Nov!Z44","v":0.0},{"$f":"+P44+Nov!AA44","v":0.0},{"$f":"+Q44+Nov!AB44","v":0.0},{"$f":"+R44+Nov!AC44","v":0.0}]
[{"$f":"+Nov!A45","v":"Other"},null,{"$f":"+Nov!C45","v":0.0},{"$f":"+Nov!D45","v":0.0},{"$f":"SUM(G45)+Nov!E45","v":0.0},{"$f":"SUM(H45)+Nov!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Nov!T45","v":0.0},{"$f":"+J45+Nov!U45","v":0.0},{"$f":"+K45+Nov!V45","v":0.0},{"$f":"+L45+Nov!W45","v":0.0},{"$f":"+M45+Nov!X45","v":0.0},{"$f":"+N45+Nov!Y45","v":0.0},{"$f":"+O45+Nov!Z45","v":0.0},{"$f":"+P45+Nov!AA45","v":0.0},{"$f":"+Q45+Nov!AB45","v":0.0},{"$f":"+R45+Nov!AC45","v":0.0}]
[{"$f":"+Nov!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Nov!T46","v":0.0},{"$f":"+J46+Nov!U46","v":0.0},{"$f":"+K46+Nov!V46","v":0.0},{"$f":"+L46+Nov!W46","v":0.0},{"$f":"+M46+Nov!X46","v":0.0},{"$f":"+N46+Nov!Y46","v":0.0},{"$f":"+O46+Nov!Z46","v":0.0},{"$f":"+P46+Nov!AA46","v":0.0},{"$f":"+Q46+Nov!AB46","v":0.0},{"$f":"+R46+Nov!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Nov!T47","v":0.0},{"$f":"+J47+Nov!U47","v":0.0},{"$f":"+K47+Nov!V47","v":0.0},{"$f":"+L47+Nov!W47","v":0.0},{"$f":"+M47+Nov!X47","v":0.0},{"$f":"+N47+Nov!Y47","v":0.0},{"$f":"+O47+Nov!Z47","v":0.0},{"$f":"+P47+Nov!AA47","v":0.0},{"$f":"+Q47+Nov!AB47","v":0.0},{"$f":"+R47+Nov!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Nov!T48","v":0.0},{"$f":"+J48+Nov!U48","v":0.0},{"$f":"+K48+Nov!V48","v":0.0},{"$f":"+L48+Nov!W48","v":0.0},{"$f":"+M48+Nov!X48","v":0.0},{"$f":"+N48+Nov!Y48","v":0.0},{"$f":"+O48+Nov!Z48","v":0.0},{"$f":"+P48+Nov!AA48","v":0.0},{"$f":"+Q48+Nov!AB48","v":0.0},{"$f":"+R48+Nov!AC48","v":0.0}]
[{"$f":"+Nov!A49","v":0.0},null,{"$f":"+Nov!C49","v":0.0},{"$f":"+Nov!D49","v":0.0},{"$f":"SUM(G49)+Nov!E49","v":0.0},{"$f":"SUM(H49)+Nov!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Nov!T49","v":0.0},{"$f":"+J49+Nov!U49","v":0.0},{"$f":"+K49+Nov!V49","v":0.0},{"$f":"+L49+Nov!W49","v":0.0},{"$f":"+M49+Nov!X49","v":0.0},{"$f":"+N49+Nov!Y49","v":0.0},{"$f":"+O49+Nov!Z49","v":0.0},{"$f":"+P49+Nov!AA49","v":0.0},{"$f":"+Q49+Nov!AB49","v":0.0},{"$f":"+R49+Nov!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Nov!I53","v":0.0},{"$f":"+J52+Nov!J53","v":0.0},{"$f":"+K52+Nov!K53","v":0.0},{"$f":"+L52+Nov!L53","v":0.0},{"$f":"+M52+Nov!M53","v":0.0},{"$f":"+N52+Nov!N53","v":0.0},{"$f":"+O52+Nov!O53","v":0.0},{"$f":"+P52+Nov!P53","v":0.0},{"$f":"+Q52+Nov!Q53","v":0.0},{"$f":"+R52+Nov!R53","v":0.0},null,{"$f":"+I53+Nov!T53","v":0.0},{"$f":"+J53+Nov!U53","v":0.0},{"$f":"+K53+Nov!V53","v":0.0},{"$f":"+L53+Nov!W53","v":0.0},{"$f":"+M53+Nov!X53","v":0.0},{"$f":"+N53+Nov!Y53","v":0.0},{"$f":"+O53+Nov!Z53","v":0.0},{"$f":"+P53+Nov!AA53","v":0.0},{"$f":"+Q53+Nov!AB53","v":0.0},{"$f":"+R53+Nov!AC53","v":0.0}]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Nov!I67","v":0.0},{"$f":"+J66+Nov!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Jan","index":8,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[2,9,2,13],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[54,0,54,1],[7,0,7,1],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1]]}
[{"$f":"+Dec!A1","v":"Contractor Name: "},{"$f":"+Dec!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Dec!F1+31","v":"2021-01-02"},null,null,"PO#",{"$f":"+Dec!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Dec!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Dec!F2","v":0.0},null,null,"Contact: ",{"$f":"+Dec!J2","v":"First Last"},null,{"$f":"+Dec!L2","v":"Phone:  "},{"$f":"+Dec!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Dec!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Dec!C6","v":0.0},{"$f":"+D5+Dec!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Dec!C8","v":0.0},{"$f":"+Dec!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Dec!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Dec!C13","v":0.0},{"$f":"+Dec!D13","v":0.0},{"$f":"SUM(G13)+Dec!E13","v":0.0},{"$f":"SUM(H13)+Dec!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Dec!T13","v":0.0},{"$f":"+J13+Dec!U13","v":0.0},{"$f":"+K13+Dec!V13","v":0.0},{"$f":"+L13+Dec!W13","v":0.0},{"$f":"+M13+Dec!X13","v":0.0},{"$f":"+N13+Dec!Y13","v":0.0},{"$f":"+O13+Dec!Z13","v":0.0},{"$f":"+P13+Dec!AA13","v":0.0},{"$f":"+Q13+Dec!AB13","v":0.0},{"$f":"+R13+Dec!AC13","v":0.0}]
[{"$f":"+Dec!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Dec!C14","v":0.0},{"$f":"+Dec!D14","v":0.0},{"$f":"SUM(G14)+Dec!E14","v":0.0},{"$f":"SUM(H14)+Dec!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},{"$f":"SUM(J14+L14+N14+P14+R14)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Dec!T14","v":0.0},{"$f":"+J14+Dec!U14","v":0.0},{"$f":"+K14+Dec!V14","v":0.0},{"$f":"+L14+Dec!W14","v":0.0},{"$f":"+M14+Dec!X14","v":0.0},{"$f":"+N14+Dec!Y14","v":0.0},{"$f":"+O14+Dec!Z14","v":0.0},{"$f":"+P14+Dec!AA14","v":0.0},{"$f":"+Q14+Dec!AB14","v":0.0},{"$f":"+R14+Dec!AC14","v":0.0}]
[{"$f":"+Dec!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Dec!C15","v":0.0},{"$f":"+Dec!D15","v":0.0},{"$f":"SUM(G15)+Dec!E15","v":0.0},{"$f":"SUM(H15)+Dec!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Dec!T15","v":0.0},{"$f":"+J15+Dec!U15","v":0.0},{"$f":"+K15+Dec!V15","v":0.0},{"$f":"+L15+Dec!W15","v":0.0},{"$f":"+M15+Dec!X15","v":0.0},{"$f":"+N15+Dec!Y15","v":0.0},{"$f":"+O15+Dec!Z15","v":0.0},{"$f":"+P15+Dec!AA15","v":0.0},{"$f":"+Q15+Dec!AB15","v":0.0},{"$f":"+R15+Dec!AC15","v":0.0}]
[{"$f":"+Dec!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Dec!C16","v":0.0},{"$f":"+Dec!D16","v":0.0},{"$f":"SUM(G16)+Dec!E16","v":0.0},{"$f":"SUM(H16)+Dec!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Dec!T16","v":0.0},{"$f":"+J16+Dec!U16","v":0.0},{"$f":"+K16+Dec!V16","v":0.0},{"$f":"+L16+Dec!W16","v":0.0},{"$f":"+M16+Dec!X16","v":0.0},{"$f":"+N16+Dec!Y16","v":0.0},{"$f":"+O16+Dec!Z16","v":0.0},{"$f":"+P16+Dec!AA16","v":0.0},{"$f":"+Q16+Dec!AB16","v":0.0},{"$f":"+R16+Dec!AC16","v":0.0}]
[{"$f":"+Dec!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Dec!C17","v":0.0},{"$f":"+Dec!D17","v":0.0},{"$f":"SUM(G17)+Dec!E17","v":0.0},{"$f":"SUM(H17)+Dec!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Dec!T17","v":0.0},{"$f":"+J17+Dec!U17","v":0.0},{"$f":"+K17+Dec!V17","v":0.0},{"$f":"+L17+Dec!W17","v":0.0},{"$f":"+M17+Dec!X17","v":0.0},{"$f":"+N17+Dec!Y17","v":0.0},{"$f":"+O17+Dec!Z17","v":0.0},{"$f":"+P17+Dec!AA17","v":0.0},{"$f":"+Q17+Dec!AB17","v":0.0},{"$f":"+R17+Dec!AC17","v":0.0}]
["Volunteers",{"$f":"+Jul!B18","v":0.0},{"$f":"+Dec!C18","v":0.0},{"$f":"+Dec!D18","v":0.0},{"$f":"SUM(G18)+Dec!E18","v":0.0},{"$f":"SUM(H18)+Dec!F18","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Dec!T18","v":0.0},{"$f":"+J18+Dec!U18","v":0.0},{"$f":"+K18+Dec!V18","v":0.0},{"$f":"+L18+Dec!W18","v":0.0},{"$f":"+M18+Dec!X18","v":0.0},{"$f":"+N18+Dec!Y18","v":0.0},{"$f":"+O18+Dec!Z18","v":0.0},{"$f":"+P18+Dec!AA18","v":0.0},{"$f":"+Q18+Dec!AB18","v":0.0},{"$f":"+R18+Dec!AC18","v":0.0}]
["Volunteers",{"$f":"+Jul!B19","v":0.0},{"$f":"+Dec!C19","v":0.0},{"$f":"+Dec!D19","v":0.0},{"$f":"SUM(G19)+Dec!E19","v":0.0},{"$f":"SUM(H19)+Dec!F19","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Dec!T19","v":0.0},{"$f":"+J19+Dec!U19","v":0.0},{"$f":"+K19+Dec!V19","v":0.0},{"$f":"+L19+Dec!W19","v":0.0},{"$f":"+M19+Dec!X19","v":0.0},{"$f":"+N19+Dec!Y19","v":0.0},{"$f":"+O19+Dec!Z19","v":0.0},{"$f":"+P19+Dec!AA19","v":0.0},{"$f":"+Q19+Dec!AB19","v":0.0},{"$f":"+R19+Dec!AC19","v":0.0}]
[{"$f":"+Dec!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Dec!C20","v":0.0},{"$f":"+Dec!D20","v":0.0},{"$f":"SUM(G20)+Dec!E20","v":0.0},{"$f":"SUM(H20)+Dec!F20","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Dec!T20","v":0.0},{"$f":"+J20+Dec!U20","v":0.0},{"$f":"+K20+Dec!V20","v":0.0},{"$f":"+L20+Dec!W20","v":0.0},{"$f":"+M20+Dec!X20","v":0.0},{"$f":"+N20+Dec!Y20","v":0.0},{"$f":"+O20+Dec!Z20","v":0.0},{"$f":"+P20+Dec!AA20","v":0.0},{"$f":"+Q20+Dec!AB20","v":0.0},{"$f":"+R20+Dec!AC20","v":0.0}]
[{"$f":"+Dec!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Dec!C21","v":0.0},{"$f":"+Dec!D21","v":0.0},{"$f":"SUM(G21)+Dec!E21","v":0.0},{"$f":"SUM(H21)+Dec!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Dec!T21","v":0.0},{"$f":"+J21+Dec!U21","v":0.0},{"$f":"+K21+Dec!V21","v":0.0},{"$f":"+L21+Dec!W21","v":0.0},{"$f":"+M21+Dec!X21","v":0.0},{"$f":"+N21+Dec!Y21","v":0.0},{"$f":"+O21+Dec!Z21","v":0.0},{"$f":"+P21+Dec!AA21","v":0.0},{"$f":"+Q21+Dec!AB21","v":0.0},{"$f":"+R21+Dec!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Dec!A24","v":"Travel/Mileage"},null,{"$f":"+Dec!C24","v":0.0},{"$f":"+Dec!D24","v":0.0},{"$f":"SUM(G24)+Dec!E24","v":0.0},{"$f":"SUM(H24)+Dec!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Dec!T24","v":0.0},{"$f":"+J24+Dec!U24","v":0.0},{"$f":"+K24+Dec!V24","v":0.0},{"$f":"+L24+Dec!W24","v":0.0},{"$f":"+M24+Dec!X24","v":0.0},{"$f":"+N24+Dec!Y24","v":0.0},{"$f":"+O24+Dec!Z24","v":0.0},{"$f":"+P24+Dec!AA24","v":0.0},{"$f":"+Q24+Dec!AB24","v":0.0},{"$f":"+R24+Dec!AC24","v":0.0}]
[{"$f":"+Dec!A25","v":"Training"},null,{"$f":"+Dec!C25","v":0.0},{"$f":"+Dec!D25","v":0.0},{"$f":"SUM(G25)+Dec!E25","v":0.0},{"$f":"SUM(H25)+Dec!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Dec!T25","v":0.0},{"$f":"+J25+Dec!U25","v":0.0},{"$f":"+K25+Dec!V25","v":0.0},{"$f":"+L25+Dec!W25","v":0.0},{"$f":"+M25+Dec!X25","v":0.0},{"$f":"+N25+Dec!Y25","v":0.0},{"$f":"+O25+Dec!Z25","v":0.0},{"$f":"+P25+Dec!AA25","v":0.0},{"$f":"+Q25+Dec!AB25","v":0.0},{"$f":"+R25+Dec!AC25","v":0.0}]
[{"$f":"+Dec!A26","v":0.0},null,{"$f":"+Dec!C26","v":0.0},{"$f":"+Dec!D26","v":0.0},{"$f":"SUM(G26)+Dec!E26","v":0.0},{"$f":"SUM(H26)+Dec!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Dec!T26","v":0.0},{"$f":"+J26+Dec!U26","v":0.0},{"$f":"+K26+Dec!V26","v":0.0},{"$f":"+L26+Dec!W26","v":0.0},{"$f":"+M26+Dec!X26","v":0.0},{"$f":"+N26+Dec!Y26","v":0.0},{"$f":"+O26+Dec!Z26","v":0.0},{"$f":"+P26+Dec!AA26","v":0.0},{"$f":"+Q26+Dec!AB26","v":0.0},{"$f":"+R26+Dec!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Dec!A29","v":" Equipment"},null,{"$f":"+Dec!C29","v":0.0},{"$f":"+Dec!D29","v":0.0},{"$f":"SUM(G29)+Dec!E29","v":0.0},{"$f":"SUM(H29)+Dec!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Dec!T29","v":0.0},{"$f":"+J29+Dec!U29","v":0.0},{"$f":"+K29+Dec!V29","v":0.0},{"$f":"+L29+Dec!W29","v":0.0},{"$f":"+M29+Dec!X29","v":0.0},{"$f":"+N29+Dec!Y29","v":0.0},{"$f":"+O29+Dec!Z29","v":0.0},{"$f":"+P29+Dec!AA29","v":0.0},{"$f":"+Q29+Dec!AB29","v":0.0},{"$f":"+R29+Dec!AC29","v":0.0}]
[{"$f":"+Dec!A30","v":0.0},null,{"$f":"+Dec!C30","v":0.0},{"$f":"+Dec!D30","v":0.0},{"$f":"SUM(G30)+Dec!E30","v":0.0},{"$f":"SUM(H30)+Dec!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Dec!T30","v":0.0},{"$f":"+J30+Dec!U30","v":0.0},{"$f":"+K30+Dec!V30","v":0.0},{"$f":"+L30+Dec!W30","v":0.0},{"$f":"+M30+Dec!X30","v":0.0},{"$f":"+N30+Dec!Y30","v":0.0},{"$f":"+O30+Dec!Z30","v":0.0},{"$f":"+P30+Dec!AA30","v":0.0},{"$f":"+Q30+Dec!AB30","v":0.0},{"$f":"+R30+Dec!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Dec!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Dec!C33","v":0.0},{"$f":"+Dec!D33","v":0.0},{"$f":"SUM(G33)+Dec!E33","v":0.0},{"$f":"SUM(H33)+Dec!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Dec!T33","v":0.0},{"$f":"+J33+Dec!U33","v":0.0},{"$f":"+K33+Dec!V33","v":0.0},{"$f":"+L33+Dec!W33","v":0.0},{"$f":"+M33+Dec!X33","v":0.0},{"$f":"+N33+Dec!Y33","v":0.0},{"$f":"+O33+Dec!Z33","v":0.0},{"$f":"+P33+Dec!AA33","v":0.0},{"$f":"+Q33+Dec!AB33","v":0.0},{"$f":"+R33+Dec!AC33","v":0.0}]
[{"$f":"+Dec!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Dec!C34","v":0.0},{"$f":"+Dec!D34","v":0.0},{"$f":"SUM(G34)+Dec!E34","v":0.0},{"$f":"SUM(H34)+Dec!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Dec!T34","v":0.0},{"$f":"+J34+Dec!U34","v":0.0},{"$f":"+K34+Dec!V34","v":0.0},{"$f":"+L34+Dec!W34","v":0.0},{"$f":"+M34+Dec!X34","v":0.0},{"$f":"+N34+Dec!Y34","v":0.0},{"$f":"+O34+Dec!Z34","v":0.0},{"$f":"+P34+Dec!AA34","v":0.0},{"$f":"+Q34+Dec!AB34","v":0.0},{"$f":"+R34+Dec!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Dec!A37","v":"Food Cost "},null,{"$f":"+Dec!C37","v":0.0},{"$f":"+Dec!D37","v":0.0},{"$f":"SUM(G37)+Dec!E37","v":0.0},{"$f":"SUM(H37)+Dec!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Dec!T37","v":0.0},{"$f":"+J37+Dec!U37","v":0.0},{"$f":"+K37+Dec!V37","v":0.0},{"$f":"+L37+Dec!W37","v":0.0},{"$f":"+M37+Dec!X37","v":0.0},{"$f":"+N37+Dec!Y37","v":0.0},{"$f":"+O37+Dec!Z37","v":0.0},{"$f":"+P37+Dec!AA37","v":0.0},{"$f":"+Q37+Dec!AB37","v":0.0},{"$f":"+R37+Dec!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Dec!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Dec!C40","v":0.0},{"$f":"+Dec!D40","v":0.0},{"$f":"SUM(G40)+Dec!E40","v":0.0},{"$f":"SUM(H40)+Dec!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Dec!T40","v":0.0},{"$f":"+J40+Dec!U40","v":0.0},{"$f":"+K40+Dec!V40","v":0.0},{"$f":"+L40+Dec!W40","v":0.0},{"$f":"+M40+Dec!X40","v":0.0},{"$f":"+N40+Dec!Y40","v":0.0},{"$f":"+O40+Dec!Z40","v":0.0},{"$f":"+P40+Dec!AA40","v":0.0},{"$f":"+Q40+Dec!AB40","v":0.0},{"$f":"+R40+Dec!AC40","v":0.0}]
[{"$f":"+Dec!A41","v":"Health permit"},null,{"$f":"+Dec!C41","v":0.0},{"$f":"+Dec!D41","v":0.0},{"$f":"SUM(G41)+Dec!E41","v":0.0},{"$f":"SUM(H41)+Dec!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Dec!T41","v":0.0},{"$f":"+J41+Dec!U41","v":0.0},{"$f":"+K41+Dec!V41","v":0.0},{"$f":"+L41+Dec!W41","v":0.0},{"$f":"+M41+Dec!X41","v":0.0},{"$f":"+N41+Dec!Y41","v":0.0},{"$f":"+O41+Dec!Z41","v":0.0},{"$f":"+P41+Dec!AA41","v":0.0},{"$f":"+Q41+Dec!AB41","v":0.0},{"$f":"+R41+Dec!AC41","v":0.0}]
[{"$f":"+Dec!A42","v":"Rent"},null,{"$f":"+Dec!C42","v":0.0},{"$f":"+Dec!D42","v":0.0},{"$f":"SUM(G42)+Dec!E42","v":0.0},{"$f":"SUM(H42)+Dec!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Dec!T42","v":0.0},{"$f":"+J42+Dec!U42","v":0.0},{"$f":"+K42+Dec!V42","v":0.0},{"$f":"+L42+Dec!W42","v":0.0},{"$f":"+M42+Dec!X42","v":0.0},{"$f":"+N42+Dec!Y42","v":0.0},{"$f":"+O42+Dec!Z42","v":0.0},{"$f":"+P42+Dec!AA42","v":0.0},{"$f":"+Q42+Dec!AB42","v":0.0},{"$f":"+R42+Dec!AC42","v":0.0}]
[{"$f":"+Dec!A43","v":"Program Publicity"},null,{"$f":"+Dec!C43","v":0.0},{"$f":"+Dec!D43","v":0.0},{"$f":"SUM(G43)+Dec!E43","v":0.0},{"$f":"SUM(H43)+Dec!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Dec!T43","v":0.0},{"$f":"+J43+Dec!U43","v":0.0},{"$f":"+K43+Dec!V43","v":0.0},{"$f":"+L43+Dec!W43","v":0.0},{"$f":"+M43+Dec!X43","v":0.0},{"$f":"+N43+Dec!Y43","v":0.0},{"$f":"+O43+Dec!Z43","v":0.0},{"$f":"+P43+Dec!AA43","v":0.0},{"$f":"+Q43+Dec!AB43","v":0.0},{"$f":"+R43+Dec!AC43","v":0.0}]
[{"$f":"+Dec!A44","v":"Other"},null,{"$f":"+Dec!C44","v":0.0},{"$f":"+Dec!D44","v":0.0},{"$f":"SUM(G44)+Dec!E44","v":0.0},{"$f":"SUM(H44)+Dec!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Dec!T44","v":0.0},{"$f":"+J44+Dec!U44","v":0.0},{"$f":"+K44+Dec!V44","v":0.0},{"$f":"+L44+Dec!W44","v":0.0},{"$f":"+M44+Dec!X44","v":0.0},{"$f":"+N44+Dec!Y44","v":0.0},{"$f":"+O44+Dec!Z44","v":0.0},{"$f":"+P44+Dec!AA44","v":0.0},{"$f":"+Q44+Dec!AB44","v":0.0},{"$f":"+R44+Dec!AC44","v":0.0}]
[{"$f":"+Dec!A45","v":"Other"},null,{"$f":"+Dec!C45","v":0.0},{"$f":"+Dec!D45","v":0.0},{"$f":"SUM(G45)+Dec!E45","v":0.0},{"$f":"SUM(H45)+Dec!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Dec!T45","v":0.0},{"$f":"+J45+Dec!U45","v":0.0},{"$f":"+K45+Dec!V45","v":0.0},{"$f":"+L45+Dec!W45","v":0.0},{"$f":"+M45+Dec!X45","v":0.0},{"$f":"+N45+Dec!Y45","v":0.0},{"$f":"+O45+Dec!Z45","v":0.0},{"$f":"+P45+Dec!AA45","v":0.0},{"$f":"+Q45+Dec!AB45","v":0.0},{"$f":"+R45+Dec!AC45","v":0.0}]
