{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["All Phases"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":1,"defined_names":1,"comments":13,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"All Phases","index":0,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[[59,0,59,8],[57,2,57,8],[56,0,56,3],[55,6,55,8],[58,0,58,8],[55,2,55,3],[65,0,102,8],[104,0,145,8],[61,2,61,7],[62,0,62,1],[63,2,63,7],[60,0,60,8],[31,7,31,8],[31,2,31,6],[37,1,37,3],[38,1,38,3],[39,1,39,3],[31,0,31,1],[35,1,35,3],[34,0,34,2],[4,0,5,0],[14,8,15,8],[21,1,21,2],[22,1,22,2],[13,0,13,1],[13,2,13,8],[4,2,5,2],[4,1,5,1],[4,3,4,4],[20,1,20,2],[24,1,24,2],[14,3,14,7],[14,1,15,2],[32,0,32,8],[23,1,23,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[14,0,15,0],[27,0,27,8],[25,1,25,2],[26,1,26,2],[28,1,28,2],[0,0,0,1],[1,0,1,8],[2,0,2,8],[4,6,4,8],[3,0,3,1],[3,2,3,8],[51,1,51,3],[46,0,46,3],[34,3,34,8],[36,1,36,3],[41,0,41,2],[43,1,43,2],[42,0,42,2],[40,1,40,3],[47,0,48,3],[41,3,41,8],[46,4,46,8],[49,1,49,3],[54,0,54,2],[54,3,54,8],[47,4,47,8],[44,1,44,2],[45,1,45,2],[52,1,52,3],[53,1,53,3],[50,1,50,3]],"flags":["formulas_cached_only"]}
["Applicant Name:",null,null,null,"Award Number:"]
["Budget Information - Non Construction Programs"]
["OMB Approval No. 0348-0044"]
["Section A - Budget Summary"]
[null,"Grant Program Function or Activity","Catalog of Federal Domestic Assistance Number","Estimated Unobligated Funds",null,null,"New or Revised Budget"]
[null,null,null,"Federal ","Non-Federal ",null,"Federal","Non-Federal","Total"]
[null,"(a)","(b)","(c )","(d)",null,"(e)","(f)","(g)"]
["1.","Budget Period 1",81.087,{"$nulls":5},0]
["2.","Budget Period 2",81.087,{"$nulls":5},0]
["3.","Budget Period 3",81.087,{"$nulls":5},0]
["4.","Budget Period 4",81.087,{"$nulls":5},0]
[5,"Budget Period 5",81.087,{"$nulls":5},0]
[6,"Totals",{"$nulls":4},0,0,0]
["Section B - Budget Categories"]
["6.","Object Class Categories",null,"Grant Program, Function or Activity",{"$nulls":4},"Total (5)"]
[null,null,null,"Budget Period 1","Budget Period 2","Budget Period 3","Budget Period 4","Budget Period 5"]
[null,"a.  Personnel",{"$nulls":6},0]
[null,"b.  Fringe Benefits",{"$nulls":6},0]
[null,"c.  Travel",{"$nulls":6},0]
[null,"d.  Equipment",{"$nulls":6},0]
[null,"e.  Supplies",{"$nulls":6},0]
[null,"f.  Contractual",{"$nulls":6},0]
[null,"g.  Construction",{"$nulls":6},0]
[null,"h.  Other",{"$nulls":6},0]
[null,"i.  Total Direct Charges (sum of 6a-6h)",null,0,0,0,0,0,0]
[null,"j.  Indirect Charges",{"$nulls":6},0]
[null,"k.  Totals (sum of 6i-6j)",null,0,0,0,0,0,0,0,"chk"]
[]
["7.","Program Income",null,0,0,0,0,0,0]
[]
[{"$nulls":8},"SF-424A (Rev. 4-92) "]
["Previous Edition Usable",{"$nulls":6},"Prescribed by OMB Circular A-102"]
["Authorized for Local Reproduction"]
[]
["Section C - Non-Federal Resources"]
[null,"(a) Grant Program",null,null,"(b) Applicant",null,"(c ) State","(d) Other Sources","(e) Totals"]
["8.",{"$nulls":5},0,null,0]
["9.",{"$nulls":7},0]
["10.",{"$nulls":7},0]
["11.",{"$nulls":7},0]
["12.","Total (sum of lines 8 - 11)",null,null,0,null,0,0,0]
["Section D - Forecasted Cash Needs"]
[null,null,null,"Total for 1st Year","1st Quarter",null,"2nd Quarter","3rd Quarter","4th quarter"]
["13.","Federal",null,0,0,null,0,0,0]
["14.","Non-Federal",null,0,0,null,0,0,0]
["15.","Total (sum of lines 13 and 14)",null,0,0,null,0,0,0]
["Section E - Budget Estimates of Federal Funds Needed for Balance of the Project"]
["(a) Grant Program",null,null,null,"Future Funding Periods (Years)"]
[{"$nulls":4},"(b) First",null,"(c ) Second","(d) Third","(e) Fourth"]
["16."]
["17."]
["18."]
["19."]
["20.","Total (sum of lines 16-19)",null,null,0,null,0,0,0]
["Section F - Other Budget Information"]
["21. Direct Charges",null,null,null,"22. Indirect Charges"]
[{"$nulls":4},"Estimated amout of base:",null,0,"Total Indirect Expense:",0]
["23.  Remarks"]
[]
[]
[]
[{"$nulls":8},"SF-424A (Rev. 4-92) "]
["Previous Edition Usable",null,"              ",{"$nulls":5},"Prescribed by OMB Circular A-102"]
[null,null,"Authorized for Local Reproduction"]