[{"$f":"+Dec!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Dec!T46","v":0.0},{"$f":"+J46+Dec!U46","v":0.0},{"$f":"+K46+Dec!V46","v":0.0},{"$f":"+L46+Dec!W46","v":0.0},{"$f":"+M46+Dec!X46","v":0.0},{"$f":"+N46+Dec!Y46","v":0.0},{"$f":"+O46+Dec!Z46","v":0.0},{"$f":"+P46+Dec!AA46","v":0.0},{"$f":"+Q46+Dec!AB46","v":0.0},{"$f":"+R46+Dec!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Dec!T47","v":0.0},{"$f":"+J47+Dec!U47","v":0.0},{"$f":"+K47+Dec!V47","v":0.0},{"$f":"+L47+Dec!W47","v":0.0},{"$f":"+M47+Dec!X47","v":0.0},{"$f":"+N47+Dec!Y47","v":0.0},{"$f":"+O47+Dec!Z47","v":0.0},{"$f":"+P47+Dec!AA47","v":0.0},{"$f":"+Q47+Dec!AB47","v":0.0},{"$f":"+R47+Dec!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Dec!T48","v":0.0},{"$f":"+J48+Dec!U48","v":0.0},{"$f":"+K48+Dec!V48","v":0.0},{"$f":"+L48+Dec!W48","v":0.0},{"$f":"+M48+Dec!X48","v":0.0},{"$f":"+N48+Dec!Y48","v":0.0},{"$f":"+O48+Dec!Z48","v":0.0},{"$f":"+P48+Dec!AA48","v":0.0},{"$f":"+Q48+Dec!AB48","v":0.0},{"$f":"+R48+Dec!AC48","v":0.0}]
[{"$f":"+Dec!A49","v":0.0},"Janitorial",{"$f":"+Dec!C49","v":0.0},{"$f":"+Dec!D49","v":0.0},{"$f":"SUM(G49)+Dec!E49","v":0.0},{"$f":"SUM(H49)+Dec!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Dec!T49","v":0.0},{"$f":"+J49+Dec!U49","v":0.0},{"$f":"+K49+Dec!V49","v":0.0},{"$f":"+L49+Dec!W49","v":0.0},{"$f":"+M49+Dec!X49","v":0.0},{"$f":"+N49+Dec!Y49","v":0.0},{"$f":"+O49+Dec!Z49","v":0.0},{"$f":"+P49+Dec!AA49","v":0.0},{"$f":"+Q49+Dec!AB49","v":0.0},{"$f":"+R49+Dec!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Dec!I53","v":0.0},{"$f":"+J52+Dec!J53","v":0.0},{"$f":"+K52+Dec!K53","v":0.0},{"$f":"+L52+Dec!L53","v":0.0},{"$f":"+M52+Dec!M53","v":0.0},{"$f":"+N52+Dec!N53","v":0.0},{"$f":"+O52+Dec!O53","v":0.0},{"$f":"+P52+Dec!P53","v":0.0},{"$f":"+Q52+Dec!Q53","v":0.0},{"$f":"+R52+Dec!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Dec!I67","v":0.0},{"$f":"+J66+Dec!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Feb","index":9,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[57,0,57,17],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,13,56,17],[54,8,54,11],[54,13,54,17],[55,8,55,11],[8,8,8,17],[7,0,7,1],[9,2,9,3],[56,0,56,1],[54,0,54,1],[55,13,55,17],[52,0,52,1],[53,0,53,1],[21,0,21,1],[56,8,56,11],[26,0,26,1],[34,0,34,1],[30,0,30,1],[49,0,49,1],[37,0,37,1]]}
[{"$f":"+Jan!A1","v":"Contractor Name: "},{"$f":"+Jan!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Jan!F1+31","v":"2021-02-02"},null,null,"PO#",{"$f":"+Jan!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Jan!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Jan!F2","v":0.0},null,null,"Contact: ",{"$f":"+Jan!J2","v":"First Last"},null,{"$f":"+Jan!L2","v":"Phone:  "},{"$f":"+Jan!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Jan!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Jan!C6","v":0.0},{"$f":"+D5+Jan!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Jan!C8","v":0.0},{"$f":"+Jan!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Jan!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Jan!C13","v":0.0},{"$f":"+Jan!D13","v":0.0},{"$f":"SUM(G13)+Jan!E13","v":0.0},{"$f":"SUM(H13)+Jan!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Jan!T13","v":0.0},{"$f":"+J13+Jan!U13","v":0.0},{"$f":"+K13+Jan!V13","v":0.0},{"$f":"+L13+Jan!W13","v":0.0},{"$f":"+M13+Jan!X13","v":0.0},{"$f":"+N13+Jan!Y13","v":0.0},{"$f":"+O13+Jan!Z13","v":0.0},{"$f":"+P13+Jan!AA13","v":0.0},{"$f":"+Q13+Jan!AB13","v":0.0},{"$f":"+R13+Jan!AC13","v":0.0}]
[{"$f":"+Jan!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Jan!C14","v":0.0},{"$f":"+Jan!D14","v":0.0},{"$f":"SUM(G14)+Jan!E14","v":0.0},{"$f":"SUM(H14)+Jan!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Jan!T14","v":0.0},{"$f":"+J14+Jan!U14","v":0.0},{"$f":"+K14+Jan!V14","v":0.0},{"$f":"+L14+Jan!W14","v":0.0},{"$f":"+M14+Jan!X14","v":0.0},{"$f":"+N14+Jan!Y14","v":0.0},{"$f":"+O14+Jan!Z14","v":0.0},{"$f":"+P14+Jan!AA14","v":0.0},{"$f":"+Q14+Jan!AB14","v":0.0},{"$f":"+R14+Jan!AC14","v":0.0}]
[{"$f":"+Jan!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Jan!C15","v":0.0},{"$f":"+Jan!D15","v":0.0},{"$f":"SUM(G15)+Jan!E15","v":0.0},{"$f":"SUM(H15)+Jan!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Jan!T15","v":0.0},{"$f":"+J15+Jan!U15","v":0.0},{"$f":"+K15+Jan!V15","v":0.0},{"$f":"+L15+Jan!W15","v":0.0},{"$f":"+M15+Jan!X15","v":0.0},{"$f":"+N15+Jan!Y15","v":0.0},{"$f":"+O15+Jan!Z15","v":0.0},{"$f":"+P15+Jan!AA15","v":0.0},{"$f":"+Q15+Jan!AB15","v":0.0},{"$f":"+R15+Jan!AC15","v":0.0}]
[{"$f":"+Jan!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Jan!C16","v":0.0},{"$f":"+Jan!D16","v":0.0},{"$f":"SUM(G16)+Jan!E16","v":0.0},{"$f":"SUM(H16)+Jan!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Jan!T16","v":0.0},{"$f":"+J16+Jan!U16","v":0.0},{"$f":"+K16+Jan!V16","v":0.0},{"$f":"+L16+Jan!W16","v":0.0},{"$f":"+M16+Jan!X16","v":0.0},{"$f":"+N16+Jan!Y16","v":0.0},{"$f":"+O16+Jan!Z16","v":0.0},{"$f":"+P16+Jan!AA16","v":0.0},{"$f":"+Q16+Jan!AB16","v":0.0},{"$f":"+R16+Jan!AC16","v":0.0}]
[{"$f":"+Jan!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Jan!C17","v":0.0},{"$f":"+Jan!D17","v":0.0},{"$f":"SUM(G17)+Jan!E17","v":0.0},{"$f":"SUM(H17)+Jan!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Jan!T17","v":0.0},{"$f":"+J17+Jan!U17","v":0.0},{"$f":"+K17+Jan!V17","v":0.0},{"$f":"+L17+Jan!W17","v":0.0},{"$f":"+M17+Jan!X17","v":0.0},{"$f":"+N17+Jan!Y17","v":0.0},{"$f":"+O17+Jan!Z17","v":0.0},{"$f":"+P17+Jan!AA17","v":0.0},{"$f":"+Q17+Jan!AB17","v":0.0},{"$f":"+R17+Jan!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Jan!C18","v":0.0},{"$f":"+Jan!D18","v":0.0},{"$f":"SUM(G18)+Jan!E18","v":0.0},{"$f":"SUM(H18)+Jan!F18","v":0.0},{"$f":"M18","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Jan!T18","v":0.0},{"$f":"+J18+Jan!U18","v":0.0},{"$f":"+K18+Jan!V18","v":0.0},{"$f":"+L18+Jan!W18","v":0.0},{"$f":"+M18+Jan!X18","v":0.0},{"$f":"+N18+Jan!Y18","v":0.0},{"$f":"+O18+Jan!Z18","v":0.0},{"$f":"+P18+Jan!AA18","v":0.0},{"$f":"+Q18+Jan!AB18","v":0.0},{"$f":"+R18+Jan!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Jan!C19","v":0.0},{"$f":"+Jan!D19","v":0.0},{"$f":"SUM(G19)+Jan!E19","v":0.0},{"$f":"SUM(H19)+Jan!F19","v":0.0},{"$f":"M19","v":0.0},{"$f":"N19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Jan!T19","v":0.0},{"$f":"+J19+Jan!U19","v":0.0},{"$f":"+K19+Jan!V19","v":0.0},{"$f":"+L19+Jan!W19","v":0.0},{"$f":"+M19+Jan!X19","v":0.0},{"$f":"+N19+Jan!Y19","v":0.0},{"$f":"+O19+Jan!Z19","v":0.0},{"$f":"+P19+Jan!AA19","v":0.0},{"$f":"+Q19+Jan!AB19","v":0.0},{"$f":"+R19+Jan!AC19","v":0.0}]
[{"$f":"+Jan!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Jan!C20","v":0.0},{"$f":"+Jan!D20","v":0.0},{"$f":"SUM(G20)+Jan!E20","v":0.0},{"$f":"SUM(H20)+Jan!F20","v":0.0},{"$f":"SUM(I20+K20+M20+O20+Q20)","v":0.0},{"$f":"N20","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Jan!T20","v":0.0},{"$f":"+J20+Jan!U20","v":0.0},{"$f":"+K20+Jan!V20","v":0.0},{"$f":"+L20+Jan!W20","v":0.0},{"$f":"+M20+Jan!X20","v":0.0},{"$f":"+N20+Jan!Y20","v":0.0},{"$f":"+O20+Jan!Z20","v":0.0},{"$f":"+P20+Jan!AA20","v":0.0},{"$f":"+Q20+Jan!AB20","v":0.0},{"$f":"+R20+Jan!AC20","v":0.0}]
[{"$f":"+Jan!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Jan!C21","v":0.0},{"$f":"+Jan!D21","v":0.0},{"$f":"SUM(G21)+Jan!E21","v":0.0},{"$f":"SUM(H21)+Jan!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Jan!T21","v":0.0},{"$f":"+J21+Jan!U21","v":0.0},{"$f":"+K21+Jan!V21","v":0.0},{"$f":"+L21+Jan!W21","v":0.0},{"$f":"+M21+Jan!X21","v":0.0},{"$f":"+N21+Jan!Y21","v":0.0},{"$f":"+O21+Jan!Z21","v":0.0},{"$f":"+P21+Jan!AA21","v":0.0},{"$f":"+Q21+Jan!AB21","v":0.0},{"$f":"+R21+Jan!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Jan!A24","v":"Travel/Mileage"},null,{"$f":"+Jan!C24","v":0.0},{"$f":"+Jan!D24","v":0.0},{"$f":"SUM(G24)+Jan!E24","v":0.0},{"$f":"SUM(H24)+Jan!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Jan!T24","v":0.0},{"$f":"+J24+Jan!U24","v":0.0},{"$f":"+K24+Jan!V24","v":0.0},{"$f":"+L24+Jan!W24","v":0.0},{"$f":"+M24+Jan!X24","v":0.0},{"$f":"+N24+Jan!Y24","v":0.0},{"$f":"+O24+Jan!Z24","v":0.0},{"$f":"+P24+Jan!AA24","v":0.0},{"$f":"+Q24+Jan!AB24","v":0.0},{"$f":"+R24+Jan!AC24","v":0.0}]
[{"$f":"+Jan!A25","v":"Training"},null,{"$f":"+Jan!C25","v":0.0},{"$f":"+Jan!D25","v":0.0},{"$f":"SUM(G25)+Jan!E25","v":0.0},{"$f":"SUM(H25)+Jan!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Jan!T25","v":0.0},{"$f":"+J25+Jan!U25","v":0.0},{"$f":"+K25+Jan!V25","v":0.0},{"$f":"+L25+Jan!W25","v":0.0},{"$f":"+M25+Jan!X25","v":0.0},{"$f":"+N25+Jan!Y25","v":0.0},{"$f":"+O25+Jan!Z25","v":0.0},{"$f":"+P25+Jan!AA25","v":0.0},{"$f":"+Q25+Jan!AB25","v":0.0},{"$f":"+R25+Jan!AC25","v":0.0}]
[{"$f":"+Jan!A26","v":0.0},null,{"$f":"+Jan!C26","v":0.0},{"$f":"+Jan!D26","v":0.0},{"$f":"SUM(G26)+Jan!E26","v":0.0},{"$f":"SUM(H26)+Jan!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Jan!T26","v":0.0},{"$f":"+J26+Jan!U26","v":0.0},{"$f":"+K26+Jan!V26","v":0.0},{"$f":"+L26+Jan!W26","v":0.0},{"$f":"+M26+Jan!X26","v":0.0},{"$f":"+N26+Jan!Y26","v":0.0},{"$f":"+O26+Jan!Z26","v":0.0},{"$f":"+P26+Jan!AA26","v":0.0},{"$f":"+Q26+Jan!AB26","v":0.0},{"$f":"+R26+Jan!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Jan!A29","v":" Equipment"},null,{"$f":"+Jan!C29","v":0.0},{"$f":"+Jan!D29","v":0.0},{"$f":"SUM(G29)+Jan!E29","v":0.0},{"$f":"SUM(H29)+Jan!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Jan!T29","v":0.0},{"$f":"+J29+Jan!U29","v":0.0},{"$f":"+K29+Jan!V29","v":0.0},{"$f":"+L29+Jan!W29","v":0.0},{"$f":"+M29+Jan!X29","v":0.0},{"$f":"+N29+Jan!Y29","v":0.0},{"$f":"+O29+Jan!Z29","v":0.0},{"$f":"+P29+Jan!AA29","v":0.0},{"$f":"+Q29+Jan!AB29","v":0.0},{"$f":"+R29+Jan!AC29","v":0.0}]
[{"$f":"+Jan!A30","v":0.0},null,{"$f":"+Jan!C30","v":0.0},{"$f":"+Jan!D30","v":0.0},{"$f":"SUM(G30)+Jan!E30","v":0.0},{"$f":"SUM(H30)+Jan!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Jan!T30","v":0.0},{"$f":"+J30+Jan!U30","v":0.0},{"$f":"+K30+Jan!V30","v":0.0},{"$f":"+L30+Jan!W30","v":0.0},{"$f":"+M30+Jan!X30","v":0.0},{"$f":"+N30+Jan!Y30","v":0.0},{"$f":"+O30+Jan!Z30","v":0.0},{"$f":"+P30+Jan!AA30","v":0.0},{"$f":"+Q30+Jan!AB30","v":0.0},{"$f":"+R30+Jan!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Jan!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Jan!C33","v":0.0},{"$f":"+Jan!D33","v":0.0},{"$f":"SUM(G33)+Jan!E33","v":0.0},{"$f":"SUM(H33)+Jan!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Jan!T33","v":0.0},{"$f":"+J33+Jan!U33","v":0.0},{"$f":"+K33+Jan!V33","v":0.0},{"$f":"+L33+Jan!W33","v":0.0},{"$f":"+M33+Jan!X33","v":0.0},{"$f":"+N33+Jan!Y33","v":0.0},{"$f":"+O33+Jan!Z33","v":0.0},{"$f":"+P33+Jan!AA33","v":0.0},{"$f":"+Q33+Jan!AB33","v":0.0},{"$f":"+R33+Jan!AC33","v":0.0}]
[{"$f":"+Jan!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Jan!C34","v":0.0},{"$f":"+Jan!D34","v":0.0},{"$f":"SUM(G34)+Jan!E34","v":0.0},{"$f":"SUM(H34)+Jan!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Jan!T34","v":0.0},{"$f":"+J34+Jan!U34","v":0.0},{"$f":"+K34+Jan!V34","v":0.0},{"$f":"+L34+Jan!W34","v":0.0},{"$f":"+M34+Jan!X34","v":0.0},{"$f":"+N34+Jan!Y34","v":0.0},{"$f":"+O34+Jan!Z34","v":0.0},{"$f":"+P34+Jan!AA34","v":0.0},{"$f":"+Q34+Jan!AB34","v":0.0},{"$f":"+R34+Jan!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Jan!A37","v":"Food Cost "},null,{"$f":"+Jan!C37","v":0.0},{"$f":"+Jan!D37","v":0.0},{"$f":"SUM(G37)+Jan!E37","v":0.0},{"$f":"SUM(H37)+Jan!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Jan!T37","v":0.0},{"$f":"+J37+Jan!U37","v":0.0},{"$f":"+K37+Jan!V37","v":0.0},{"$f":"+L37+Jan!W37","v":0.0},{"$f":"+M37+Jan!X37","v":0.0},{"$f":"+N37+Jan!Y37","v":0.0},{"$f":"+O37+Jan!Z37","v":0.0},{"$f":"+P37+Jan!AA37","v":0.0},{"$f":"+Q37+Jan!AB37","v":0.0},{"$f":"+R37+Jan!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Jan!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Jan!C40","v":0.0},{"$f":"+Jan!D40","v":0.0},{"$f":"SUM(G40)+Jan!E40","v":0.0},{"$f":"SUM(H40)+Jan!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Jan!T40","v":0.0},{"$f":"+J40+Jan!U40","v":0.0},{"$f":"+K40+Jan!V40","v":0.0},{"$f":"+L40+Jan!W40","v":0.0},{"$f":"+M40+Jan!X40","v":0.0},{"$f":"+N40+Jan!Y40","v":0.0},{"$f":"+O40+Jan!Z40","v":0.0},{"$f":"+P40+Jan!AA40","v":0.0},{"$f":"+Q40+Jan!AB40","v":0.0},{"$f":"+R40+Jan!AC40","v":0.0}]
[{"$f":"+Jan!A41","v":"Health permit"},null,{"$f":"+Jan!C41","v":0.0},{"$f":"+Jan!D41","v":0.0},{"$f":"SUM(G41)+Jan!E41","v":0.0},{"$f":"SUM(H41)+Jan!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Jan!T41","v":0.0},{"$f":"+J41+Jan!U41","v":0.0},{"$f":"+K41+Jan!V41","v":0.0},{"$f":"+L41+Jan!W41","v":0.0},{"$f":"+M41+Jan!X41","v":0.0},{"$f":"+N41+Jan!Y41","v":0.0},{"$f":"+O41+Jan!Z41","v":0.0},{"$f":"+P41+Jan!AA41","v":0.0},{"$f":"+Q41+Jan!AB41","v":0.0},{"$f":"+R41+Jan!AC41","v":0.0}]
[{"$f":"+Jan!A42","v":"Rent"},null,{"$f":"+Jan!C42","v":0.0},{"$f":"+Jan!D42","v":0.0},{"$f":"SUM(G42)+Jan!E42","v":0.0},{"$f":"SUM(H42)+Jan!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Jan!T42","v":0.0},{"$f":"+J42+Jan!U42","v":0.0},{"$f":"+K42+Jan!V42","v":0.0},{"$f":"+L42+Jan!W42","v":0.0},{"$f":"+M42+Jan!X42","v":0.0},{"$f":"+N42+Jan!Y42","v":0.0},{"$f":"+O42+Jan!Z42","v":0.0},{"$f":"+P42+Jan!AA42","v":0.0},{"$f":"+Q42+Jan!AB42","v":0.0},{"$f":"+R42+Jan!AC42","v":0.0}]
[{"$f":"+Jan!A43","v":"Program Publicity"},null,{"$f":"+Jan!C43","v":0.0},{"$f":"+Jan!D43","v":0.0},{"$f":"SUM(G43)+Jan!E43","v":0.0},{"$f":"SUM(H43)+Jan!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Jan!T43","v":0.0},{"$f":"+J43+Jan!U43","v":0.0},{"$f":"+K43+Jan!V43","v":0.0},{"$f":"+L43+Jan!W43","v":0.0},{"$f":"+M43+Jan!X43","v":0.0},{"$f":"+N43+Jan!Y43","v":0.0},{"$f":"+O43+Jan!Z43","v":0.0},{"$f":"+P43+Jan!AA43","v":0.0},{"$f":"+Q43+Jan!AB43","v":0.0},{"$f":"+R43+Jan!AC43","v":0.0}]
[{"$f":"+Jan!A44","v":"Other"},null,{"$f":"+Jan!C44","v":0.0},{"$f":"+Jan!D44","v":0.0},{"$f":"SUM(G44)+Jan!E44","v":0.0},{"$f":"SUM(H44)+Jan!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Jan!T44","v":0.0},{"$f":"+J44+Jan!U44","v":0.0},{"$f":"+K44+Jan!V44","v":0.0},{"$f":"+L44+Jan!W44","v":0.0},{"$f":"+M44+Jan!X44","v":0.0},{"$f":"+N44+Jan!Y44","v":0.0},{"$f":"+O44+Jan!Z44","v":0.0},{"$f":"+P44+Jan!AA44","v":0.0},{"$f":"+Q44+Jan!AB44","v":0.0},{"$f":"+R44+Jan!AC44","v":0.0}]
[{"$f":"+Jan!A45","v":"Other"},null,{"$f":"+Jan!C45","v":0.0},{"$f":"+Jan!D45","v":0.0},{"$f":"SUM(G45)+Jan!E45","v":0.0},{"$f":"SUM(H45)+Jan!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Jan!T45","v":0.0},{"$f":"+J45+Jan!U45","v":0.0},{"$f":"+K45+Jan!V45","v":0.0},{"$f":"+L45+Jan!W45","v":0.0},{"$f":"+M45+Jan!X45","v":0.0},{"$f":"+N45+Jan!Y45","v":0.0},{"$f":"+O45+Jan!Z45","v":0.0},{"$f":"+P45+Jan!AA45","v":0.0},{"$f":"+Q45+Jan!AB45","v":0.0},{"$f":"+R45+Jan!AC45","v":0.0}]
[{"$f":"+Jan!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Jan!T46","v":0.0},{"$f":"+J46+Jan!U46","v":0.0},{"$f":"+K46+Jan!V46","v":0.0},{"$f":"+L46+Jan!W46","v":0.0},{"$f":"+M46+Jan!X46","v":0.0},{"$f":"+N46+Jan!Y46","v":0.0},{"$f":"+O46+Jan!Z46","v":0.0},{"$f":"+P46+Jan!AA46","v":0.0},{"$f":"+Q46+Jan!AB46","v":0.0},{"$f":"+R46+Jan!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Jan!T47","v":0.0},{"$f":"+J47+Jan!U47","v":0.0},{"$f":"+K47+Jan!V47","v":0.0},{"$f":"+L47+Jan!W47","v":0.0},{"$f":"+M47+Jan!X47","v":0.0},{"$f":"+N47+Jan!Y47","v":0.0},{"$f":"+O47+Jan!Z47","v":0.0},{"$f":"+P47+Jan!AA47","v":0.0},{"$f":"+Q47+Jan!AB47","v":0.0},{"$f":"+R47+Jan!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Jan!T48","v":0.0},{"$f":"+J48+Jan!U48","v":0.0},{"$f":"+K48+Jan!V48","v":0.0},{"$f":"+L48+Jan!W48","v":0.0},{"$f":"+M48+Jan!X48","v":0.0},{"$f":"+N48+Jan!Y48","v":0.0},{"$f":"+O48+Jan!Z48","v":0.0},{"$f":"+P48+Jan!AA48","v":0.0},{"$f":"+Q48+Jan!AB48","v":0.0},{"$f":"+R48+Jan!AC48","v":0.0}]
[{"$f":"+Jan!A49","v":0.0},null,{"$f":"+Jan!C49","v":0.0},{"$f":"+Jan!D49","v":0.0},{"$f":"SUM(G49)+Jan!E49","v":0.0},{"$f":"SUM(H49)+Jan!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Jan!T49","v":0.0},{"$f":"+J49+Jan!U49","v":0.0},{"$f":"+K49+Jan!V49","v":0.0},{"$f":"+L49+Jan!W49","v":0.0},{"$f":"+M49+Jan!X49","v":0.0},{"$f":"+N49+Jan!Y49","v":0.0},{"$f":"+O49+Jan!Z49","v":0.0},{"$f":"+P49+Jan!AA49","v":0.0},{"$f":"+Q49+Jan!AB49","v":0.0},{"$f":"+R49+Jan!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Jan!I53","v":0.0},{"$f":"+J52+Jan!J53","v":0.0},{"$f":"+K52+Jan!K53","v":0.0},{"$f":"+L52+Jan!L53","v":0.0},{"$f":"+M52+Jan!M53","v":0.0},{"$f":"+N52+Jan!N53","v":0.0},{"$f":"+O52+Jan!O53","v":0.0},{"$f":"+P52+Jan!P53","v":0.0},{"$f":"+Q52+Jan!Q53","v":0.0},{"$f":"+R52+Jan!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Jan!I67","v":0.0},{"$f":"+J66+Jan!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Mar","index":10,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[2,9,2,13],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[54,0,54,1],[7,0,7,1],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1]]}
[{"$f":"+Feb!A1","v":"Contractor Name: "},{"$f":"+Feb!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Feb!F1+31","v":"2021-03-05"},null,null,"PO#",{"$f":"+Feb!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Feb!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Feb!F2","v":0.0},null,null,"Contact: ",{"$f":"+Feb!J2","v":"First Last"},null,{"$f":"+Feb!L2","v":"Phone:  "},{"$f":"+Feb!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Feb!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Feb!C6","v":0.0},{"$f":"+D5+Feb!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Feb!C8","v":0.0},{"$f":"+Feb!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Feb!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Feb!C13","v":0.0},{"$f":"+Feb!D13","v":0.0},{"$f":"SUM(G13)+Feb!E13","v":0.0},{"$f":"SUM(H13)+Feb!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Feb!T13","v":0.0},{"$f":"+J13+Feb!U13","v":0.0},{"$f":"+K13+Feb!V13","v":0.0},{"$f":"+L13+Feb!W13","v":0.0},{"$f":"+M13+Feb!X13","v":0.0},{"$f":"+N13+Feb!Y13","v":0.0},{"$f":"+O13+Feb!Z13","v":0.0},{"$f":"+P13+Feb!AA13","v":0.0},{"$f":"+Q13+Feb!AB13","v":0.0},{"$f":"+R13+Feb!AC13","v":0.0}]
[{"$f":"+Feb!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Feb!C14","v":0.0},{"$f":"+Feb!D14","v":0.0},{"$f":"SUM(G14)+Feb!E14","v":0.0},{"$f":"SUM(H14)+Feb!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Feb!T14","v":0.0},{"$f":"+J14+Feb!U14","v":0.0},{"$f":"+K14+Feb!V14","v":0.0},{"$f":"+L14+Feb!W14","v":0.0},{"$f":"+M14+Feb!X14","v":0.0},{"$f":"+N14+Feb!Y14","v":0.0},{"$f":"+O14+Feb!Z14","v":0.0},{"$f":"+P14+Feb!AA14","v":0.0},{"$f":"+Q14+Feb!AB14","v":0.0},{"$f":"+R14+Feb!AC14","v":0.0}]
[{"$f":"+Feb!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Feb!C15","v":0.0},{"$f":"+Feb!D15","v":0.0},{"$f":"SUM(G15)+Feb!E15","v":0.0},{"$f":"SUM(H15)+Feb!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Feb!T15","v":0.0},{"$f":"+J15+Feb!U15","v":0.0},{"$f":"+K15+Feb!V15","v":0.0},{"$f":"+L15+Feb!W15","v":0.0},{"$f":"+M15+Feb!X15","v":0.0},{"$f":"+N15+Feb!Y15","v":0.0},{"$f":"+O15+Feb!Z15","v":0.0},{"$f":"+P15+Feb!AA15","v":0.0},{"$f":"+Q15+Feb!AB15","v":0.0},{"$f":"+R15+Feb!AC15","v":0.0}]
[{"$f":"+Feb!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Feb!C16","v":0.0},{"$f":"+Feb!D16","v":0.0},{"$f":"SUM(G16)+Feb!E16","v":0.0},{"$f":"SUM(H16)+Feb!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Feb!T16","v":0.0},{"$f":"+J16+Feb!U16","v":0.0},{"$f":"+K16+Feb!V16","v":0.0},{"$f":"+L16+Feb!W16","v":0.0},{"$f":"+M16+Feb!X16","v":0.0},{"$f":"+N16+Feb!Y16","v":0.0},{"$f":"+O16+Feb!Z16","v":0.0},{"$f":"+P16+Feb!AA16","v":0.0},{"$f":"+Q16+Feb!AB16","v":0.0},{"$f":"+R16+Feb!AC16","v":0.0}]
[{"$f":"+Feb!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Feb!C17","v":0.0},{"$f":"+Feb!D17","v":0.0},{"$f":"SUM(G17)+Feb!E17","v":0.0},{"$f":"SUM(H17)+Feb!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Feb!T17","v":0.0},{"$f":"+J17+Feb!U17","v":0.0},{"$f":"+K17+Feb!V17","v":0.0},{"$f":"+L17+Feb!W17","v":0.0},{"$f":"+M17+Feb!X17","v":0.0},{"$f":"+N17+Feb!Y17","v":0.0},{"$f":"+O17+Feb!Z17","v":0.0},{"$f":"+P17+Feb!AA17","v":0.0},{"$f":"+Q17+Feb!AB17","v":0.0},{"$f":"+R17+Feb!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Feb!C18","v":0.0},{"$f":"+Feb!D18","v":0.0},{"$f":"SUM(G18)+Feb!E18","v":0.0},{"$f":"SUM(H18)+Feb!F18","v":0.0},{"$f":"M18","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Feb!T18","v":0.0},{"$f":"+J18+Feb!U18","v":0.0},{"$f":"+K18+Feb!V18","v":0.0},{"$f":"+L18+Feb!W18","v":0.0},{"$f":"+M18+Feb!X18","v":0.0},{"$f":"+N18+Feb!Y18","v":0.0},{"$f":"+O18+Feb!Z18","v":0.0},{"$f":"+P18+Feb!AA18","v":0.0},{"$f":"+Q18+Feb!AB18","v":0.0},{"$f":"+R18+Feb!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Feb!C19","v":0.0},{"$f":"+Feb!D19","v":0.0},{"$f":"SUM(G19)+Feb!E19","v":0.0},{"$f":"SUM(H19)+Feb!F19","v":0.0},{"$f":"M19","v":0.0},{"$f":"N19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Feb!T19","v":0.0},{"$f":"+J19+Feb!U19","v":0.0},{"$f":"+K19+Feb!V19","v":0.0},{"$f":"+L19+Feb!W19","v":0.0},{"$f":"+M19+Feb!X19","v":0.0},{"$f":"+N19+Feb!Y19","v":0.0},{"$f":"+O19+Feb!Z19","v":0.0},{"$f":"+P19+Feb!AA19","v":0.0},{"$f":"+Q19+Feb!AB19","v":0.0},{"$f":"+R19+Feb!AC19","v":0.0}]
[{"$f":"+Feb!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Feb!C20","v":0.0},{"$f":"+Feb!D20","v":0.0},{"$f":"SUM(G20)+Feb!E20","v":0.0},{"$f":"SUM(H20)+Feb!F20","v":0.0},{"$f":"SUM(I20+K20+M20+O20+Q20)","v":0.0},{"$f":"N20","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Feb!T20","v":0.0},{"$f":"+J20+Feb!U20","v":0.0},{"$f":"+K20+Feb!V20","v":0.0},{"$f":"+L20+Feb!W20","v":0.0},{"$f":"+M20+Feb!X20","v":0.0},{"$f":"+N20+Feb!Y20","v":0.0},{"$f":"+O20+Feb!Z20","v":0.0},{"$f":"+P20+Feb!AA20","v":0.0},{"$f":"+Q20+Feb!AB20","v":0.0},{"$f":"+R20+Feb!AC20","v":0.0}]
[{"$f":"+Feb!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Feb!C21","v":0.0},{"$f":"+Feb!D21","v":0.0},{"$f":"SUM(G21)+Feb!E21","v":0.0},{"$f":"SUM(H21)+Feb!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Feb!T21","v":0.0},{"$f":"+J21+Feb!U21","v":0.0},{"$f":"+K21+Feb!V21","v":0.0},{"$f":"+L21+Feb!W21","v":0.0},{"$f":"+M21+Feb!X21","v":0.0},{"$f":"+N21+Feb!Y21","v":0.0},{"$f":"+O21+Feb!Z21","v":0.0},{"$f":"+P21+Feb!AA21","v":0.0},{"$f":"+Q21+Feb!AB21","v":0.0},{"$f":"+R21+Feb!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Feb!A24","v":"Travel/Mileage"},null,{"$f":"+Feb!C24","v":0.0},{"$f":"+Feb!D24","v":0.0},{"$f":"SUM(G24)+Feb!E24","v":0.0},{"$f":"SUM(H24)+Feb!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Feb!T24","v":0.0},{"$f":"+J24+Feb!U24","v":0.0},{"$f":"+K24+Feb!V24","v":0.0},{"$f":"+L24+Feb!W24","v":0.0},{"$f":"+M24+Feb!X24","v":0.0},{"$f":"+N24+Feb!Y24","v":0.0},{"$f":"+O24+Feb!Z24","v":0.0},{"$f":"+P24+Feb!AA24","v":0.0},{"$f":"+Q24+Feb!AB24","v":0.0},{"$f":"+R24+Feb!AC24","v":0.0}]
[{"$f":"+Feb!A25","v":"Training"},null,{"$f":"+Feb!C25","v":0.0},{"$f":"+Feb!D25","v":0.0},{"$f":"SUM(G25)+Feb!E25","v":0.0},{"$f":"SUM(H25)+Feb!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Feb!T25","v":0.0},{"$f":"+J25+Feb!U25","v":0.0},{"$f":"+K25+Feb!V25","v":0.0},{"$f":"+L25+Feb!W25","v":0.0},{"$f":"+M25+Feb!X25","v":0.0},{"$f":"+N25+Feb!Y25","v":0.0},{"$f":"+O25+Feb!Z25","v":0.0},{"$f":"+P25+Feb!AA25","v":0.0},{"$f":"+Q25+Feb!AB25","v":0.0},{"$f":"+R25+Feb!AC25","v":0.0}]
[{"$f":"+Feb!A26","v":0.0},null,{"$f":"+Feb!C26","v":0.0},{"$f":"+Feb!D26","v":0.0},{"$f":"SUM(G26)+Feb!E26","v":0.0},{"$f":"SUM(H26)+Feb!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Feb!T26","v":0.0},{"$f":"+J26+Feb!U26","v":0.0},{"$f":"+K26+Feb!V26","v":0.0},{"$f":"+L26+Feb!W26","v":0.0},{"$f":"+M26+Feb!X26","v":0.0},{"$f":"+N26+Feb!Y26","v":0.0},{"$f":"+O26+Feb!Z26","v":0.0},{"$f":"+P26+Feb!AA26","v":0.0},{"$f":"+Q26+Feb!AB26","v":0.0},{"$f":"+R26+Feb!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Feb!A29","v":" Equipment"},null,{"$f":"+Feb!C29","v":0.0},{"$f":"+Feb!D29","v":0.0},{"$f":"SUM(G29)+Feb!E29","v":0.0},{"$f":"SUM(H29)+Feb!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Feb!T29","v":0.0},{"$f":"+J29+Feb!U29","v":0.0},{"$f":"+K29+Feb!V29","v":0.0},{"$f":"+L29+Feb!W29","v":0.0},{"$f":"+M29+Feb!X29","v":0.0},{"$f":"+N29+Feb!Y29","v":0.0},{"$f":"+O29+Feb!Z29","v":0.0},{"$f":"+P29+Feb!AA29","v":0.0},{"$f":"+Q29+Feb!AB29","v":0.0},{"$f":"+R29+Feb!AC29","v":0.0}]
[{"$f":"+Feb!A30","v":0.0},null,{"$f":"+Feb!C30","v":0.0},{"$f":"+Feb!D30","v":0.0},{"$f":"SUM(G30)+Feb!E30","v":0.0},{"$f":"SUM(H30)+Feb!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Feb!T30","v":0.0},{"$f":"+J30+Feb!U30","v":0.0},{"$f":"+K30+Feb!V30","v":0.0},{"$f":"+L30+Feb!W30","v":0.0},{"$f":"+M30+Feb!X30","v":0.0},{"$f":"+N30+Feb!Y30","v":0.0},{"$f":"+O30+Feb!Z30","v":0.0},{"$f":"+P30+Feb!AA30","v":0.0},{"$f":"+Q30+Feb!AB30","v":0.0},{"$f":"+R30+Feb!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Feb!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Feb!C33","v":0.0},{"$f":"+Feb!D33","v":0.0},{"$f":"SUM(G33)+Feb!E33","v":0.0},{"$f":"SUM(H33)+Feb!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Feb!T33","v":0.0},{"$f":"+J33+Feb!U33","v":0.0},{"$f":"+K33+Feb!V33","v":0.0},{"$f":"+L33+Feb!W33","v":0.0},{"$f":"+M33+Feb!X33","v":0.0},{"$f":"+N33+Feb!Y33","v":0.0},{"$f":"+O33+Feb!Z33","v":0.0},{"$f":"+P33+Feb!AA33","v":0.0},{"$f":"+Q33+Feb!AB33","v":0.0},{"$f":"+R33+Feb!AC33","v":0.0}]
[{"$f":"+Feb!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Feb!C34","v":0.0},{"$f":"+Feb!D34","v":0.0},{"$f":"SUM(G34)+Feb!E34","v":0.0},{"$f":"SUM(H34)+Feb!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Feb!T34","v":0.0},{"$f":"+J34+Feb!U34","v":0.0},{"$f":"+K34+Feb!V34","v":0.0},{"$f":"+L34+Feb!W34","v":0.0},{"$f":"+M34+Feb!X34","v":0.0},{"$f":"+N34+Feb!Y34","v":0.0},{"$f":"+O34+Feb!Z34","v":0.0},{"$f":"+P34+Feb!AA34","v":0.0},{"$f":"+Q34+Feb!AB34","v":0.0},{"$f":"+R34+Feb!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Feb!A37","v":"Food Cost "},null,{"$f":"+Feb!C37","v":0.0},{"$f":"+Feb!D37","v":0.0},{"$f":"SUM(G37)+Feb!E37","v":0.0},{"$f":"SUM(H37)+Feb!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Feb!T37","v":0.0},{"$f":"+J37+Feb!U37","v":0.0},{"$f":"+K37+Feb!V37","v":0.0},{"$f":"+L37+Feb!W37","v":0.0},{"$f":"+M37+Feb!X37","v":0.0},{"$f":"+N37+Feb!Y37","v":0.0},{"$f":"+O37+Feb!Z37","v":0.0},{"$f":"+P37+Feb!AA37","v":0.0},{"$f":"+Q37+Feb!AB37","v":0.0},{"$f":"+R37+Feb!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Feb!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Feb!C40","v":0.0},{"$f":"+Feb!D40","v":0.0},{"$f":"SUM(G40)+Feb!E40","v":0.0},{"$f":"SUM(H40)+Feb!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Feb!T40","v":0.0},{"$f":"+J40+Feb!U40","v":0.0},{"$f":"+K40+Feb!V40","v":0.0},{"$f":"+L40+Feb!W40","v":0.0},{"$f":"+M40+Feb!X40","v":0.0},{"$f":"+N40+Feb!Y40","v":0.0},{"$f":"+O40+Feb!Z40","v":0.0},{"$f":"+P40+Feb!AA40","v":0.0},{"$f":"+Q40+Feb!AB40","v":0.0},{"$f":"+R40+Feb!AC40","v":0.0}]
[{"$f":"+Feb!A41","v":"Health permit"},null,{"$f":"+Feb!C41","v":0.0},{"$f":"+Feb!D41","v":0.0},{"$f":"SUM(G41)+Feb!E41","v":0.0},{"$f":"SUM(H41)+Feb!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Feb!T41","v":0.0},{"$f":"+J41+Feb!U41","v":0.0},{"$f":"+K41+Feb!V41","v":0.0},{"$f":"+L41+Feb!W41","v":0.0},{"$f":"+M41+Feb!X41","v":0.0},{"$f":"+N41+Feb!Y41","v":0.0},{"$f":"+O41+Feb!Z41","v":0.0},{"$f":"+P41+Feb!AA41","v":0.0},{"$f":"+Q41+Feb!AB41","v":0.0},{"$f":"+R41+Feb!AC41","v":0.0}]
[{"$f":"+Feb!A42","v":"Rent"},null,{"$f":"+Feb!C42","v":0.0},{"$f":"+Feb!D42","v":0.0},{"$f":"SUM(G42)+Feb!E42","v":0.0},{"$f":"SUM(H42)+Feb!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Feb!T42","v":0.0},{"$f":"+J42+Feb!U42","v":0.0},{"$f":"+K42+Feb!V42","v":0.0},{"$f":"+L42+Feb!W42","v":0.0},{"$f":"+M42+Feb!X42","v":0.0},{"$f":"+N42+Feb!Y42","v":0.0},{"$f":"+O42+Feb!Z42","v":0.0},{"$f":"+P42+Feb!AA42","v":0.0},{"$f":"+Q42+Feb!AB42","v":0.0},{"$f":"+R42+Feb!AC42","v":0.0}]
[{"$f":"+Feb!A43","v":"Program Publicity"},null,{"$f":"+Feb!C43","v":0.0},{"$f":"+Feb!D43","v":0.0},{"$f":"SUM(G43)+Feb!E43","v":0.0},{"$f":"SUM(H43)+Feb!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Feb!T43","v":0.0},{"$f":"+J43+Feb!U43","v":0.0},{"$f":"+K43+Feb!V43","v":0.0},{"$f":"+L43+Feb!W43","v":0.0},{"$f":"+M43+Feb!X43","v":0.0},{"$f":"+N43+Feb!Y43","v":0.0},{"$f":"+O43+Feb!Z43","v":0.0},{"$f":"+P43+Feb!AA43","v":0.0},{"$f":"+Q43+Feb!AB43","v":0.0},{"$f":"+R43+Feb!AC43","v":0.0}]
[{"$f":"+Feb!A44","v":"Other"},null,{"$f":"+Feb!C44","v":0.0},{"$f":"+Feb!D44","v":0.0},{"$f":"SUM(G44)+Feb!E44","v":0.0},{"$f":"SUM(H44)+Feb!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Feb!T44","v":0.0},{"$f":"+J44+Feb!U44","v":0.0},{"$f":"+K44+Feb!V44","v":0.0},{"$f":"+L44+Feb!W44","v":0.0},{"$f":"+M44+Feb!X44","v":0.0},{"$f":"+N44+Feb!Y44","v":0.0},{"$f":"+O44+Feb!Z44","v":0.0},{"$f":"+P44+Feb!AA44","v":0.0},{"$f":"+Q44+Feb!AB44","v":0.0},{"$f":"+R44+Feb!AC44","v":0.0}]
[{"$f":"+Feb!A45","v":"Other"},null,{"$f":"+Feb!C45","v":0.0},{"$f":"+Feb!D45","v":0.0},{"$f":"SUM(G45)+Feb!E45","v":0.0},{"$f":"SUM(H45)+Feb!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Feb!T45","v":0.0},{"$f":"+J45+Feb!U45","v":0.0},{"$f":"+K45+Feb!V45","v":0.0},{"$f":"+L45+Feb!W45","v":0.0},{"$f":"+M45+Feb!X45","v":0.0},{"$f":"+N45+Feb!Y45","v":0.0},{"$f":"+O45+Feb!Z45","v":0.0},{"$f":"+P45+Feb!AA45","v":0.0},{"$f":"+Q45+Feb!AB45","v":0.0},{"$f":"+R45+Feb!AC45","v":0.0}]
[{"$f":"+Feb!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Feb!T46","v":0.0},{"$f":"+J46+Feb!U46","v":0.0},{"$f":"+K46+Feb!V46","v":0.0},{"$f":"+L46+Feb!W46","v":0.0},{"$f":"+M46+Feb!X46","v":0.0},{"$f":"+N46+Feb!Y46","v":0.0},{"$f":"+O46+Feb!Z46","v":0.0},{"$f":"+P46+Feb!AA46","v":0.0},{"$f":"+Q46+Feb!AB46","v":0.0},{"$f":"+R46+Feb!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Feb!T47","v":0.0},{"$f":"+J47+Feb!U47","v":0.0},{"$f":"+K47+Feb!V47","v":0.0},{"$f":"+L47+Feb!W47","v":0.0},{"$f":"+M47+Feb!X47","v":0.0},{"$f":"+N47+Feb!Y47","v":0.0},{"$f":"+O47+Feb!Z47","v":0.0},{"$f":"+P47+Feb!AA47","v":0.0},{"$f":"+Q47+Feb!AB47","v":0.0},{"$f":"+R47+Feb!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Feb!T48","v":0.0},{"$f":"+J48+Feb!U48","v":0.0},{"$f":"+K48+Feb!V48","v":0.0},{"$f":"+L48+Feb!W48","v":0.0},{"$f":"+M48+Feb!X48","v":0.0},{"$f":"+N48+Feb!Y48","v":0.0},{"$f":"+O48+Feb!Z48","v":0.0},{"$f":"+P48+Feb!AA48","v":0.0},{"$f":"+Q48+Feb!AB48","v":0.0},{"$f":"+R48+Feb!AC48","v":0.0}]
[{"$f":"+Feb!A49","v":0.0},null,{"$f":"+Feb!C49","v":0.0},{"$f":"+Feb!D49","v":0.0},{"$f":"SUM(G49)+Feb!E49","v":0.0},{"$f":"SUM(H49)+Feb!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Feb!T49","v":0.0},{"$f":"+J49+Feb!U49","v":0.0},{"$f":"+K49+Feb!V49","v":0.0},{"$f":"+L49+Feb!W49","v":0.0},{"$f":"+M49+Feb!X49","v":0.0},{"$f":"+N49+Feb!Y49","v":0.0},{"$f":"+O49+Feb!Z49","v":0.0},{"$f":"+P49+Feb!AA49","v":0.0},{"$f":"+Q49+Feb!AB49","v":0.0},{"$f":"+R49+Feb!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Feb!I53","v":0.0},{"$f":"+J52+Feb!J53","v":0.0},{"$f":"+K52+Feb!K53","v":0.0},{"$f":"+L52+Feb!L53","v":0.0},{"$f":"+M52+Feb!M53","v":0.0},{"$f":"+N52+Feb!N53","v":0.0},{"$f":"+O52+Feb!O53","v":0.0},{"$f":"+P52+Feb!P53","v":0.0},{"$f":"+Q52+Feb!Q53","v":0.0},{"$f":"+R52+Feb!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Feb!I67","v":0.0},{"$f":"+J66+Feb!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Apr","index":11,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[2,9,2,13],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[54,0,54,1],[7,0,7,1],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1]]}
[{"$f":"+Mar!A1","v":"Contractor Name: "},{"$f":"+Mar!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Mar!F1+30","v":"2021-04-04"},null,null,"PO#",{"$f":"+Mar!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Mar!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Mar!F2","v":0.0},null,null,"Contact: ",{"$f":"+Mar!J2","v":"First Last"},null,{"$f":"+Mar!L2","v":"Phone:  "},{"$f":"+Mar!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Mar!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Mar!C6","v":0.0},{"$f":"+D5+Mar!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Mar!C8","v":0.0},{"$f":"+Mar!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Mar!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C13","v":0.0},{"$f":"+Mar!D13","v":0.0},{"$f":"SUM(G13)+Mar!E13","v":0.0},{"$f":"SUM(H13)+Mar!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Mar!T13","v":0.0},{"$f":"+J13+Mar!U13","v":0.0},{"$f":"+K13+Mar!V13","v":0.0},{"$f":"+L13+Mar!W13","v":0.0},{"$f":"+M13+Mar!X13","v":0.0},{"$f":"+N13+Mar!Y13","v":0.0},{"$f":"+O13+Mar!Z13","v":0.0},{"$f":"+P13+Mar!AA13","v":0.0},{"$f":"+Q13+Mar!AB13","v":0.0},{"$f":"+R13+Mar!AC13","v":0.0}]
[{"$f":"+Mar!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C14","v":0.0},{"$f":"+Mar!D14","v":0.0},{"$f":"SUM(G14)+Mar!E14","v":0.0},{"$f":"SUM(H14)+Mar!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Mar!T14","v":0.0},{"$f":"+J14+Mar!U14","v":0.0},{"$f":"+K14+Mar!V14","v":0.0},{"$f":"+L14+Mar!W14","v":0.0},{"$f":"+M14+Mar!X14","v":0.0},{"$f":"+N14+Mar!Y14","v":0.0},{"$f":"+O14+Mar!Z14","v":0.0},{"$f":"+P14+Mar!AA14","v":0.0},{"$f":"+Q14+Mar!AB14","v":0.0},{"$f":"+R14+Mar!AC14","v":0.0}]
[{"$f":"+Mar!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C15","v":0.0},{"$f":"+Mar!D15","v":0.0},{"$f":"SUM(G15)+Mar!E15","v":0.0},{"$f":"SUM(H15)+Mar!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Mar!T15","v":0.0},{"$f":"+J15+Mar!U15","v":0.0},{"$f":"+K15+Mar!V15","v":0.0},{"$f":"+L15+Mar!W15","v":0.0},{"$f":"+M15+Mar!X15","v":0.0},{"$f":"+N15+Mar!Y15","v":0.0},{"$f":"+O15+Mar!Z15","v":0.0},{"$f":"+P15+Mar!AA15","v":0.0},{"$f":"+Q15+Mar!AB15","v":0.0},{"$f":"+R15+Mar!AC15","v":0.0}]
[{"$f":"+Mar!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C16","v":0.0},{"$f":"+Mar!D16","v":0.0},{"$f":"SUM(G16)+Mar!E16","v":0.0},{"$f":"SUM(H16)+Mar!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Mar!T16","v":0.0},{"$f":"+J16+Mar!U16","v":0.0},{"$f":"+K16+Mar!V16","v":0.0},{"$f":"+L16+Mar!W16","v":0.0},{"$f":"+M16+Mar!X16","v":0.0},{"$f":"+N16+Mar!Y16","v":0.0},{"$f":"+O16+Mar!Z16","v":0.0},{"$f":"+P16+Mar!AA16","v":0.0},{"$f":"+Q16+Mar!AB16","v":0.0},{"$f":"+R16+Mar!AC16","v":0.0}]
[{"$f":"+Mar!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C17","v":0.0},{"$f":"+Mar!D17","v":0.0},{"$f":"SUM(G17)+Mar!E17","v":0.0},{"$f":"SUM(H17)+Mar!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Mar!T17","v":0.0},{"$f":"+J17+Mar!U17","v":0.0},{"$f":"+K17+Mar!V17","v":0.0},{"$f":"+L17+Mar!W17","v":0.0},{"$f":"+M17+Mar!X17","v":0.0},{"$f":"+N17+Mar!Y17","v":0.0},{"$f":"+O17+Mar!Z17","v":0.0},{"$f":"+P17+Mar!AA17","v":0.0},{"$f":"+Q17+Mar!AB17","v":0.0},{"$f":"+R17+Mar!AC17","v":0.0}]
["Volunteers",{"$f":"+Jul!B18","v":0.0},{"$f":"+Mar!C18","v":0.0},{"$f":"+Mar!D18","v":0.0},{"$f":"SUM(G18)+Mar!E18","v":0.0},{"$f":"SUM(H18)+Mar!F18","v":0.0},{"$f":"M18","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Mar!T18","v":0.0},{"$f":"+J18+Mar!U18","v":0.0},{"$f":"+K18+Mar!V18","v":0.0},{"$f":"+L18+Mar!W18","v":0.0},{"$f":"+M18+Mar!X18","v":0.0},{"$f":"+N18+Mar!Y18","v":0.0},{"$f":"+O18+Mar!Z18","v":0.0},{"$f":"+P18+Mar!AA18","v":0.0},{"$f":"+Q18+Mar!AB18","v":0.0},{"$f":"+R18+Mar!AC18","v":0.0}]
["Volunteers",{"$f":"+Jul!B19","v":0.0},{"$f":"+Mar!C19","v":0.0},{"$f":"+Mar!D19","v":0.0},{"$f":"SUM(G19)+Mar!E19","v":0.0},{"$f":"SUM(H19)+Mar!F19","v":0.0},{"$f":"M19","v":0.0},{"$f":"N19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Mar!T19","v":0.0},{"$f":"+J19+Mar!U19","v":0.0},{"$f":"+K19+Mar!V19","v":0.0},{"$f":"+L19+Mar!W19","v":0.0},{"$f":"+M19+Mar!X19","v":0.0},{"$f":"+N19+Mar!Y19","v":0.0},{"$f":"+O19+Mar!Z19","v":0.0},{"$f":"+P19+Mar!AA19","v":0.0},{"$f":"+Q19+Mar!AB19","v":0.0},{"$f":"+R19+Mar!AC19","v":0.0}]
[{"$f":"+Mar!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Mar!C20","v":0.0},{"$f":"+Mar!D20","v":0.0},{"$f":"SUM(G20)+Mar!E20","v":0.0},{"$f":"SUM(H20)+Mar!F20","v":0.0},{"$f":"SUM(I20+K20+M20+O20+Q20)","v":0.0},{"$f":"N20","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Mar!T20","v":0.0},{"$f":"+J20+Mar!U20","v":0.0},{"$f":"+K20+Mar!V20","v":0.0},{"$f":"+L20+Mar!W20","v":0.0},{"$f":"+M20+Mar!X20","v":0.0},{"$f":"+N20+Mar!Y20","v":0.0},{"$f":"+O20+Mar!Z20","v":0.0},{"$f":"+P20+Mar!AA20","v":0.0},{"$f":"+Q20+Mar!AB20","v":0.0},{"$f":"+R20+Mar!AC20","v":0.0}]
[{"$f":"+Mar!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Mar!C21","v":0.0},{"$f":"+Mar!D21","v":0.0},{"$f":"SUM(G21)+Mar!E21","v":0.0},{"$f":"SUM(H21)+Mar!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Mar!T21","v":0.0},{"$f":"+J21+Mar!U21","v":0.0},{"$f":"+K21+Mar!V21","v":0.0},{"$f":"+L21+Mar!W21","v":0.0},{"$f":"+M21+Mar!X21","v":0.0},{"$f":"+N21+Mar!Y21","v":0.0},{"$f":"+O21+Mar!Z21","v":0.0},{"$f":"+P21+Mar!AA21","v":0.0},{"$f":"+Q21+Mar!AB21","v":0.0},{"$f":"+R21+Mar!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Mar!A24","v":"Travel/Mileage"},null,{"$f":"+Mar!C24","v":0.0},{"$f":"+Mar!D24","v":0.0},{"$f":"SUM(G24)+Mar!E24","v":0.0},{"$f":"SUM(H24)+Mar!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Mar!T24","v":0.0},{"$f":"+J24+Mar!U24","v":0.0},{"$f":"+K24+Mar!V24","v":0.0},{"$f":"+L24+Mar!W24","v":0.0},{"$f":"+M24+Mar!X24","v":0.0},{"$f":"+N24+Mar!Y24","v":0.0},{"$f":"+O24+Mar!Z24","v":0.0},{"$f":"+P24+Mar!AA24","v":0.0},{"$f":"+Q24+Mar!AB24","v":0.0},{"$f":"+R24+Mar!AC24","v":0.0}]
[{"$f":"+Mar!A25","v":"Training"},null,{"$f":"+Mar!C25","v":0.0},{"$f":"+Mar!D25","v":0.0},{"$f":"SUM(G25)+Mar!E25","v":0.0},{"$f":"SUM(H25)+Mar!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Mar!T25","v":0.0},{"$f":"+J25+Mar!U25","v":0.0},{"$f":"+K25+Mar!V25","v":0.0},{"$f":"+L25+Mar!W25","v":0.0},{"$f":"+M25+Mar!X25","v":0.0},{"$f":"+N25+Mar!Y25","v":0.0},{"$f":"+O25+Mar!Z25","v":0.0},{"$f":"+P25+Mar!AA25","v":0.0},{"$f":"+Q25+Mar!AB25","v":0.0},{"$f":"+R25+Mar!AC25","v":0.0}]
[{"$f":"+Mar!A26","v":0.0},null,{"$f":"+Mar!C26","v":0.0},{"$f":"+Mar!D26","v":0.0},{"$f":"SUM(G26)+Mar!E26","v":0.0},{"$f":"SUM(H26)+Mar!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Mar!T26","v":0.0},{"$f":"+J26+Mar!U26","v":0.0},{"$f":"+K26+Mar!V26","v":0.0},{"$f":"+L26+Mar!W26","v":0.0},{"$f":"+M26+Mar!X26","v":0.0},{"$f":"+N26+Mar!Y26","v":0.0},{"$f":"+O26+Mar!Z26","v":0.0},{"$f":"+P26+Mar!AA26","v":0.0},{"$f":"+Q26+Mar!AB26","v":0.0},{"$f":"+R26+Mar!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Mar!A29","v":" Equipment"},null,{"$f":"+Mar!C29","v":0.0},{"$f":"+Mar!D29","v":0.0},{"$f":"SUM(G29)+Mar!E29","v":0.0},{"$f":"SUM(H29)+Mar!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Mar!T29","v":0.0},{"$f":"+J29+Mar!U29","v":0.0},{"$f":"+K29+Mar!V29","v":0.0},{"$f":"+L29+Mar!W29","v":0.0},{"$f":"+M29+Mar!X29","v":0.0},{"$f":"+N29+Mar!Y29","v":0.0},{"$f":"+O29+Mar!Z29","v":0.0},{"$f":"+P29+Mar!AA29","v":0.0},{"$f":"+Q29+Mar!AB29","v":0.0},{"$f":"+R29+Mar!AC29","v":0.0}]
[{"$f":"+Mar!A30","v":0.0},null,{"$f":"+Mar!C30","v":0.0},{"$f":"+Mar!D30","v":0.0},{"$f":"SUM(G30)+Mar!E30","v":0.0},{"$f":"SUM(H30)+Mar!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Mar!T30","v":0.0},{"$f":"+J30+Mar!U30","v":0.0},{"$f":"+K30+Mar!V30","v":0.0},{"$f":"+L30+Mar!W30","v":0.0},{"$f":"+M30+Mar!X30","v":0.0},{"$f":"+N30+Mar!Y30","v":0.0},{"$f":"+O30+Mar!Z30","v":0.0},{"$f":"+P30+Mar!AA30","v":0.0},{"$f":"+Q30+Mar!AB30","v":0.0},{"$f":"+R30+Mar!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},{"$f":"SUM(D29:D30)","v":0.0},{"$f":"SUM(E29:E30)","v":0.0},{"$f":"SUM(F29:F30)","v":0.0},{"$f":"SUM(G29:G30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Mar!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Mar!C33","v":0.0},{"$f":"+Mar!D33","v":0.0},{"$f":"SUM(G33)+Mar!E33","v":0.0},{"$f":"SUM(H33)+Mar!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Mar!T33","v":0.0},{"$f":"+J33+Mar!U33","v":0.0},{"$f":"+K33+Mar!V33","v":0.0},{"$f":"+L33+Mar!W33","v":0.0},{"$f":"+M33+Mar!X33","v":0.0},{"$f":"+N33+Mar!Y33","v":0.0},{"$f":"+O33+Mar!Z33","v":0.0},{"$f":"+P33+Mar!AA33","v":0.0},{"$f":"+Q33+Mar!AB33","v":0.0},{"$f":"+R33+Mar!AC33","v":0.0}]
[{"$f":"+Mar!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Mar!C34","v":0.0},{"$f":"+Mar!D34","v":0.0},{"$f":"SUM(G34)+Mar!E34","v":0.0},{"$f":"SUM(H34)+Mar!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Mar!T34","v":0.0},{"$f":"+J34+Mar!U34","v":0.0},{"$f":"+K34+Mar!V34","v":0.0},{"$f":"+L34+Mar!W34","v":0.0},{"$f":"+M34+Mar!X34","v":0.0},{"$f":"+N34+Mar!Y34","v":0.0},{"$f":"+O34+Mar!Z34","v":0.0},{"$f":"+P34+Mar!AA34","v":0.0},{"$f":"+Q34+Mar!AB34","v":0.0},{"$f":"+R34+Mar!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Mar!A37","v":"Food Cost "},null,{"$f":"+Mar!C37","v":0.0},{"$f":"+Mar!D37","v":0.0},{"$f":"SUM(G37)+Mar!E37","v":0.0},{"$f":"SUM(H37)+Mar!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Mar!T37","v":0.0},{"$f":"+J37+Mar!U37","v":0.0},{"$f":"+K37+Mar!V37","v":0.0},{"$f":"+L37+Mar!W37","v":0.0},{"$f":"+M37+Mar!X37","v":0.0},{"$f":"+N37+Mar!Y37","v":0.0},{"$f":"+O37+Mar!Z37","v":0.0},{"$f":"+P37+Mar!AA37","v":0.0},{"$f":"+Q37+Mar!AB37","v":0.0},{"$f":"+R37+Mar!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Mar!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Mar!C40","v":0.0},{"$f":"+Mar!D40","v":0.0},{"$f":"SUM(G40)+Mar!E40","v":0.0},{"$f":"SUM(H40)+Mar!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Mar!T40","v":0.0},{"$f":"+J40+Mar!U40","v":0.0},{"$f":"+K40+Mar!V40","v":0.0},{"$f":"+L40+Mar!W40","v":0.0},{"$f":"+M40+Mar!X40","v":0.0},{"$f":"+N40+Mar!Y40","v":0.0},{"$f":"+O40+Mar!Z40","v":0.0},{"$f":"+P40+Mar!AA40","v":0.0},{"$f":"+Q40+Mar!AB40","v":0.0},{"$f":"+R40+Mar!AC40","v":0.0}]
[{"$f":"+Mar!A41","v":"Health permit"},null,{"$f":"+Mar!C41","v":0.0},{"$f":"+Mar!D41","v":0.0},{"$f":"SUM(G41)+Mar!E41","v":0.0},{"$f":"SUM(H41)+Mar!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Mar!T41","v":0.0},{"$f":"+J41+Mar!U41","v":0.0},{"$f":"+K41+Mar!V41","v":0.0},{"$f":"+L41+Mar!W41","v":0.0},{"$f":"+M41+Mar!X41","v":0.0},{"$f":"+N41+Mar!Y41","v":0.0},{"$f":"+O41+Mar!Z41","v":0.0},{"$f":"+P41+Mar!AA41","v":0.0},{"$f":"+Q41+Mar!AB41","v":0.0},{"$f":"+R41+Mar!AC41","v":0.0}]
[{"$f":"+Mar!A42","v":"Rent"},null,{"$f":"+Mar!C42","v":0.0},{"$f":"+Mar!D42","v":0.0},{"$f":"SUM(G42)+Mar!E42","v":0.0},{"$f":"SUM(H42)+Mar!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Mar!T42","v":0.0},{"$f":"+J42+Mar!U42","v":0.0},{"$f":"+K42+Mar!V42","v":0.0},{"$f":"+L42+Mar!W42","v":0.0},{"$f":"+M42+Mar!X42","v":0.0},{"$f":"+N42+Mar!Y42","v":0.0},{"$f":"+O42+Mar!Z42","v":0.0},{"$f":"+P42+Mar!AA42","v":0.0},{"$f":"+Q42+Mar!AB42","v":0.0},{"$f":"+R42+Mar!AC42","v":0.0}]
[{"$f":"+Mar!A43","v":"Program Publicity"},null,{"$f":"+Mar!C43","v":0.0},{"$f":"+Mar!D43","v":0.0},{"$f":"SUM(G43)+Mar!E43","v":0.0},{"$f":"SUM(H43)+Mar!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Mar!T43","v":0.0},{"$f":"+J43+Mar!U43","v":0.0},{"$f":"+K43+Mar!V43","v":0.0},{"$f":"+L43+Mar!W43","v":0.0},{"$f":"+M43+Mar!X43","v":0.0},{"$f":"+N43+Mar!Y43","v":0.0},{"$f":"+O43+Mar!Z43","v":0.0},{"$f":"+P43+Mar!AA43","v":0.0},{"$f":"+Q43+Mar!AB43","v":0.0},{"$f":"+R43+Mar!AC43","v":0.0}]
[{"$f":"+Mar!A44","v":"Other"},null,{"$f":"+Mar!C44","v":0.0},{"$f":"+Mar!D44","v":0.0},{"$f":"SUM(G44)+Mar!E44","v":0.0},{"$f":"SUM(H44)+Mar!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Mar!T44","v":0.0},{"$f":"+J44+Mar!U44","v":0.0},{"$f":"+K44+Mar!V44","v":0.0},{"$f":"+L44+Mar!W44","v":0.0},{"$f":"+M44+Mar!X44","v":0.0},{"$f":"+N44+Mar!Y44","v":0.0},{"$f":"+O44+Mar!Z44","v":0.0},{"$f":"+P44+Mar!AA44","v":0.0},{"$f":"+Q44+Mar!AB44","v":0.0},{"$f":"+R44+Mar!AC44","v":0.0}]
[{"$f":"+Mar!A45","v":"Other"},null,{"$f":"+Mar!C45","v":0.0},{"$f":"+Mar!D45","v":0.0},{"$f":"SUM(G45)+Mar!E45","v":0.0},{"$f":"SUM(H45)+Mar!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Mar!T45","v":0.0},{"$f":"+J45+Mar!U45","v":0.0},{"$f":"+K45+Mar!V45","v":0.0},{"$f":"+L45+Mar!W45","v":0.0},{"$f":"+M45+Mar!X45","v":0.0},{"$f":"+N45+Mar!Y45","v":0.0},{"$f":"+O45+Mar!Z45","v":0.0},{"$f":"+P45+Mar!AA45","v":0.0},{"$f":"+Q45+Mar!AB45","v":0.0},{"$f":"+R45+Mar!AC45","v":0.0}]
[{"$f":"+Mar!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Mar!T46","v":0.0},{"$f":"+J46+Mar!U46","v":0.0},{"$f":"+K46+Mar!V46","v":0.0},{"$f":"+L46+Mar!W46","v":0.0},{"$f":"+M46+Mar!X46","v":0.0},{"$f":"+N46+Mar!Y46","v":0.0},{"$f":"+O46+Mar!Z46","v":0.0},{"$f":"+P46+Mar!AA46","v":0.0},{"$f":"+Q46+Mar!AB46","v":0.0},{"$f":"+R46+Mar!AC46","v":0.0}]
[{"$f":"+Mar!A47","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Mar!T47","v":0.0},{"$f":"+J47+Mar!U47","v":0.0},{"$f":"+K47+Mar!V47","v":0.0},{"$f":"+L47+Mar!W47","v":0.0},{"$f":"+M47+Mar!X47","v":0.0},{"$f":"+N47+Mar!Y47","v":0.0},{"$f":"+O47+Mar!Z47","v":0.0},{"$f":"+P47+Mar!AA47","v":0.0},{"$f":"+Q47+Mar!AB47","v":0.0},{"$f":"+R47+Mar!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Mar!T48","v":0.0},{"$f":"+J48+Mar!U48","v":0.0},{"$f":"+K48+Mar!V48","v":0.0},{"$f":"+L48+Mar!W48","v":0.0},{"$f":"+M48+Mar!X48","v":0.0},{"$f":"+N48+Mar!Y48","v":0.0},{"$f":"+O48+Mar!Z48","v":0.0},{"$f":"+P48+Mar!AA48","v":0.0},{"$f":"+Q48+Mar!AB48","v":0.0},{"$f":"+R48+Mar!AC48","v":0.0}]
[{"$f":"+Mar!A49","v":0.0},null,{"$f":"+Mar!C49","v":0.0},{"$f":"+Mar!D49","v":0.0},{"$f":"SUM(G49)+Mar!E49","v":0.0},{"$f":"SUM(H49)+Mar!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Mar!T49","v":0.0},{"$f":"+J49+Mar!U49","v":0.0},{"$f":"+K49+Mar!V49","v":0.0},{"$f":"+L49+Mar!W49","v":0.0},{"$f":"+M49+Mar!X49","v":0.0},{"$f":"+N49+Mar!Y49","v":0.0},{"$f":"+O49+Mar!Z49","v":0.0},{"$f":"+P49+Mar!AA49","v":0.0},{"$f":"+Q49+Mar!AB49","v":0.0},{"$f":"+R49+Mar!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Mar!I53","v":0.0},{"$f":"+J52+Mar!J53","v":0.0},{"$f":"+K52+Mar!K53","v":0.0},{"$f":"+L52+Mar!L53","v":0.0},{"$f":"+M52+Mar!M53","v":0.0},{"$f":"+N52+Mar!N53","v":0.0},{"$f":"+O52+Mar!O53","v":0.0},{"$f":"+P52+Mar!P53","v":0.0},{"$f":"+Q52+Mar!Q53","v":0.0},{"$f":"+R52+Mar!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Mar!I67","v":0.0},{"$f":"+J66+Mar!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"May","index":12,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[2,9,2,13],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[54,0,54,1],[7,0,7,1],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1]]}
[{"$f":"+Apr!A1","v":"Contractor Name: "},{"$f":"+Apr!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+Apr!F1+31","v":"2021-05-05"},null,null,"PO#",{"$f":"+Apr!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+Apr!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Apr!F2","v":0.0},null,null,"Contact: ",{"$f":"+Apr!J2","v":"First Last"},null,{"$f":"+Apr!L2","v":"Phone:  "},{"$f":"+Apr!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+Apr!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+Apr!C6","v":0.0},{"$f":"+D5+Apr!D6","v":0.0}]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Apr!C8","v":0.0},{"$f":"+Apr!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Mar!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C13","v":0.0},{"$f":"+Mar!D13","v":0.0},{"$f":"SUM(G13)+Apr!E13","v":0.0},{"$f":"SUM(H13)+Apr!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+Apr!T13","v":0.0},{"$f":"+J13+Apr!U13","v":0.0},{"$f":"+K13+Apr!V13","v":0.0},{"$f":"+L13+Apr!W13","v":0.0},{"$f":"+M13+Apr!X13","v":0.0},{"$f":"+N13+Apr!Y13","v":0.0},{"$f":"+O13+Apr!Z13","v":0.0},{"$f":"+P13+Apr!AA13","v":0.0},{"$f":"+Q13+Apr!AB13","v":0.0},{"$f":"+R13+Apr!AC13","v":0.0}]
[{"$f":"+Mar!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C14","v":0.0},{"$f":"+Mar!D14","v":0.0},{"$f":"SUM(G14)+Apr!E14","v":0.0},{"$f":"SUM(H14)+Apr!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+Apr!T14","v":0.0},{"$f":"+J14+Apr!U14","v":0.0},{"$f":"+K14+Apr!V14","v":0.0},{"$f":"+L14+Apr!W14","v":0.0},{"$f":"+M14+Apr!X14","v":0.0},{"$f":"+N14+Apr!Y14","v":0.0},{"$f":"+O14+Apr!Z14","v":0.0},{"$f":"+P14+Apr!AA14","v":0.0},{"$f":"+Q14+Apr!AB14","v":0.0},{"$f":"+R14+Apr!AC14","v":0.0}]
[{"$f":"+Mar!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C15","v":0.0},{"$f":"+Mar!D15","v":0.0},{"$f":"SUM(G15)+Apr!E15","v":0.0},{"$f":"SUM(H15)+Apr!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+Apr!T15","v":0.0},{"$f":"+J15+Apr!U15","v":0.0},{"$f":"+K15+Apr!V15","v":0.0},{"$f":"+L15+Apr!W15","v":0.0},{"$f":"+M15+Apr!X15","v":0.0},{"$f":"+N15+Apr!Y15","v":0.0},{"$f":"+O15+Apr!Z15","v":0.0},{"$f":"+P15+Apr!AA15","v":0.0},{"$f":"+Q15+Apr!AB15","v":0.0},{"$f":"+R15+Apr!AC15","v":0.0}]
[{"$f":"+Mar!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C16","v":0.0},{"$f":"+Mar!D16","v":0.0},{"$f":"SUM(G16)+Apr!E16","v":0.0},{"$f":"SUM(H16)+Apr!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+Apr!T16","v":0.0},{"$f":"+J16+Apr!U16","v":0.0},{"$f":"+K16+Apr!V16","v":0.0},{"$f":"+L16+Apr!W16","v":0.0},{"$f":"+M16+Apr!X16","v":0.0},{"$f":"+N16+Apr!Y16","v":0.0},{"$f":"+O16+Apr!Z16","v":0.0},{"$f":"+P16+Apr!AA16","v":0.0},{"$f":"+Q16+Apr!AB16","v":0.0},{"$f":"+R16+Apr!AC16","v":0.0}]
[{"$f":"+Mar!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+Mar!C17","v":0.0},{"$f":"+Mar!D17","v":0.0},{"$f":"SUM(G17)+Apr!E17","v":0.0},{"$f":"SUM(H17)+Apr!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+Apr!T17","v":0.0},{"$f":"+J17+Apr!U17","v":0.0},{"$f":"+K17+Apr!V17","v":0.0},{"$f":"+L17+Apr!W17","v":0.0},{"$f":"+M17+Apr!X17","v":0.0},{"$f":"+N17+Apr!Y17","v":0.0},{"$f":"+O17+Apr!Z17","v":0.0},{"$f":"+P17+Apr!AA17","v":0.0},{"$f":"+Q17+Apr!AB17","v":0.0},{"$f":"+R17+Apr!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+Mar!C18","v":0.0},{"$f":"+Mar!D18","v":0.0},{"$f":"SUM(G18)+Apr!E18","v":0.0},{"$f":"SUM(H18)+Apr!F18","v":0.0},{"$f":"M18","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+Apr!T18","v":0.0},{"$f":"+J18+Apr!U18","v":0.0},{"$f":"+K18+Apr!V18","v":0.0},{"$f":"+L18+Apr!W18","v":0.0},{"$f":"+M18+Apr!X18","v":0.0},{"$f":"+N18+Apr!Y18","v":0.0},{"$f":"+O18+Apr!Z18","v":0.0},{"$f":"+P18+Apr!AA18","v":0.0},{"$f":"+Q18+Apr!AB18","v":0.0},{"$f":"+R18+Apr!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+Mar!C19","v":0.0},{"$f":"+Mar!D19","v":0.0},{"$f":"SUM(G19)+Apr!E19","v":0.0},{"$f":"SUM(H19)+Apr!F19","v":0.0},{"$f":"M19","v":0.0},{"$f":"N19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+Apr!T19","v":0.0},{"$f":"+J19+Apr!U19","v":0.0},{"$f":"+K19+Apr!V19","v":0.0},{"$f":"+L19+Apr!W19","v":0.0},{"$f":"+M19+Apr!X19","v":0.0},{"$f":"+N19+Apr!Y19","v":0.0},{"$f":"+O19+Apr!Z19","v":0.0},{"$f":"+P19+Apr!AA19","v":0.0},{"$f":"+Q19+Apr!AB19","v":0.0},{"$f":"+R19+Apr!AC19","v":0.0}]
[{"$f":"+Mar!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+Mar!C20","v":0.0},{"$f":"+Mar!D20","v":0.0},{"$f":"SUM(G20)+Apr!E20","v":0.0},{"$f":"SUM(H20)+Apr!F20","v":0.0},{"$f":"SUM(I20+K20+M20+O20+Q20)","v":0.0},{"$f":"N20","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+Apr!T20","v":0.0},{"$f":"+J20+Apr!U20","v":0.0},{"$f":"+K20+Apr!V20","v":0.0},{"$f":"+L20+Apr!W20","v":0.0},{"$f":"+M20+Apr!X20","v":0.0},{"$f":"+N20+Apr!Y20","v":0.0},{"$f":"+O20+Apr!Z20","v":0.0},{"$f":"+P20+Apr!AA20","v":0.0},{"$f":"+Q20+Apr!AB20","v":0.0},{"$f":"+R20+Apr!AC20","v":0.0}]
[{"$f":"+Mar!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+Mar!C21","v":0.0},{"$f":"+Mar!D21","v":0.0},{"$f":"SUM(G21)+Apr!E21","v":0.0},{"$f":"SUM(H21)+Apr!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+Apr!T21","v":0.0},{"$f":"+J21+Apr!U21","v":0.0},{"$f":"+K21+Apr!V21","v":0.0},{"$f":"+L21+Apr!W21","v":0.0},{"$f":"+M21+Apr!X21","v":0.0},{"$f":"+N21+Apr!Y21","v":0.0},{"$f":"+O21+Apr!Z21","v":0.0},{"$f":"+P21+Apr!AA21","v":0.0},{"$f":"+Q21+Apr!AB21","v":0.0},{"$f":"+R21+Apr!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Mar!A24","v":"Travel/Mileage"},null,{"$f":"+Mar!C24","v":0.0},{"$f":"+Mar!D24","v":0.0},{"$f":"SUM(G24)+Apr!E24","v":0.0},{"$f":"SUM(H24)+Apr!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+Apr!T24","v":0.0},{"$f":"+J24+Apr!U24","v":0.0},{"$f":"+K24+Apr!V24","v":0.0},{"$f":"+L24+Apr!W24","v":0.0},{"$f":"+M24+Apr!X24","v":0.0},{"$f":"+N24+Apr!Y24","v":0.0},{"$f":"+O24+Apr!Z24","v":0.0},{"$f":"+P24+Apr!AA24","v":0.0},{"$f":"+Q24+Apr!AB24","v":0.0},{"$f":"+R24+Apr!AC24","v":0.0}]
[{"$f":"+Mar!A25","v":"Training"},null,{"$f":"+Mar!C25","v":0.0},{"$f":"+Mar!D25","v":0.0},{"$f":"SUM(G25)+Apr!E25","v":0.0},{"$f":"SUM(H25)+Apr!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+Apr!T25","v":0.0},{"$f":"+J25+Apr!U25","v":0.0},{"$f":"+K25+Apr!V25","v":0.0},{"$f":"+L25+Apr!W25","v":0.0},{"$f":"+M25+Apr!X25","v":0.0},{"$f":"+N25+Apr!Y25","v":0.0},{"$f":"+O25+Apr!Z25","v":0.0},{"$f":"+P25+Apr!AA25","v":0.0},{"$f":"+Q25+Apr!AB25","v":0.0},{"$f":"+R25+Apr!AC25","v":0.0}]
[{"$f":"+Mar!A26","v":0.0},null,{"$f":"+Mar!C26","v":0.0},{"$f":"+Mar!D26","v":0.0},{"$f":"SUM(G26)+Apr!E26","v":0.0},{"$f":"SUM(H26)+Apr!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+Apr!T26","v":0.0},{"$f":"+J26+Apr!U26","v":0.0},{"$f":"+K26+Apr!V26","v":0.0},{"$f":"+L26+Apr!W26","v":0.0},{"$f":"+M26+Apr!X26","v":0.0},{"$f":"+N26+Apr!Y26","v":0.0},{"$f":"+O26+Apr!Z26","v":0.0},{"$f":"+P26+Apr!AA26","v":0.0},{"$f":"+Q26+Apr!AB26","v":0.0},{"$f":"+R26+Apr!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+Jul!A29","v":" Equipment"},null,{"$f":"+Mar!C29","v":0.0},{"$f":"+Mar!D29","v":0.0},{"$f":"SUM(G29)+Apr!E29","v":0.0},{"$f":"SUM(H29)+Apr!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+Apr!T29","v":0.0},{"$f":"+J29+Apr!U29","v":0.0},{"$f":"+K29+Apr!V29","v":0.0},{"$f":"+L29+Apr!W29","v":0.0},{"$f":"+M29+Apr!X29","v":0.0},{"$f":"+N29+Apr!Y29","v":0.0},{"$f":"+O29+Apr!Z29","v":0.0},{"$f":"+P29+Apr!AA29","v":0.0},{"$f":"+Q29+Apr!AB29","v":0.0},{"$f":"+R29+Apr!AC29","v":0.0}]
[{"$f":"+Mar!A30","v":0.0},null,{"$f":"+Mar!C30","v":0.0},{"$f":"+Mar!D30","v":0.0},{"$f":"SUM(G30)+Apr!E30","v":0.0},{"$f":"SUM(H30)+Apr!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+Apr!T30","v":0.0},{"$f":"+J30+Apr!U30","v":0.0},{"$f":"+K30+Apr!V30","v":0.0},{"$f":"+L30+Apr!W30","v":0.0},{"$f":"+M30+Apr!X30","v":0.0},{"$f":"+N30+Apr!Y30","v":0.0},{"$f":"+O30+Apr!Z30","v":0.0},{"$f":"+P30+Apr!AA30","v":0.0},{"$f":"+Q30+Apr!AB30","v":0.0},{"$f":"+R30+Apr!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K29:K30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Mar!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Mar!C33","v":0.0},{"$f":"+Mar!D33","v":0.0},{"$f":"SUM(G33)+Apr!E33","v":0.0},{"$f":"SUM(H33)+Apr!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+Apr!T33","v":0.0},{"$f":"+J33+Apr!U33","v":0.0},{"$f":"+K33+Apr!V33","v":0.0},{"$f":"+L33+Apr!W33","v":0.0},{"$f":"+M33+Apr!X33","v":0.0},{"$f":"+N33+Apr!Y33","v":0.0},{"$f":"+O33+Apr!Z33","v":0.0},{"$f":"+P33+Apr!AA33","v":0.0},{"$f":"+Q33+Apr!AB33","v":0.0},{"$f":"+R33+Apr!AC33","v":0.0}]
[{"$f":"+Mar!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Mar!C34","v":0.0},{"$f":"+Mar!D34","v":0.0},{"$f":"SUM(G34)+Apr!E34","v":0.0},{"$f":"SUM(H34)+Apr!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+Apr!T34","v":0.0},{"$f":"+J34+Apr!U34","v":0.0},{"$f":"+K34+Apr!V34","v":0.0},{"$f":"+L34+Apr!W34","v":0.0},{"$f":"+M34+Apr!X34","v":0.0},{"$f":"+N34+Apr!Y34","v":0.0},{"$f":"+O34+Apr!Z34","v":0.0},{"$f":"+P34+Apr!AA34","v":0.0},{"$f":"+Q34+Apr!AB34","v":0.0},{"$f":"+R34+Apr!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Mar!A37","v":"Food Cost "},null,{"$f":"+Mar!C37","v":0.0},{"$f":"+Mar!D37","v":0.0},{"$f":"SUM(G37)+Apr!E37","v":0.0},{"$f":"SUM(H37)+Apr!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+Apr!T37","v":0.0},{"$f":"+J37+Apr!U37","v":0.0},{"$f":"+K37+Apr!V37","v":0.0},{"$f":"+L37+Apr!W37","v":0.0},{"$f":"+M37+Apr!X37","v":0.0},{"$f":"+N37+Apr!Y37","v":0.0},{"$f":"+O37+Apr!Z37","v":0.0},{"$f":"+P37+Apr!AA37","v":0.0},{"$f":"+Q37+Apr!AB37","v":0.0},{"$f":"+R37+Apr!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Mar!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Mar!C40","v":0.0},{"$f":"+Mar!D40","v":0.0},{"$f":"SUM(G40)+Apr!E40","v":0.0},{"$f":"SUM(H40)+Apr!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+Apr!T40","v":0.0},{"$f":"+J40+Apr!U40","v":0.0},{"$f":"+K40+Apr!V40","v":0.0},{"$f":"+L40+Apr!W40","v":0.0},{"$f":"+M40+Apr!X40","v":0.0},{"$f":"+N40+Apr!Y40","v":0.0},{"$f":"+O40+Apr!Z40","v":0.0},{"$f":"+P40+Apr!AA40","v":0.0},{"$f":"+Q40+Apr!AB40","v":0.0},{"$f":"+R40+Apr!AC40","v":0.0}]
[{"$f":"+Mar!A41","v":"Health permit"},null,{"$f":"+Mar!C41","v":0.0},{"$f":"+Mar!D41","v":0.0},{"$f":"SUM(G41)+Apr!E41","v":0.0},{"$f":"SUM(H41)+Apr!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+Apr!T41","v":0.0},{"$f":"+J41+Apr!U41","v":0.0},{"$f":"+K41+Apr!V41","v":0.0},{"$f":"+L41+Apr!W41","v":0.0},{"$f":"+M41+Apr!X41","v":0.0},{"$f":"+N41+Apr!Y41","v":0.0},{"$f":"+O41+Apr!Z41","v":0.0},{"$f":"+P41+Apr!AA41","v":0.0},{"$f":"+Q41+Apr!AB41","v":0.0},{"$f":"+R41+Apr!AC41","v":0.0}]
[{"$f":"+Mar!A42","v":"Rent"},null,{"$f":"+Mar!C42","v":0.0},{"$f":"+Mar!D42","v":0.0},{"$f":"SUM(G42)+Apr!E42","v":0.0},{"$f":"SUM(H42)+Apr!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+Apr!T42","v":0.0},{"$f":"+J42+Apr!U42","v":0.0},{"$f":"+K42+Apr!V42","v":0.0},{"$f":"+L42+Apr!W42","v":0.0},{"$f":"+M42+Apr!X42","v":0.0},{"$f":"+N42+Apr!Y42","v":0.0},{"$f":"+O42+Apr!Z42","v":0.0},{"$f":"+P42+Apr!AA42","v":0.0},{"$f":"+Q42+Apr!AB42","v":0.0},{"$f":"+R42+Apr!AC42","v":0.0}]
[{"$f":"+Mar!A43","v":"Program Publicity"},null,{"$f":"+Mar!C43","v":0.0},{"$f":"+Mar!D43","v":0.0},{"$f":"SUM(G43)+Apr!E43","v":0.0},{"$f":"SUM(H43)+Apr!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+Apr!T43","v":0.0},{"$f":"+J43+Apr!U43","v":0.0},{"$f":"+K43+Apr!V43","v":0.0},{"$f":"+L43+Apr!W43","v":0.0},{"$f":"+M43+Apr!X43","v":0.0},{"$f":"+N43+Apr!Y43","v":0.0},{"$f":"+O43+Apr!Z43","v":0.0},{"$f":"+P43+Apr!AA43","v":0.0},{"$f":"+Q43+Apr!AB43","v":0.0},{"$f":"+R43+Apr!AC43","v":0.0}]
[{"$f":"+Mar!A44","v":"Other"},null,{"$f":"+Mar!C44","v":0.0},{"$f":"+Mar!D44","v":0.0},{"$f":"SUM(G44)+Apr!E44","v":0.0},{"$f":"SUM(H44)+Apr!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+Apr!T44","v":0.0},{"$f":"+J44+Apr!U44","v":0.0},{"$f":"+K44+Apr!V44","v":0.0},{"$f":"+L44+Apr!W44","v":0.0},{"$f":"+M44+Apr!X44","v":0.0},{"$f":"+N44+Apr!Y44","v":0.0},{"$f":"+O44+Apr!Z44","v":0.0},{"$f":"+P44+Apr!AA44","v":0.0},{"$f":"+Q44+Apr!AB44","v":0.0},{"$f":"+R44+Apr!AC44","v":0.0}]
[{"$f":"+Mar!A45","v":"Other"},null,{"$f":"+Mar!C45","v":0.0},{"$f":"+Mar!D45","v":0.0},{"$f":"SUM(G45)+Apr!E45","v":0.0},{"$f":"SUM(H45)+Apr!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+Apr!T45","v":0.0},{"$f":"+J45+Apr!U45","v":0.0},{"$f":"+K45+Apr!V45","v":0.0},{"$f":"+L45+Apr!W45","v":0.0},{"$f":"+M45+Apr!X45","v":0.0},{"$f":"+N45+Apr!Y45","v":0.0},{"$f":"+O45+Apr!Z45","v":0.0},{"$f":"+P45+Apr!AA45","v":0.0},{"$f":"+Q45+Apr!AB45","v":0.0},{"$f":"+R45+Apr!AC45","v":0.0}]
[{"$f":"+Mar!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+Apr!T46","v":0.0},{"$f":"+J46+Apr!U46","v":0.0},{"$f":"+K46+Apr!V46","v":0.0},{"$f":"+L46+Apr!W46","v":0.0},{"$f":"+M46+Apr!X46","v":0.0},{"$f":"+N46+Apr!Y46","v":0.0},{"$f":"+O46+Apr!Z46","v":0.0},{"$f":"+P46+Apr!AA46","v":0.0},{"$f":"+Q46+Apr!AB46","v":0.0},{"$f":"+R46+Apr!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+Apr!T47","v":0.0},{"$f":"+J47+Apr!U47","v":0.0},{"$f":"+K47+Apr!V47","v":0.0},{"$f":"+L47+Apr!W47","v":0.0},{"$f":"+M47+Apr!X47","v":0.0},{"$f":"+N47+Apr!Y47","v":0.0},{"$f":"+O47+Apr!Z47","v":0.0},{"$f":"+P47+Apr!AA47","v":0.0},{"$f":"+Q47+Apr!AB47","v":0.0},{"$f":"+R47+Apr!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+Apr!T48","v":0.0},{"$f":"+J48+Apr!U48","v":0.0},{"$f":"+K48+Apr!V48","v":0.0},{"$f":"+L48+Apr!W48","v":0.0},{"$f":"+M48+Apr!X48","v":0.0},{"$f":"+N48+Apr!Y48","v":0.0},{"$f":"+O48+Apr!Z48","v":0.0},{"$f":"+P48+Apr!AA48","v":0.0},{"$f":"+Q48+Apr!AB48","v":0.0},{"$f":"+R48+Apr!AC48","v":0.0}]
[{"$f":"+Mar!A49","v":0.0},null,{"$f":"+Mar!C49","v":0.0},{"$f":"+Mar!D49","v":0.0},{"$f":"SUM(G49)+Apr!E49","v":0.0},{"$f":"SUM(H49)+Apr!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+Apr!T49","v":0.0},{"$f":"+J49+Apr!U49","v":0.0},{"$f":"+K49+Apr!V49","v":0.0},{"$f":"+L49+Apr!W49","v":0.0},{"$f":"+M49+Apr!X49","v":0.0},{"$f":"+N49+Apr!Y49","v":0.0},{"$f":"+O49+Apr!Z49","v":0.0},{"$f":"+P49+Apr!AA49","v":0.0},{"$f":"+Q49+Apr!AB49","v":0.0},{"$f":"+R49+Apr!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+Apr!I53","v":0.0},{"$f":"+J52+Apr!J53","v":0.0},{"$f":"+K52+Apr!K53","v":0.0},{"$f":"+L52+Apr!L53","v":0.0},{"$f":"+M52+Apr!M53","v":0.0},{"$f":"+N52+Apr!N53","v":0.0},{"$f":"+O52+Apr!O53","v":0.0},{"$f":"+P52+Apr!P53","v":0.0},{"$f":"+Q52+Apr!Q53","v":0.0},{"$f":"+R52+Apr!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[]
[]
["*Equipment is property of the VCAAA/CDA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title","Accounting Manager"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+Apr!I67","v":0.0},{"$f":"+J66+Apr!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"Jun","index":13,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":true,"merged":[[2,9,2,13],[0,1,0,3],[66,6,66,7],[64,11,64,13],[64,15,64,17],[65,6,65,7],[64,6,64,7],[56,8,56,11],[56,13,56,17],[54,8,54,11],[64,0,64,1],[49,0,49,1],[37,0,37,1],[53,0,53,1],[57,0,57,17],[8,8,8,17],[56,0,56,1],[54,0,54,1],[7,0,7,1],[9,2,9,3],[26,0,26,1],[34,0,34,1],[30,0,30,1],[54,13,54,17],[55,8,55,11],[55,13,55,17],[52,0,52,1],[21,0,21,1]]}
[{"$f":"+May!A1","v":"Contractor Name: "},{"$f":"+May!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+May!F1+30","v":"2021-06-04"},null,null,"PO#",{"$f":"+May!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+May!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+May!F2","v":0.0},null,null,"Contact: ",{"$f":"+May!J2","v":"First Last"},null,{"$f":"+May!L2","v":"Phone:  "},{"$f":"+May!M2","v":"(XXX) XXX-XXXX"},null,null,"Total C:",null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,"Address:",{"$f":"+May!J3","v":"Street Address, City, CA 93XXX"}]
["Number of Meals Served",null,"C1","C2"]
[null,"Month",null,null,null,null,null,null,"Current Month Expenditures by Funding Source"]
[null,"YTD",{"$f":"+C5+May!C6","v":0.0},{"$f":"+D5+May!D6","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YTD"]
[" Item  Description",null,"Authorized Budget by Allocation C1","Authorized Budget by Allocation C2","YTD     Actual Expenses C1","YTD     Actual Expenses C2","Total Current Month Expenses C1","Total Current Month Expenses C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+May!C8","v":0.0},{"$f":"+May!D8","v":0.0},{"$f":"+E53","v":0.0},{"$f":"+F53","v":0.0},{"$f":"+G52","v":0.0},{"$f":"+H52","v":0.0},{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA39","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Jul!R9","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$8/($C8+$D8),0)","v":0.0},{"$f":"IFERROR(+D$8/($C8+$D8),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C8+D8","v":0.0},null,null,null,null,"ACT YTD-->",{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+K52","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+May!A13","v":"Admin/Fiscal"},{"$f":"+Jul!B13","v":"Position Title $XX.XX/hr"},{"$f":"+May!C13","v":0.0},{"$f":"+May!D13","v":0.0},{"$f":"SUM(G13)+May!E13","v":0.0},{"$f":"SUM(H13)+May!F13","v":0.0},{"$f":"SUM(I13+K13+M13+O13+Q13)","v":0.0},{"$f":"SUM(J13+L13+N13+P13+R13)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I13+May!T13","v":0.0},{"$f":"+J13+May!U13","v":0.0},{"$f":"+K13+May!V13","v":0.0},{"$f":"+L13+May!W13","v":0.0},{"$f":"+M13+May!X13","v":0.0},{"$f":"+N13+May!Y13","v":0.0},{"$f":"+O13+May!Z13","v":0.0},{"$f":"+P13+May!AA13","v":0.0},{"$f":"+Q13+May!AB13","v":0.0},{"$f":"+R13+May!AC13","v":0.0}]
[{"$f":"+May!A14","v":"Site/ HDM/MOW Coordinator"},{"$f":"+Jul!B14","v":"Position Title $XX.XX/hr"},{"$f":"+May!C14","v":0.0},{"$f":"+May!D14","v":0.0},{"$f":"SUM(G14)+May!E14","v":0.0},{"$f":"SUM(H14)+May!F14","v":0.0},{"$f":"SUM(I14+K14+M14+O14+Q14)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I14+May!T14","v":0.0},{"$f":"+J14+May!U14","v":0.0},{"$f":"+K14+May!V14","v":0.0},{"$f":"+L14+May!W14","v":0.0},{"$f":"+M14+May!X14","v":0.0},{"$f":"+N14+May!Y14","v":0.0},{"$f":"+O14+May!Z14","v":0.0},{"$f":"+P14+May!AA14","v":0.0},{"$f":"+Q14+May!AB14","v":0.0},{"$f":"+R14+May!AC14","v":0.0}]
[{"$f":"+May!A15","v":"Cook"},{"$f":"+Jul!B15","v":"Position Title $XX.XX/hr"},{"$f":"+May!C15","v":0.0},{"$f":"+May!D15","v":0.0},{"$f":"SUM(G15)+May!E15","v":0.0},{"$f":"SUM(H15)+May!F15","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I15+May!T15","v":0.0},{"$f":"+J15+May!U15","v":0.0},{"$f":"+K15+May!V15","v":0.0},{"$f":"+L15+May!W15","v":0.0},{"$f":"+M15+May!X15","v":0.0},{"$f":"+N15+May!Y15","v":0.0},{"$f":"+O15+May!Z15","v":0.0},{"$f":"+P15+May!AA15","v":0.0},{"$f":"+Q15+May!AB15","v":0.0},{"$f":"+R15+May!AC15","v":0.0}]
[{"$f":"+May!A16","v":"Volunteers:"},{"$f":"+Jul!B16","v":"Position Title $XX.XX/hr"},{"$f":"+May!C16","v":0.0},{"$f":"+May!D16","v":0.0},{"$f":"SUM(G16)+May!E16","v":0.0},{"$f":"SUM(H16)+May!F16","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I16+May!T16","v":0.0},{"$f":"+J16+May!U16","v":0.0},{"$f":"+K16+May!V16","v":0.0},{"$f":"+L16+May!W16","v":0.0},{"$f":"+M16+May!X16","v":0.0},{"$f":"+N16+May!Y16","v":0.0},{"$f":"+O16+May!Z16","v":0.0},{"$f":"+P16+May!AA16","v":0.0},{"$f":"+Q16+May!AB16","v":0.0},{"$f":"+R16+May!AC16","v":0.0}]
[{"$f":"+May!A17","v":"Volunteers:"},{"$f":"+Jul!B17","v":"Position Title $XX.XX/hr"},{"$f":"+May!C17","v":0.0},{"$f":"+May!D17","v":0.0},{"$f":"SUM(G17)+May!E17","v":0.0},{"$f":"SUM(H17)+May!F17","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I17+May!T17","v":0.0},{"$f":"+J17+May!U17","v":0.0},{"$f":"+K17+May!V17","v":0.0},{"$f":"+L17+May!W17","v":0.0},{"$f":"+M17+May!X17","v":0.0},{"$f":"+N17+May!Y17","v":0.0},{"$f":"+O17+May!Z17","v":0.0},{"$f":"+P17+May!AA17","v":0.0},{"$f":"+Q17+May!AB17","v":0.0},{"$f":"+R17+May!AC17","v":0.0}]
["Volunteers ",{"$f":"+Jul!B18","v":0.0},{"$f":"+May!C18","v":0.0},{"$f":"+May!D18","v":0.0},{"$f":"SUM(G18)+May!E18","v":0.0},{"$f":"SUM(H18)+May!F18","v":0.0},{"$f":"M18","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I18+May!T18","v":0.0},{"$f":"+J18+May!U18","v":0.0},{"$f":"+K18+May!V18","v":0.0},{"$f":"+L18+May!W18","v":0.0},{"$f":"+M18+May!X18","v":0.0},{"$f":"+N18+May!Y18","v":0.0},{"$f":"+O18+May!Z18","v":0.0},{"$f":"+P18+May!AA18","v":0.0},{"$f":"+Q18+May!AB18","v":0.0},{"$f":"+R18+May!AC18","v":0.0}]
["Volunteers ",{"$f":"+Jul!B19","v":0.0},{"$f":"+May!C19","v":0.0},{"$f":"+May!D19","v":0.0},{"$f":"SUM(G19)+May!E19","v":0.0},{"$f":"SUM(H19)+May!F19","v":0.0},{"$f":"M19","v":0.0},{"$f":"N19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I19+May!T19","v":0.0},{"$f":"+J19+May!U19","v":0.0},{"$f":"+K19+May!V19","v":0.0},{"$f":"+L19+May!W19","v":0.0},{"$f":"+M19+May!X19","v":0.0},{"$f":"+N19+May!Y19","v":0.0},{"$f":"+O19+May!Z19","v":0.0},{"$f":"+P19+May!AA19","v":0.0},{"$f":"+Q19+May!AB19","v":0.0},{"$f":"+R19+May!AC19","v":0.0}]
[{"$f":"+May!A20","v":0.0},{"$f":"+Jul!B20","v":0.0},{"$f":"+May!C20","v":0.0},{"$f":"+May!D20","v":0.0},{"$f":"SUM(G20)+May!E20","v":0.0},{"$f":"SUM(H20)+May!F20","v":0.0},{"$f":"SUM(I20+K20+M20+O20+Q20)","v":0.0},{"$f":"N20","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I20+May!T20","v":0.0},{"$f":"+J20+May!U20","v":0.0},{"$f":"+K20+May!V20","v":0.0},{"$f":"+L20+May!W20","v":0.0},{"$f":"+M20+May!X20","v":0.0},{"$f":"+N20+May!Y20","v":0.0},{"$f":"+O20+May!Z20","v":0.0},{"$f":"+P20+May!AA20","v":0.0},{"$f":"+Q20+May!AB20","v":0.0},{"$f":"+R20+May!AC20","v":0.0}]
[{"$f":"+May!A21","v":0.0},{"$f":"+Jul!B21","v":0.0},{"$f":"+May!C21","v":0.0},{"$f":"+May!D21","v":0.0},{"$f":"SUM(G21)+May!E21","v":0.0},{"$f":"SUM(H21)+May!F21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I21+May!T21","v":0.0},{"$f":"+J21+May!U21","v":0.0},{"$f":"+K21+May!V21","v":0.0},{"$f":"+L21+May!W21","v":0.0},{"$f":"+M21+May!X21","v":0.0},{"$f":"+N21+May!Y21","v":0.0},{"$f":"+O21+May!Z21","v":0.0},{"$f":"+P21+May!AA21","v":0.0},{"$f":"+Q21+May!AB21","v":0.0},{"$f":"+R21+May!AC21","v":0.0}]
["Total Personnel:",null,{"$f":"SUM(C13:C21)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(I13:I21)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+May!A24","v":"Travel/Mileage"},null,{"$f":"+May!C24","v":0.0},{"$f":"+May!D24","v":0.0},{"$f":"SUM(G24)+May!E24","v":0.0},{"$f":"SUM(H24)+May!F24","v":0.0},{"$f":"SUM(I24+K24+M24+O24+Q24)","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24+May!T24","v":0.0},{"$f":"+J24+May!U24","v":0.0},{"$f":"+K24+May!V24","v":0.0},{"$f":"+L24+May!W24","v":0.0},{"$f":"+M24+May!X24","v":0.0},{"$f":"+N24+May!Y24","v":0.0},{"$f":"+O24+May!Z24","v":0.0},{"$f":"+P24+May!AA24","v":0.0},{"$f":"+Q24+May!AB24","v":0.0},{"$f":"+R24+May!AC24","v":0.0}]
[{"$f":"+May!A25","v":"Training"},null,{"$f":"+May!C25","v":0.0},{"$f":"+May!D25","v":0.0},{"$f":"SUM(G25)+May!E25","v":0.0},{"$f":"SUM(H25)+May!F25","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25+May!T25","v":0.0},{"$f":"+J25+May!U25","v":0.0},{"$f":"+K25+May!V25","v":0.0},{"$f":"+L25+May!W25","v":0.0},{"$f":"+M25+May!X25","v":0.0},{"$f":"+N25+May!Y25","v":0.0},{"$f":"+O25+May!Z25","v":0.0},{"$f":"+P25+May!AA25","v":0.0},{"$f":"+Q25+May!AB25","v":0.0},{"$f":"+R25+May!AC25","v":0.0}]
[{"$f":"+May!A26","v":0.0},null,{"$f":"+May!C26","v":0.0},{"$f":"+May!D26","v":0.0},{"$f":"SUM(G26)+May!E26","v":0.0},{"$f":"SUM(H26)+May!F26","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I26+May!T26","v":0.0},{"$f":"+J26+May!U26","v":0.0},{"$f":"+K26+May!V26","v":0.0},{"$f":"+L26+May!W26","v":0.0},{"$f":"+M26+May!X26","v":0.0},{"$f":"+N26+May!Y26","v":0.0},{"$f":"+O26+May!Z26","v":0.0},{"$f":"+P26+May!AA26","v":0.0},{"$f":"+Q26+May!AB26","v":0.0},{"$f":"+R26+May!AC26","v":0.0}]
["Total Travel & Training:",null,{"$f":"SUM(C24:C26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K24:K26)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT"]
[{"$f":"+May!A29","v":" Equipment"},null,{"$f":"+May!C29","v":0.0},{"$f":"+May!D29","v":0.0},{"$f":"SUM(G29)+May!E29","v":0.0},{"$f":"SUM(H29)+May!F29","v":0.0},{"$f":"SUM(I29+K29+M29+O29+Q29)","v":0.0},{"$f":"SUM(J29+L29+N29+P29+R29)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+May!T29","v":0.0},{"$f":"+J29+May!U29","v":0.0},{"$f":"+K29+May!V29","v":0.0},{"$f":"+L29+May!W29","v":0.0},{"$f":"+M29+May!X29","v":0.0},{"$f":"+N29+May!Y29","v":0.0},{"$f":"+O29+May!Z29","v":0.0},{"$f":"+P29+May!AA29","v":0.0},{"$f":"+Q29+May!AB29","v":0.0},{"$f":"+R29+May!AC29","v":0.0}]
[{"$f":"+May!A30","v":0.0},null,{"$f":"+May!C30","v":0.0},{"$f":"+May!D30","v":0.0},{"$f":"SUM(G30)+May!E30","v":0.0},{"$f":"SUM(H30)+May!F30","v":0.0},{"$f":"SUM(I30+K30+M30+O30+Q30)","v":0.0},{"$f":"SUM(J30+L30+N30+P30+R30)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I30+May!T30","v":0.0},{"$f":"+J30+May!U30","v":0.0},{"$f":"+K30+May!V30","v":0.0},{"$f":"+L30+May!W30","v":0.0},{"$f":"+M30+May!X30","v":0.0},{"$f":"+N30+May!Y30","v":0.0},{"$f":"+O30+May!Z30","v":0.0},{"$f":"+P30+May!AA30","v":0.0},{"$f":"+Q30+May!AB30","v":0.0},{"$f":"+R30+May!AC30","v":0.0}]
["Total Equipment:",null,{"$f":"SUM(C29:C30)","v":0.0},{"$f":"SUM(D29:D30)","v":0.0},{"$f":"SUM(E29:E30)","v":0.0},{"$f":"SUM(F29:F30)","v":0.0},{"$f":"SUM(G29:G30)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+May!A33","v":"Congregate or HDM Meals"},null,{"$f":"+May!C33","v":0.0},{"$f":"+May!D33","v":0.0},{"$f":"SUM(G33)+May!E33","v":0.0},{"$f":"SUM(H33)+May!F33","v":0.0},{"$f":"SUM(I33+K33+M33+O33+Q33)","v":0.0},{"$f":"SUM(J33+L33+N33+P33+R33)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I33+May!T33","v":0.0},{"$f":"+J33+May!U33","v":0.0},{"$f":"+K33+May!V33","v":0.0},{"$f":"+L33+May!W33","v":0.0},{"$f":"+M33+May!X33","v":0.0},{"$f":"+N33+May!Y33","v":0.0},{"$f":"+O33+May!Z33","v":0.0},{"$f":"+P33+May!AA33","v":0.0},{"$f":"+Q33+May!AB33","v":0.0},{"$f":"+R33+May!AC33","v":0.0}]
[{"$f":"+May!A34","v":"Food Share Delivery Cost"},null,{"$f":"+May!C34","v":0.0},{"$f":"+May!D34","v":0.0},{"$f":"SUM(G34)+May!E34","v":0.0},{"$f":"SUM(H34)+May!F34","v":0.0},{"$f":"SUM(I34+K34+M34+O34+Q34)","v":0.0},{"$f":"SUM(J34+L34+N34+P34+R34)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I34+May!T34","v":0.0},{"$f":"+J34+May!U34","v":0.0},{"$f":"+K34+May!V34","v":0.0},{"$f":"+L34+May!W34","v":0.0},{"$f":"+M34+May!X34","v":0.0},{"$f":"+N34+May!Y34","v":0.0},{"$f":"+O34+May!Z34","v":0.0},{"$f":"+P34+May!AA34","v":0.0},{"$f":"+Q34+May!AB34","v":0.0},{"$f":"+R34+May!AC34","v":0.0}]
["Total Consultants:",null,{"$f":"SUM(C33:C34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K33:K34)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+May!A37","v":"Food Cost "},null,{"$f":"+May!C37","v":0.0},{"$f":"+May!D37","v":0.0},{"$f":"SUM(G37)+May!E37","v":0.0},{"$f":"SUM(H37)+May!F37","v":0.0},{"$f":"SUM(I37+K37+M37+O37+Q37)","v":0.0},{"$f":"SUM(J37+L37+N37+P37+R37)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I37+May!T37","v":0.0},{"$f":"+J37+May!U37","v":0.0},{"$f":"+K37+May!V37","v":0.0},{"$f":"+L37+May!W37","v":0.0},{"$f":"+M37+May!X37","v":0.0},{"$f":"+N37+May!Y37","v":0.0},{"$f":"+O37+May!Z37","v":0.0},{"$f":"+P37+May!AA37","v":0.0},{"$f":"+Q37+May!AB37","v":0.0},{"$f":"+R37+May!AC37","v":0.0}]
["Total Food Costs:",null,{"$f":"+C37","v":0.0},{"$f":"+D37","v":0.0},{"$f":"SUM(E37:E37)","v":0.0},0.0,0.0,0.0,0.0,0.0,{"$f":"SUM(K37:K37)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+May!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+May!C40","v":0.0},{"$f":"+May!D40","v":0.0},{"$f":"SUM(G40)+May!E40","v":0.0},{"$f":"SUM(H40)+May!F40","v":0.0},{"$f":"SUM(I40+K40+M40+O40+Q40)","v":0.0},{"$f":"SUM(J40+L40+N40+P40+R40)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I40+May!T40","v":0.0},{"$f":"+J40+May!U40","v":0.0},{"$f":"+K40+May!V40","v":0.0},{"$f":"+L40+May!W40","v":0.0},{"$f":"+M40+May!X40","v":0.0},{"$f":"+N40+May!Y40","v":0.0},{"$f":"+O40+May!Z40","v":0.0},{"$f":"+P40+May!AA40","v":0.0},{"$f":"+Q40+May!AB40","v":0.0},{"$f":"+R40+May!AC40","v":0.0}]
[{"$f":"+May!A41","v":"Health permit"},null,{"$f":"+May!C41","v":0.0},{"$f":"+May!D41","v":0.0},{"$f":"SUM(G41)+May!E41","v":0.0},{"$f":"SUM(H41)+May!F41","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I41+May!T41","v":0.0},{"$f":"+J41+May!U41","v":0.0},{"$f":"+K41+May!V41","v":0.0},{"$f":"+L41+May!W41","v":0.0},{"$f":"+M41+May!X41","v":0.0},{"$f":"+N41+May!Y41","v":0.0},{"$f":"+O41+May!Z41","v":0.0},{"$f":"+P41+May!AA41","v":0.0},{"$f":"+Q41+May!AB41","v":0.0},{"$f":"+R41+May!AC41","v":0.0}]
[{"$f":"+May!A42","v":"Rent"},null,{"$f":"+May!C42","v":0.0},{"$f":"+May!D42","v":0.0},{"$f":"SUM(G42)+May!E42","v":0.0},{"$f":"SUM(H42)+May!F42","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I42+May!T42","v":0.0},{"$f":"+J42+May!U42","v":0.0},{"$f":"+K42+May!V42","v":0.0},{"$f":"+L42+May!W42","v":0.0},{"$f":"+M42+May!X42","v":0.0},{"$f":"+N42+May!Y42","v":0.0},{"$f":"+O42+May!Z42","v":0.0},{"$f":"+P42+May!AA42","v":0.0},{"$f":"+Q42+May!AB42","v":0.0},{"$f":"+R42+May!AC42","v":0.0}]
[{"$f":"+May!A43","v":"Program Publicity"},null,{"$f":"+May!C43","v":0.0},{"$f":"+May!D43","v":0.0},{"$f":"SUM(G43)+May!E43","v":0.0},{"$f":"SUM(H43)+May!F43","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I43+May!T43","v":0.0},{"$f":"+J43+May!U43","v":0.0},{"$f":"+K43+May!V43","v":0.0},{"$f":"+L43+May!W43","v":0.0},{"$f":"+M43+May!X43","v":0.0},{"$f":"+N43+May!Y43","v":0.0},{"$f":"+O43+May!Z43","v":0.0},{"$f":"+P43+May!AA43","v":0.0},{"$f":"+Q43+May!AB43","v":0.0},{"$f":"+R43+May!AC43","v":0.0}]
[{"$f":"+May!A44","v":"Other"},null,{"$f":"+May!C44","v":0.0},{"$f":"+May!D44","v":0.0},{"$f":"SUM(G44)+May!E44","v":0.0},{"$f":"SUM(H44)+May!F44","v":0.0},{"$f":"SUM(I44+K44+M44+O44+Q44)","v":0.0},{"$f":"SUM(J44+L44+N44+P44+R44)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I44+May!T44","v":0.0},{"$f":"+J44+May!U44","v":0.0},{"$f":"+K44+May!V44","v":0.0},{"$f":"+L44+May!W44","v":0.0},{"$f":"+M44+May!X44","v":0.0},{"$f":"+N44+May!Y44","v":0.0},{"$f":"+O44+May!Z44","v":0.0},{"$f":"+P44+May!AA44","v":0.0},{"$f":"+Q44+May!AB44","v":0.0},{"$f":"+R44+May!AC44","v":0.0}]
[{"$f":"+May!A45","v":"Other"},null,{"$f":"+May!C45","v":0.0},{"$f":"+May!D45","v":0.0},{"$f":"SUM(G45)+May!E45","v":0.0},{"$f":"SUM(H45)+May!F45","v":0.0},{"$f":"SUM(I45+K45+M45+O45+Q45)","v":0.0},{"$f":"SUM(J45+L45+N45+P45+R45)","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I45+May!T45","v":0.0},{"$f":"+J45+May!U45","v":0.0},{"$f":"+K45+May!V45","v":0.0},{"$f":"+L45+May!W45","v":0.0},{"$f":"+M45+May!X45","v":0.0},{"$f":"+N45+May!Y45","v":0.0},{"$f":"+O45+May!Z45","v":0.0},{"$f":"+P45+May!AA45","v":0.0},{"$f":"+Q45+May!AB45","v":0.0},{"$f":"+R45+May!AC45","v":0.0}]
[{"$f":"+May!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I46+May!T46","v":0.0},{"$f":"+J46+May!U46","v":0.0},{"$f":"+K46+May!V46","v":0.0},{"$f":"+L46+May!W46","v":0.0},{"$f":"+M46+May!X46","v":0.0},{"$f":"+N46+May!Y46","v":0.0},{"$f":"+O46+May!Z46","v":0.0},{"$f":"+P46+May!AA46","v":0.0},{"$f":"+Q46+May!AB46","v":0.0},{"$f":"+R46+May!AC46","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I47+May!T47","v":0.0},{"$f":"+J47+May!U47","v":0.0},{"$f":"+K47+May!V47","v":0.0},{"$f":"+L47+May!W47","v":0.0},{"$f":"+M47+May!X47","v":0.0},{"$f":"+N47+May!Y47","v":0.0},{"$f":"+O47+May!Z47","v":0.0},{"$f":"+P47+May!AA47","v":0.0},{"$f":"+Q47+May!AB47","v":0.0},{"$f":"+R47+May!AC47","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I48+May!T48","v":0.0},{"$f":"+J48+May!U48","v":0.0},{"$f":"+K48+May!V48","v":0.0},{"$f":"+L48+May!W48","v":0.0},{"$f":"+M48+May!X48","v":0.0},{"$f":"+N48+May!Y48","v":0.0},{"$f":"+O48+May!Z48","v":0.0},{"$f":"+P48+May!AA48","v":0.0},{"$f":"+Q48+May!AB48","v":0.0},{"$f":"+R48+May!AC48","v":0.0}]
[{"$f":"+May!A49","v":0.0},null,{"$f":"+May!C49","v":0.0},{"$f":"+May!D49","v":0.0},{"$f":"SUM(G49)+May!E49","v":0.0},{"$f":"SUM(H49)+May!F49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49+May!T49","v":0.0},{"$f":"+J49+May!U49","v":0.0},{"$f":"+K49+May!V49","v":0.0},{"$f":"+L49+May!W49","v":0.0},{"$f":"+M49+May!X49","v":0.0},{"$f":"+N49+May!Y49","v":0.0},{"$f":"+O49+May!Z49","v":0.0},{"$f":"+P49+May!AA49","v":0.0},{"$f":"+Q49+May!AB49","v":0.0},{"$f":"+R49+May!AC49","v":0.0}]
["Total Other Costs:",null,{"$f":"SUM(C40:C49)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[]
["1.  Current Month Total",null,null,null,null,null,{"$f":"SUM(G50,G38,G35,G31,G27,G22)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["2.  Year-to-Date Total**",null,{"$f":"+C50+C38+C35+C31+C27+C22","v":0.0},{"$f":"+D50+D38+D35+D31+D27+D22","v":0.0},{"$f":"+E22+E27+E31+E35+E38+E50","v":0.0},{"$f":"+F22+F27+F31+F35+F38+F50","v":0.0},null,null,{"$f":"+I52+May!I53","v":0.0},{"$f":"+J52+May!J53","v":0.0},{"$f":"+K52+May!K53","v":0.0},{"$f":"+L52+May!L53","v":0.0},{"$f":"+M52+May!M53","v":0.0},{"$f":"+N52+May!N53","v":0.0},{"$f":"+O52+May!O53","v":0.0},{"$f":"+P52+May!P53","v":0.0},{"$f":"+Q52+May!Q53","v":0.0},{"$f":"+R52+May!R53","v":0.0},null,{"$f":"SUM(T13:T52)","v":0.0},{"$f":"SUM(U13:U52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I8-I67","v":0.0},{"$f":"+J8-J67","v":0.0},{"$f":"+I54+J54","v":0.0},null,null,null,null,null,null,null,null,{"$f":"+T53/P1","v":{"$error":"#DIV/0!"}},{"$f":"+U53/R1","v":{"$error":"#DIV/0!"}}]
[" EQUIPMENT INFO",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location",null,null,null,null,null,{"$f":"+T53+U53","v":0.0}]
[1500.0,1500.0]
[]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information"]
["I hereby certify that the above figures and attached expenditure report are accurate to the best of my knowledge."]
["Prepared By:",null,null,null,null,"Signature:",null,null,null,null,"Date:",null,null,null,null,"Title"]
[]
["Authorized By:",null,null,null,null,"Signature:",null,null,null,null,null,null,null,null,null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Month",null,{"$f":"+I52","v":0.0},{"$f":"+J52","v":0.0},{"$f":"+I65+J65","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Month",null,{"$f":"+I65","v":0.0},{"$f":"+J65","v":0.0},{"$f":"+I66+J66","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I66+May!I67","v":0.0},{"$f":"+J66+May!J67","v":0.0},{"$f":"+I67+J67","v":0.0}]
[]
[null,null,null,null,null,null,null,null,null,"Check total:",{"$f":"+K67+K54","v":0.0}]

{"sheet":"CloseOut","index":14,"n_rows":68,"n_cols":29,"rows_kept":68,"cut":false,"hidden":true,"merged":[[2,9,2,13],[67,6,67,7],[8,12,8,14],[65,6,65,7],[66,6,66,7],[3,12,3,14],[4,12,4,14],[5,12,5,14],[6,12,6,14],[7,12,7,14],[15,8,15,17],[40,0,40,1],[32,0,32,1],[27,0,27,1],[60,0,60,17],[65,0,65,1],[65,11,65,13],[65,15,65,17],[58,0,58,1],[58,8,58,11],[59,0,59,1],[59,8,59,11],[59,13,59,17],[6,0,6,1],[56,0,56,1],[58,13,58,17],[10,12,10,13],[16,2,16,3],[16,0,16,1],[9,12,9,14],[57,0,57,1],[57,8,57,11],[57,13,57,17],[52,0,52,1],[53,0,53,1],[55,0,55,1],[43,0,43,1],[14,0,14,1],[36,0,36,1]]}
[{"$f":"+May!A1","v":"Contractor Name: "},{"$f":"+May!B1","v":"Agency Name"},null,null,"Month:",{"$f":"+May!F1+30","v":"2021-06-04"},null,null,"PO#",{"$f":"+Jun!J1","v":0.0},null,null,"GRANT AWARD AMOUNT: ",null,"C1: ",{"$f":"+Budget!Z40","v":0.0},"C2:",{"$f":"+Budget!AA40","v":0.0}]
[{"$f":"+May!A2","v":"Project Name: "},{"$f":"+Budget!B1","v":"VCAAA Senior Nutrition Program"},null,null,"Grant#: ",{"$f":"+Jun!F2","v":0.0},null,null,"Contact: ",{"$f":"+Jun!J2","v":"First Last"},null,{"$f":"+May!L2","v":"Phone:  "},{"$f":"+Jun!M2","v":"(XXX) XXX-XXXX"},null,"Total Award:",null,null,{"$f":"+P1+R1","v":0.0}]
[null,null,null,null,null,null,null,null,{"$f":"+Jun!I3","v":"Address:"},{"$f":"+Jun!J3","v":"Street Address, City, CA 93XXX"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL PROJECT COST",null,null,null,{"$f":"+E15+F15","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"LESS: NON-MATCH",null,null,null,{"$f":"+Q17+R17","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COSTS TO BE MATCHED",null,null,null,{"$f":"+Q4-Q5","v":0.0}]
["Number of Meals Served",null,"C1","C2","Total",null,null,null,null,null,null,null,"MATCHING CASH",null,null,{"$f":"+K17+L17","v":0.0}]
[null,"Actual YTD",{"$f":"+Jun!C6","v":0.0},{"$f":"+Jun!D6","v":0.0},{"$f":"+C8+D8","v":0.0},null,null,null,null,null,null,null,"MATCHING IN-KIND",null,null,{"$f":"+M17+N17","v":0.0}]
[null,"Budgeted",{"$f":"+Budget!C6","v":1000.0},{"$f":"+Budget!M6","v":1000.0},{"$f":"+C9+D9","v":2000.0},null,null,null,null,null,null,null,"PROGRAM INCOME",null,null,{"$f":"+O17+P17","v":0.0},{"$f":"SUM(P7:P9)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GRANT FUNDS REIMBURSED",null,null,null,{"$f":"+Q6-Q9","v":0.0},{"$f":"IFERROR(+Q10/R2,0)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GRANT SHARE REMAINING",null,null,null,{"$f":"+R2-Q10","v":0.0}]
[]
[null,null,null,null,null,null,"Expenditures ",null,null,null,null,null,null,null,null,null,null,null,null,"YTD"]
[" Item  Description",null,"Authorized Budget by Allocation  C1","Authorized Budget by Allocation C2","Total Expenditures C1","Total Expenditures C2","Additional Close-out  Expenses -    C1","Additional Close-out  Expenses -    C2","Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match       C2","Program Income      C1","Program Income      C2","Cash  Non-Match          C1","Cash  Non-Match            C2",null,"Grant Share C1","Grant Share C2","Cash Match C1","Cash Match C2","In-Kind Match C1","In-Kind Match C2","Program Income C1","Program Income C2","Cash  Non-Match C1","Cash  Non-Match C2"]
["APPROVED BUDGET",null,{"$f":"+Jun!C8","v":0.0},{"$f":"+Jun!D8","v":0.0},{"$f":"+E56","v":0.0},{"$f":"+F56","v":0.0},null,null,{"$f":"+P1","v":0.0},{"$f":"+R1","v":0.0},{"$f":"+Budget!Z34","v":0.0},{"$f":"+Budget!AA34","v":0.0},{"$f":"+Budget!Z35","v":0.0},{"$f":"+Budget!AA35","v":0.0},{"$f":"+Budget!Z38","v":0.0},{"$f":"+Budget!AA38","v":0.0},{"$f":"+Budget!Z36","v":0.0},{"$f":"+Budget!AA36","v":0.0}]
["% OF TOTAL",null,{"$f":"IFERROR(+C$15/($C15+$D15),0)","v":0.0},{"$f":"IFERROR(+D$15/($C15+$D15),0)","v":0.0}]
["TOTAL BUDGET",null,{"$f":"+C15+D15","v":0.0},null,null,null,null,null,{"$f":"+I56","v":0.0},{"$f":"+J56","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["A.  PERSONNEL (Title / Name)"]
[{"$f":"+Jun!A13","v":"Admin/Fiscal"},null,{"$f":"+Jun!C13","v":0.0},{"$f":"+Jun!D13","v":0.0},{"$f":"+Jun!E13+CloseOut!G19","v":0.0},{"$f":"+Jun!F13+CloseOut!H19","v":0.0},{"$f":"+I19+K19+M19+O19+Q19","v":0.0},{"$f":"+J19+L19+N19+P19+R19","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I19+Jun!T19,0)","v":0.0},{"$f":"IFERROR(+J19+Jun!U19,0)","v":0.0},{"$f":"IFERROR(+K19+Jun!V19,0)","v":0.0},{"$f":"IFERROR(+L19+Jun!W19,0)","v":0.0},{"$f":"IFERROR(+M19+Jun!X19,0)","v":0.0},{"$f":"IFERROR(+N19+Jun!Y19,0)","v":0.0},{"$f":"IFERROR(+O19+Jun!Z19,0)","v":0.0},{"$f":"IFERROR(+P19+Jun!AA19,0)","v":0.0},{"$f":"IFERROR(+Q19+Jun!AB19,0)","v":0.0},{"$f":"IFERROR(+R19+Jun!AC19,0)","v":0.0}]
[{"$f":"+Jun!A14","v":"Site/ HDM/MOW Coordinator"},null,{"$f":"+Jun!C14","v":0.0},{"$f":"+Jun!D14","v":0.0},{"$f":"+Jun!E14+CloseOut!G20","v":0.0},{"$f":"+Jun!F14+CloseOut!H20","v":0.0},{"$f":"+I20+K20+M20+O20+Q20","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I20+Jun!T20,0)","v":0.0},{"$f":"IFERROR(+J20+Jun!U20,0)","v":0.0},{"$f":"IFERROR(+K20+Jun!V20,0)","v":0.0},{"$f":"IFERROR(+L20+Jun!W20,0)","v":0.0},{"$f":"IFERROR(+M20+Jun!X20,0)","v":0.0},{"$f":"IFERROR(+N20+Jun!Y20,0)","v":0.0},{"$f":"IFERROR(+O20+Jun!Z20,0)","v":0.0},{"$f":"IFERROR(+P20+Jun!AA20,0)","v":0.0},{"$f":"IFERROR(+Q20+Jun!AB20,0)","v":0.0},{"$f":"IFERROR(+R20+Jun!AC20,0)","v":0.0}]
[{"$f":"+Jun!A15","v":"Cook"},null,{"$f":"+Jun!C15","v":0.0},{"$f":"+Jun!D15","v":0.0},{"$f":"+Jun!E15+CloseOut!G21","v":0.0},{"$f":"+Jun!F15+CloseOut!H21","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I21+Jun!T21,0)","v":0.0},{"$f":"IFERROR(+J21+Jun!U21,0)","v":0.0},{"$f":"IFERROR(+K21+Jun!V21,0)","v":0.0},{"$f":"IFERROR(+L21+Jun!W21,0)","v":0.0},{"$f":"IFERROR(+M21+Jun!X21,0)","v":0.0},{"$f":"IFERROR(+N21+Jun!Y21,0)","v":0.0},{"$f":"IFERROR(+O21+Jun!Z21,0)","v":0.0},{"$f":"IFERROR(+P21+Jun!AA21,0)","v":0.0},{"$f":"IFERROR(+Q21+Jun!AB21,0)","v":0.0},{"$f":"IFERROR(+R21+Jun!AC21,0)","v":0.0}]
[{"$f":"+Jun!A16","v":"Volunteers:"},null,{"$f":"+Jun!C16","v":0.0},{"$f":"+Jun!D16","v":0.0},{"$f":"+Jun!E16+CloseOut!G22","v":0.0},{"$f":"+Jun!F16+CloseOut!H22","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I22+Jun!T22,0)","v":0.0},{"$f":"IFERROR(+J22+Jun!U22,0)","v":0.0},{"$f":"IFERROR(+K22+Jun!V22,0)","v":0.0},{"$f":"IFERROR(+L22+Jun!W22,0)","v":0.0},{"$f":"IFERROR(+M22+Jun!X22,0)","v":0.0},{"$f":"IFERROR(+N22+Jun!Y22,0)","v":0.0},{"$f":"IFERROR(+O22+Jun!Z22,0)","v":0.0},{"$f":"IFERROR(+P22+Jun!AA22,0)","v":0.0},{"$f":"IFERROR(+Q22+Jun!AB22,0)","v":0.0},{"$f":"IFERROR(+R22+Jun!AC22,0)","v":0.0}]
[{"$f":"+Jun!A17","v":"Volunteers:"},null,{"$f":"+Jun!C17","v":0.0},{"$f":"+Jun!D17","v":0.0},{"$f":"+Jun!E17+CloseOut!G23","v":0.0},{"$f":"+Jun!F17+CloseOut!H23","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I23+Jun!T23,0)","v":0.0},{"$f":"IFERROR(+J23+Jun!U23,0)","v":0.0},{"$f":"IFERROR(+K23+Jun!V23,0)","v":0.0},{"$f":"IFERROR(+L23+Jun!W23,0)","v":0.0},{"$f":"IFERROR(+M23+Jun!X23,0)","v":0.0},{"$f":"IFERROR(+N23+Jun!Y23,0)","v":0.0},{"$f":"IFERROR(+O23+Jun!Z23,0)","v":0.0},{"$f":"IFERROR(+P23+Jun!AA23,0)","v":0.0},{"$f":"IFERROR(+Q23+Jun!AB23,0)","v":0.0},{"$f":"IFERROR(+R23+Jun!AC23,0)","v":0.0}]
["Volunteers ",null,{"$f":"+Jun!C18","v":0.0},{"$f":"+Jun!D18","v":0.0},{"$f":"+Jun!E18+CloseOut!G24","v":0.0},{"$f":"+Jun!F18+CloseOut!H24","v":0.0},{"$f":"M24","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I24+Jun!T24,0)","v":0.0},{"$f":"IFERROR(+J24+Jun!U24,0)","v":0.0},{"$f":"IFERROR(+K24+Jun!V24,0)","v":0.0},{"$f":"IFERROR(+L24+Jun!W24,0)","v":0.0},{"$f":"IFERROR(+M24+Jun!X24,0)","v":0.0},{"$f":"IFERROR(+N24+Jun!Y24,0)","v":0.0},{"$f":"IFERROR(+O24+Jun!Z24,0)","v":0.0},{"$f":"IFERROR(+P24+Jun!AA24,0)","v":0.0},{"$f":"IFERROR(+Q24+Jun!AB24,0)","v":0.0},{"$f":"IFERROR(+R24+Jun!AC24,0)","v":0.0}]
["Volunteers ",null,{"$f":"+Jun!C19","v":0.0},{"$f":"+Jun!D19","v":0.0},{"$f":"+Jun!E19+CloseOut!G25","v":0.0},{"$f":"+Jun!F19+CloseOut!H25","v":0.0},{"$f":"M25","v":0.0},{"$f":"N25","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I25+Jun!T25,0)","v":0.0},{"$f":"IFERROR(+J25+Jun!U25,0)","v":0.0},{"$f":"IFERROR(+K25+Jun!V25,0)","v":0.0},{"$f":"IFERROR(+L25+Jun!W25,0)","v":0.0},{"$f":"IFERROR(+M25+Jun!X25,0)","v":0.0},{"$f":"IFERROR(+N25+Jun!Y25,0)","v":0.0},{"$f":"IFERROR(+O25+Jun!Z25,0)","v":0.0},{"$f":"IFERROR(+P25+Jun!AA25,0)","v":0.0},{"$f":"IFERROR(+Q25+Jun!AB25,0)","v":0.0},{"$f":"IFERROR(+R25+Jun!AC25,0)","v":0.0}]
[{"$f":"+Jun!A20","v":0.0},null,{"$f":"+Jun!C20","v":0.0},{"$f":"+Jun!D20","v":0.0},{"$f":"+Jun!E20+CloseOut!G26","v":0.0},{"$f":"+Jun!F20+CloseOut!H26","v":0.0},{"$f":"SUM(I26+K26+M26+O26+Q26)","v":0.0},{"$f":"N26","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I26+Jun!T26,0)","v":0.0},{"$f":"IFERROR(+J26+Jun!U26,0)","v":0.0},{"$f":"IFERROR(+K26+Jun!V26,0)","v":0.0},{"$f":"IFERROR(+L26+Jun!W26,0)","v":0.0},{"$f":"IFERROR(+M26+Jun!X26,0)","v":0.0},{"$f":"IFERROR(+N26+Jun!Y26,0)","v":0.0},{"$f":"IFERROR(+O26+Jun!Z26,0)","v":0.0},{"$f":"IFERROR(+P26+Jun!AA26,0)","v":0.0},{"$f":"IFERROR(+Q26+Jun!AB26,0)","v":0.0},{"$f":"IFERROR(+R26+Jun!AC26,0)","v":0.0}]
[{"$f":"+Jun!A21","v":0.0},null,{"$f":"+Jun!C21","v":0.0},{"$f":"+Jun!D21","v":0.0},{"$f":"+Jun!E21+CloseOut!G27","v":0.0},{"$f":"+Jun!F21+CloseOut!H27","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I27+Jun!T27,0)","v":0.0},{"$f":"IFERROR(+J27+Jun!U27,0)","v":0.0},{"$f":"IFERROR(+K27+Jun!V27,0)","v":0.0},{"$f":"IFERROR(+L27+Jun!W27,0)","v":0.0},{"$f":"IFERROR(+M27+Jun!X27,0)","v":0.0},{"$f":"IFERROR(+N27+Jun!Y27,0)","v":0.0},{"$f":"IFERROR(+O27+Jun!Z27,0)","v":0.0},{"$f":"IFERROR(+P27+Jun!AA27,0)","v":0.0},{"$f":"IFERROR(+Q27+Jun!AB27,0)","v":0.0},{"$f":"IFERROR(+R27+Jun!AC27,0)","v":0.0}]
["Total Personnel:",null,{"$f":"+Jun!C22","v":0.0},{"$f":"+Jun!D22","v":0.0},{"$f":"SUM(E19:E27)","v":0.0},{"$f":"SUM(F19:F27)","v":0.0},{"$f":"SUM(G19:G27)","v":0.0},{"$f":"SUM(H19:H27)","v":0.0},{"$f":"SUM(I19:I27)","v":0.0},{"$f":"SUM(J19:J27)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["B.  TRAVEL & TRAINING"]
[{"$f":"+Jun!A24","v":"Travel/Mileage"},{"$f":"+Jun!B24","v":0.0},{"$f":"+Jun!C24","v":0.0},{"$f":"+Jun!D24","v":0.0},{"$f":"+Jun!E24+CloseOut!G30","v":0.0},{"$f":"+Jun!F24+CloseOut!H30","v":0.0},{"$f":"+I30+K30+M30+O30+Q30","v":0.0},0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I30+Jun!T30,0)","v":0.0},{"$f":"IFERROR(+J30+Jun!U30,0)","v":0.0},{"$f":"IFERROR(+K30+Jun!V30,0)","v":0.0},{"$f":"IFERROR(+L30+Jun!W30,0)","v":0.0},{"$f":"IFERROR(+M30+Jun!X30,0)","v":0.0},{"$f":"IFERROR(+N30+Jun!Y30,0)","v":0.0},{"$f":"IFERROR(+O30+Jun!Z30,0)","v":0.0},{"$f":"IFERROR(+P30+Jun!AA30,0)","v":0.0},{"$f":"IFERROR(+Q30+Jun!AB30,0)","v":0.0},{"$f":"IFERROR(+R30+Jun!AC30,0)","v":0.0}]
[{"$f":"+Jun!A25","v":"Training"},{"$f":"+Jun!B25","v":0.0},{"$f":"+Jun!C25","v":0.0},{"$f":"+Jun!D25","v":0.0},{"$f":"+Jun!E25+CloseOut!G31","v":0.0},{"$f":"+Jun!F25+CloseOut!H31","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I31+Jun!T31,0)","v":0.0},{"$f":"IFERROR(+J31+Jun!U31,0)","v":0.0},{"$f":"IFERROR(+K31+Jun!V31,0)","v":0.0},{"$f":"IFERROR(+L31+Jun!W31,0)","v":0.0},{"$f":"IFERROR(+M31+Jun!X31,0)","v":0.0},{"$f":"IFERROR(+N31+Jun!Y31,0)","v":0.0},{"$f":"IFERROR(+O31+Jun!Z31,0)","v":0.0},{"$f":"IFERROR(+P31+Jun!AA31,0)","v":0.0},{"$f":"IFERROR(+Q31+Jun!AB31,0)","v":0.0},{"$f":"IFERROR(+R31+Jun!AC31,0)","v":0.0}]
[{"$f":"+Jun!A26","v":0.0},{"$f":"+Jun!B26","v":0.0},{"$f":"+Jun!C26","v":0.0},{"$f":"+Jun!D26","v":0.0},{"$f":"+Jun!E26+CloseOut!G32","v":0.0},{"$f":"+Jun!F26+CloseOut!H32","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I32+Jun!T32,0)","v":0.0},{"$f":"IFERROR(+J32+Jun!U32,0)","v":0.0},{"$f":"IFERROR(+K32+Jun!V32,0)","v":0.0},{"$f":"IFERROR(+L32+Jun!W32,0)","v":0.0},{"$f":"IFERROR(+M32+Jun!X32,0)","v":0.0},{"$f":"IFERROR(+N32+Jun!Y32,0)","v":0.0},{"$f":"IFERROR(+O32+Jun!Z32,0)","v":0.0},{"$f":"IFERROR(+P32+Jun!AA32,0)","v":0.0},{"$f":"IFERROR(+Q32+Jun!AB32,0)","v":0.0},{"$f":"IFERROR(+R32+Jun!AC32,0)","v":0.0}]
["Total Travel & Training:",null,{"$f":"+Jun!C27","v":0.0},{"$f":"+Jun!D27","v":0.0},{"$f":"SUM(E30:E32)","v":0.0},{"$f":"SUM(F30:F32)","v":0.0},{"$f":"SUM(G30:G32)","v":0.0},{"$f":"SUM(H30:H32)","v":0.0},{"$f":"SUM(I30:I32)","v":0.0},{"$f":"SUM(J30:J32)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["C.  EQUIPMENT*"]
[{"$f":"+Jun!A29","v":" Equipment"},null,{"$f":"+Jun!C29","v":0.0},{"$f":"+Jun!D29","v":0.0},{"$f":"+Jun!E29+CloseOut!G35","v":0.0},{"$f":"+Jun!F29+CloseOut!H35","v":0.0},{"$f":"+I35+K35+M35+O35+Q35","v":0.0},{"$f":"+J35+L35+N35+P35+R35","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I35+Jun!T35,0)","v":0.0},{"$f":"IFERROR(+J35+Jun!U35,0)","v":0.0},{"$f":"IFERROR(+K35+Jun!V35,0)","v":0.0},{"$f":"IFERROR(+L35+Jun!W35,0)","v":0.0},{"$f":"IFERROR(+M35+Jun!X35,0)","v":0.0},{"$f":"IFERROR(+N35+Jun!Y35,0)","v":0.0},{"$f":"IFERROR(+O35+Jun!Z35,0)","v":0.0},{"$f":"IFERROR(+P35+Jun!AA35,0)","v":0.0},{"$f":"IFERROR(+Q35+Jun!AB35,0)","v":0.0},{"$f":"IFERROR(+R35+Jun!AC35,0)","v":0.0}]
[{"$f":"+Jun!A30","v":0.0},null,{"$f":"+Jun!C30","v":0.0},{"$f":"+Jun!D30","v":0.0},{"$f":"+Jun!E30+CloseOut!G36","v":0.0},{"$f":"+Jun!F30+CloseOut!H36","v":0.0},{"$f":"+I36+K36+M36+O36+Q36","v":0.0},{"$f":"+J36+L36+N36+P36+R36","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I36+Jun!T36,0)","v":0.0},{"$f":"IFERROR(+J36+Jun!U36,0)","v":0.0},{"$f":"IFERROR(+K36+Jun!V36,0)","v":0.0},{"$f":"IFERROR(+L36+Jun!W36,0)","v":0.0},{"$f":"IFERROR(+M36+Jun!X36,0)","v":0.0},{"$f":"IFERROR(+N36+Jun!Y36,0)","v":0.0},{"$f":"IFERROR(+O36+Jun!Z36,0)","v":0.0},{"$f":"IFERROR(+P36+Jun!AA36,0)","v":0.0},{"$f":"IFERROR(+Q36+Jun!AB36,0)","v":0.0},{"$f":"IFERROR(+R36+Jun!AC36,0)","v":0.0}]
["Total Equipment:",null,{"$f":"+Jun!C31","v":0.0},{"$f":"+Jun!D31","v":0.0},{"$f":"SUM(E35:E36)","v":0.0},{"$f":"SUM(F35:F36)","v":0.0},null,null,{"$f":"SUM(I35:I36)","v":0.0},{"$f":"SUM(J35:J36)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["D.  CONSULTANTS"]
[{"$f":"+Jun!A33","v":"Congregate or HDM Meals"},null,{"$f":"+Jun!C33","v":0.0},{"$f":"+Jun!D33","v":0.0},{"$f":"+Jun!E33+CloseOut!G39","v":0.0},{"$f":"+Jun!F33+CloseOut!H39","v":0.0},{"$f":"+I39+K39+M39+O39+Q39","v":0.0},{"$f":"+J39+L39+N39+P39+R39","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I39+Jun!T39,0)","v":0.0},{"$f":"IFERROR(+J39+Jun!U39,0)","v":0.0},{"$f":"IFERROR(+K39+Jun!V39,0)","v":0.0},{"$f":"IFERROR(+L39+Jun!W39,0)","v":0.0},{"$f":"IFERROR(+M39+Jun!X39,0)","v":0.0},{"$f":"IFERROR(+N39+Jun!Y39,0)","v":0.0},{"$f":"IFERROR(+O39+Jun!Z39,0)","v":0.0},{"$f":"IFERROR(+P39+Jun!AA39,0)","v":0.0},{"$f":"IFERROR(+Q39+Jun!AB39,0)","v":0.0},{"$f":"IFERROR(+R39+Jun!AC39,0)","v":0.0}]
[{"$f":"+Jun!A34","v":"Food Share Delivery Cost"},null,{"$f":"+Jun!C34","v":0.0},{"$f":"+Jun!D34","v":0.0},{"$f":"+Jun!E34+CloseOut!G40","v":0.0},{"$f":"+Jun!F34+CloseOut!H40","v":0.0},{"$f":"+I40+K40+M40+O40+Q40","v":0.0},{"$f":"+J40+L40+N40+P40+R40","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I40+Jun!T40,0)","v":0.0},{"$f":"IFERROR(+J40+Jun!U40,0)","v":0.0},{"$f":"IFERROR(+K40+Jun!V40,0)","v":0.0},{"$f":"IFERROR(+L40+Jun!W40,0)","v":0.0},{"$f":"IFERROR(+M40+Jun!X40,0)","v":0.0},{"$f":"IFERROR(+N40+Jun!Y40,0)","v":0.0},{"$f":"IFERROR(+O40+Jun!Z40,0)","v":0.0},{"$f":"IFERROR(+P40+Jun!AA40,0)","v":0.0},{"$f":"IFERROR(+Q40+Jun!AB40,0)","v":0.0},{"$f":"IFERROR(+R40+Jun!AC40,0)","v":0.0}]
["Total Consultants:",null,{"$f":"+Jun!C35","v":0.0},{"$f":"+Jun!D35","v":0.0},{"$f":"SUM(E39:E40)","v":0.0},{"$f":"SUM(F39:F40)","v":0.0},null,null,{"$f":"SUM(I39:I40)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["E.   FOOD COSTS (Senior Nutrition Program Only)"]
[{"$f":"+Jun!A37","v":"Food Cost "},null,{"$f":"+Jun!C37","v":0.0},{"$f":"+Jun!D37","v":0.0},{"$f":"+Jun!E37+CloseOut!G43","v":0.0},{"$f":"+Jun!F37+CloseOut!H43","v":0.0},{"$f":"+I43+K43+M43+O43+Q43","v":0.0},{"$f":"+J43+L43+N43+P43+R43","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I43+Jun!T43,0)","v":0.0},{"$f":"IFERROR(+J43+Jun!U43,0)","v":0.0},{"$f":"IFERROR(+K43+Jun!V43,0)","v":0.0},{"$f":"IFERROR(+L43+Jun!W43,0)","v":0.0},{"$f":"IFERROR(+M43+Jun!X43,0)","v":0.0},{"$f":"IFERROR(+N43+Jun!Y43,0)","v":0.0},{"$f":"IFERROR(+O43+Jun!Z43,0)","v":0.0},{"$f":"IFERROR(+P43+Jun!AA43,0)","v":0.0},{"$f":"IFERROR(+Q43+Jun!AB43,0)","v":0.0},{"$f":"IFERROR(+R43+Jun!AC43,0)","v":0.0}]
["Total Food Costs:",null,{"$f":"+Jun!C38","v":0.0},{"$f":"+Jun!D38","v":0.0},{"$f":"SUM(E43:E43)","v":0.0},{"$f":"SUM(F43:F43)","v":0.0},null,null,{"$f":"+I43","v":0.0},{"$f":"+J43","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["F.   OTHER COSTS"]
[{"$f":"+Jun!A40","v":"Supplies:Non food(Bags,liners etc)"},null,{"$f":"+Jun!C40","v":0.0},{"$f":"+Jun!D40","v":0.0},{"$f":"+Jun!E40+CloseOut!G46","v":0.0},{"$f":"+Jun!F40+CloseOut!H46","v":0.0},{"$f":"+I46+K46+M46+O46+Q46","v":0.0},{"$f":"+J46+L46+N46+P46+R46","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I46+Jun!T46,0)","v":0.0},{"$f":"IFERROR(+J46+Jun!U46,0)","v":0.0},{"$f":"IFERROR(+K46+Jun!V46,0)","v":0.0},{"$f":"IFERROR(+L46+Jun!W46,0)","v":0.0},{"$f":"IFERROR(+M46+Jun!X46,0)","v":0.0},{"$f":"IFERROR(+N46+Jun!Y46,0)","v":0.0},{"$f":"IFERROR(+O46+Jun!Z46,0)","v":0.0},{"$f":"IFERROR(+P46+Jun!AA46,0)","v":0.0},{"$f":"IFERROR(+Q46+Jun!AB46,0)","v":0.0},{"$f":"IFERROR(+R46+Jun!AC46,0)","v":0.0}]
[{"$f":"+Jun!A41","v":"Health permit"},null,{"$f":"+Jun!C41","v":0.0},{"$f":"+Jun!D41","v":0.0},{"$f":"+Jun!E41+CloseOut!G47","v":0.0},{"$f":"+Jun!F41+CloseOut!H47","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I47+Jun!T47,0)","v":0.0},{"$f":"IFERROR(+J47+Jun!U47,0)","v":0.0},{"$f":"IFERROR(+K47+Jun!V47,0)","v":0.0},{"$f":"IFERROR(+L47+Jun!W47,0)","v":0.0},{"$f":"IFERROR(+M47+Jun!X47,0)","v":0.0},{"$f":"IFERROR(+N47+Jun!Y47,0)","v":0.0},{"$f":"IFERROR(+O47+Jun!Z47,0)","v":0.0},{"$f":"IFERROR(+P47+Jun!AA47,0)","v":0.0},{"$f":"IFERROR(+Q47+Jun!AB47,0)","v":0.0},{"$f":"IFERROR(+R47+Jun!AC47,0)","v":0.0}]
[{"$f":"+Jun!A42","v":"Rent"},null,{"$f":"+Jun!C42","v":0.0},{"$f":"+Jun!D42","v":0.0},{"$f":"+Jun!E42+CloseOut!G48","v":0.0},{"$f":"+Jun!F42+CloseOut!H48","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I48+Jun!T48,0)","v":0.0},{"$f":"IFERROR(+J48+Jun!U48,0)","v":0.0},{"$f":"IFERROR(+K48+Jun!V48,0)","v":0.0},{"$f":"IFERROR(+L48+Jun!W48,0)","v":0.0},{"$f":"IFERROR(+M48+Jun!X48,0)","v":0.0},{"$f":"IFERROR(+N48+Jun!Y48,0)","v":0.0},{"$f":"IFERROR(+O48+Jun!Z48,0)","v":0.0},{"$f":"IFERROR(+P48+Jun!AA48,0)","v":0.0},{"$f":"IFERROR(+Q48+Jun!AB48,0)","v":0.0},{"$f":"IFERROR(+R48+Jun!AC48,0)","v":0.0}]
[{"$f":"+Jun!A43","v":"Program Publicity"},null,{"$f":"+Jun!C43","v":0.0},{"$f":"+Jun!D43","v":0.0},{"$f":"+Jun!E43+CloseOut!G49","v":0.0},{"$f":"+Jun!F43+CloseOut!H49","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I49+Jun!T49,0)","v":0.0},{"$f":"IFERROR(+J49+Jun!U49,0)","v":0.0},{"$f":"IFERROR(+K49+Jun!V49,0)","v":0.0},{"$f":"IFERROR(+L49+Jun!W49,0)","v":0.0},{"$f":"IFERROR(+M49+Jun!X49,0)","v":0.0},{"$f":"IFERROR(+N49+Jun!Y49,0)","v":0.0},{"$f":"IFERROR(+O49+Jun!Z49,0)","v":0.0},{"$f":"IFERROR(+P49+Jun!AA49,0)","v":0.0},{"$f":"IFERROR(+Q49+Jun!AB49,0)","v":0.0},{"$f":"IFERROR(+R49+Jun!AC49,0)","v":0.0}]
[{"$f":"+Jun!A44","v":"Other"},null,{"$f":"+Jun!C44","v":0.0},{"$f":"+Jun!D44","v":0.0},{"$f":"+Jun!E44+CloseOut!G50","v":0.0},{"$f":"+Jun!F44+CloseOut!H50","v":0.0},{"$f":"+I50+K50+M50+O50+Q50","v":0.0},{"$f":"+J50+L50+N50+P50+R50","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I50+Jun!T50,0)","v":0.0},{"$f":"IFERROR(+J50+Jun!U50,0)","v":0.0},{"$f":"IFERROR(+K50+Jun!V50,0)","v":0.0},{"$f":"IFERROR(+L50+Jun!W50,0)","v":0.0},{"$f":"IFERROR(+M50+Jun!X50,0)","v":0.0},{"$f":"IFERROR(+N50+Jun!Y50,0)","v":0.0},{"$f":"IFERROR(+O50+Jun!Z50,0)","v":0.0},{"$f":"IFERROR(+P50+Jun!AA50,0)","v":0.0},{"$f":"IFERROR(+Q50+Jun!AB50,0)","v":0.0},{"$f":"IFERROR(+R50+Jun!AC50,0)","v":0.0}]
[{"$f":"+Jun!A45","v":"Other"},null,{"$f":"+Jun!C45","v":0.0},{"$f":"+Jun!D45","v":0.0},{"$f":"+Jun!E45+CloseOut!G51","v":0.0},{"$f":"+Jun!F45+CloseOut!H51","v":0.0},{"$f":"+I51+K51+M51+O51+Q51","v":0.0},{"$f":"+J51+L51+N51+P51+R51","v":0.0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I51+Jun!T51,0)","v":0.0},{"$f":"IFERROR(+J51+Jun!U51,0)","v":0.0},{"$f":"IFERROR(+K51+Jun!V51,0)","v":0.0},{"$f":"IFERROR(+L51+Jun!W51,0)","v":0.0},{"$f":"IFERROR(+M51+Jun!X51,0)","v":0.0},{"$f":"IFERROR(+N51+Jun!Y51,0)","v":0.0},{"$f":"IFERROR(+O51+Jun!Z51,0)","v":0.0},{"$f":"IFERROR(+P51+Jun!AA51,0)","v":0.0},{"$f":"IFERROR(+Q51+Jun!AB51,0)","v":0.0},{"$f":"IFERROR(+R51+Jun!AC51,0)","v":0.0}]
[{"$f":"+Jun!A46","v":"Indirect Costs (no more than 10% of grant funds)"},null,{"$f":"+Jun!C49","v":0.0},{"$f":"+Jun!D49","v":0.0},{"$f":"+Jun!E49+CloseOut!G52","v":0.0},{"$f":"+Jun!F49+CloseOut!H52","v":0.0},0.0,0.0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I52+Jun!T52,0)","v":0.0},{"$f":"IFERROR(+J52+Jun!U52,0)","v":0.0},{"$f":"IFERROR(+K52+Jun!V52,0)","v":0.0},{"$f":"IFERROR(+L52+Jun!W52,0)","v":0.0},{"$f":"IFERROR(+M52+Jun!X52,0)","v":0.0},{"$f":"IFERROR(+N52+Jun!Y52,0)","v":0.0},{"$f":"IFERROR(+O52+Jun!Z52,0)","v":0.0},{"$f":"IFERROR(+P52+Jun!AA52,0)","v":0.0},{"$f":"IFERROR(+Q52+Jun!AB52,0)","v":0.0},{"$f":"IFERROR(+R52+Jun!AC52,0)","v":0.0}]
["Total Other Costs:",null,{"$f":"+Jun!C50","v":0.0},{"$f":"+Jun!D50","v":0.0},{"$f":"SUM(E46:E52)","v":0.0},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,null,{"$f":"IFERROR(+I53+Jun!T53,0)","v":0.0},{"$f":"IFERROR(+J53+Jun!U53,0)","v":0.0},{"$f":"IFERROR(+K53+Jun!V53,0)","v":0.0},{"$f":"IFERROR(+L53+Jun!W53,0)","v":0.0},{"$f":"IFERROR(+M53+Jun!X53,0)","v":0.0},{"$f":"IFERROR(+N53+Jun!Y53,0)","v":0.0},{"$f":"IFERROR(+O53+Jun!Z53,0)","v":0.0},{"$f":"IFERROR(+P53+Jun!AA53,0)","v":0.0},{"$f":"IFERROR(+Q53+Jun!AB53,0)","v":0.0},{"$f":"IFERROR(+R53+Jun!AC53,0)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I54+Jun!T54,0)","v":0.0},{"$f":"IFERROR(+J54+Jun!U54,0)","v":0.0},{"$f":"IFERROR(+K54+Jun!V54,0)","v":0.0},{"$f":"IFERROR(+L54+Jun!W54,0)","v":0.0},{"$f":"IFERROR(+M54+Jun!X54,0)","v":0.0},{"$f":"IFERROR(+N54+Jun!Y54,0)","v":0.0},{"$f":"IFERROR(+O54+Jun!Z54,0)","v":0.0},{"$f":"IFERROR(+P54+Jun!AA54,0)","v":0.0},{"$f":"IFERROR(+Q54+Jun!AB54,0)","v":0.0},{"$f":"IFERROR(+R54+Jun!AC54,0)","v":0.0}]
["1.  Close-out Amount",null,null,null,null,null,{"$f":"+G53+G44+G41+G37+G33+G28","v":0.0},{"$f":"+H53+H44+H41+H37+H33+H28","v":0.0},{"$f":"+I53+I44+I41+I37+I33+I28","v":0.0},{"$f":"+J53+J44+J41+J37+J33+J28","v":0.0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I55+Jun!T55,0)","v":0.0},{"$f":"IFERROR(+J55+Jun!U55,0)","v":0.0},{"$f":"IFERROR(+K55+Jun!V55,0)","v":0.0},{"$f":"IFERROR(+L55+Jun!W55,0)","v":0.0},{"$f":"IFERROR(+M55+Jun!X55,0)","v":0.0},{"$f":"IFERROR(+N55+Jun!Y55,0)","v":0.0},{"$f":"IFERROR(+O55+Jun!Z55,0)","v":0.0},{"$f":"IFERROR(+P55+Jun!AA55,0)","v":0.0},{"$f":"IFERROR(+Q55+Jun!AB55,0)","v":0.0},{"$f":"IFERROR(+R55+Jun!AC55,0)","v":0.0}]
["2.  Year-to-Date Total**",null,{"$f":"+C53+C44+C41+C37+C33+C28","v":0.0},{"$f":"+D53+D44+D41+D37+D33+D28","v":0.0},{"$f":"+E53+E44+E41+E37+E33+E28","v":0.0},{"$f":"+F53+F44+F41+F37+F33+F28","v":0.0},null,null,{"$f":"+I55+Jun!I53","v":0.0},{"$f":"+J55+Jun!J53","v":0.0},{"$f":"+K55+Jun!K53","v":0.0},{"$f":"+L55+Jun!L53","v":0.0},{"$f":"+M55+Jun!M53","v":0.0},{"$f":"+N55+Jun!N53","v":0.0},{"$f":"+O55+Jun!O53","v":0.0},{"$f":"+P55+Jun!P53","v":0.0},{"$f":"+Q55+Jun!Q53","v":0.0},{"$f":"+R55+Jun!R53","v":0.0}]
["3. Grant Funds Remaining",null,null,null,null,null,null,null,{"$f":"+I15-I68","v":0.0},{"$f":"+J15-J68","v":0.0}]
[" EQUIPMENT INFO*",null,null,null,null,null,null,null,"Date Acquired",null,null,null,null,"Equipment Location"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+I59+Jun!T59,0)","v":0.0},{"$f":"IFERROR(+J59+Jun!U59,0)","v":0.0},{"$f":"IFERROR(+K59+Jun!V59,0)","v":0.0},{"$f":"IFERROR(+L59+Jun!W59,0)","v":0.0},{"$f":"IFERROR(+M59+Jun!X59,0)","v":0.0},{"$f":"IFERROR(+N59+Jun!Y59,0)","v":0.0},{"$f":"IFERROR(+O59+Jun!Z59,0)","v":0.0},{"$f":"IFERROR(+P59+Jun!AA59,0)","v":0.0},{"$f":"IFERROR(+Q59+Jun!AB59,0)","v":0.0},{"$f":"IFERROR(+R59+Jun!AC59,0)","v":0.0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(T20:T59),0)","v":0.0},{"$f":"IFERROR(SUM(U20:U59),0)","v":0.0}]
["*Equipment is property of the VCAAA.  Consult VCAAA Contractor Manual for more information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T59+U59","v":0.0}]
["I hereby certify that the above figures and any attachments are accurate to the best of my knowledge."]
["Prepared By:",null,"Signature:",null,null,"Date:",null,"Authorized By:",null,null,"Signature:",null,null,"Date:",null,"Title"]
[]
["AAA USE ONLY"]
["Grants Management Approval",null,null,null,null,null,"Amount Requested - Close-out",null,{"$f":"+I55","v":0.0},{"$f":"+J55","v":0.0},{"$f":"+I66+J66","v":0.0},"Date Received",null,null,null,"Fiscal Approval"]
[null,null,null,null,null,null,"Amount Approved - Closeout",null,{"$f":"+I66","v":0.0},{"$f":"+J66","v":0.0},{"$f":"+I67+J67","v":0.0}," "]
[null,null,null,null,null,null,"Amount Approved - YTD",null,{"$f":"+I67+Jun!I67","v":0.0},{"$f":"+J67+Jun!J67","v":0.0},{"$f":"+I68+J68","v":0.0}]

{"sheet":"Sheet2","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}