{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["1 Title Page","2 BUDGET SUMMARY","3 Staffing-Employee & Contract","4 Program Expenses","5 Travel","6 Admin-Space-Misc","Staff Admin & Pgm","Statement of Work","Admin Costs","PSE Costs","Review Summary"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":36,"comments":2,"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":"1 Title Page","index":0,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[32,11,34,14],[36,11,53,14],[55,11,55,14],[10,0,10,10],[16,0,16,10],[26,0,26,10],[8,0,8,10],[14,0,14,10],[11,0,11,10],[23,0,23,10],[25,0,25,10],[20,0,20,10],[15,0,15,10],[19,0,19,10],[24,0,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,2023]
[]
[]
[]
[]
[]
[]
[]
["Budget Worksheets"]
[]
["Request for Proposals (RFP) for"]
["Local Implementing Agency (LIA) - Subrecipients"]
[]
[]
["SNAP-Ed at Michigan Fitness Foundation (MFF)"]
[{"$f":"\"Fiscal Year \"&L1","v":"Fiscal Year 2023"}]
[{"$f":"\"(October 1, \"&L1-1&\" – September 30, \"&L1&\")\"","v":"(October 1, 2022 – September 30, 2023)"}]
[]
[]
["[Organization Name]"]
["The name of the applying agency has been inserted above and it will autofill on subsequent worksheets"]
[]
[]
["Refer to the 'Budget Worksheet Instructions' for information on how to complete the budget worksheets."]
["Carefully read all instructions."]

{"sheet":"2 BUDGET SUMMARY","index":1,"n_rows":124,"n_cols":6,"rows_kept":124,"cut":false,"hidden":false,"merged":[[80,2,80,4],[81,2,81,4],[82,2,82,4],[83,2,83,4],[84,2,84,4],[85,2,85,4],[114,2,114,4],[78,1,78,4],[79,2,79,4],[110,2,110,4],[107,1,107,4],[111,2,111,4],[90,2,90,4],[123,1,123,4],[108,2,108,4],[58,2,58,4],[59,2,59,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[76,2,76,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[64,2,64,4],[75,2,75,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[112,2,112,4],[113,2,113,4],[117,2,117,4],[65,2,65,4],[66,2,66,4],[120,1,120,2],[109,2,109,4],[115,2,115,4],[116,2,116,4],[118,1,118,4],[119,1,119,4],[106,2,106,4],[86,2,86,4],[87,2,87,4],[91,2,91,4],[92,2,92,4],[102,2,102,4],[103,2,103,4],[104,1,104,4],[105,2,105,4],[96,2,96,4],[97,2,97,4],[98,2,98,4],[99,2,99,4],[100,2,100,4],[101,2,101,4],[94,2,94,4],[95,2,95,4],[93,2,93,4],[88,2,88,4],[89,2,89,4],[40,2,40,4],[31,2,31,4],[32,2,32,4],[67,2,67,4],[68,2,68,4],[77,2,77,4],[73,2,73,4],[74,2,74,4],[63,2,63,4],[53,2,53,4],[54,2,54,4],[42,1,42,4],[43,2,43,4],[44,2,44,4],[47,2,47,4],[48,2,48,4],[39,2,39,4],[121,1,121,2],[121,3,121,4],[122,1,122,4],[0,1,0,5],[1,1,1,5],[2,1,2,5],[3,1,3,5],[4,1,4,5],[41,2,41,4],[45,2,45,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[24,2,24,4],[25,2,25,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[29,2,29,4],[30,2,30,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[34,2,34,4],[6,1,6,4],[5,1,5,5],[46,2,46,4],[49,2,49,4],[9,2,9,4],[10,2,10,4],[14,2,14,4],[15,2,15,4],[7,2,7,4],[8,2,8,4],[19,2,19,4],[20,2,20,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[33,2,33,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[35,2,35,4],[26,2,26,4],[27,2,27,4],[28,2,28,4]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"}]
["Y",{"$f":"\"FY\"&'1 Title Page'!L1&\" SNAP-Ed Budget Summary\"","v":"FY2023 SNAP-Ed Budget Summary"}]
["Y"]
["Y","This worksheet populates automatically when data is entered on subsequent tabs."]
["Y"]
["Y","SNAP-Ed Grant Award (CFDA #10.561)"]
["Y","Salary and Fringe",null,null,null,{"$f":"SUM(F8:F42)","v":0}]
[{"$f":"IF(C8<>\"\",\"Y\",IF(F8<>0,\"Y\",\"N\"))","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B7","v":1},{"$f":"IF(VLOOKUP($B8,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B8,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B8,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B8,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B8","v":2},{"$f":"IF(VLOOKUP($B9,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B9,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B9,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B9,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B9","v":3},{"$f":"IF(VLOOKUP($B10,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B10,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B10,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B10,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B10","v":4},{"$f":"IF(VLOOKUP($B11,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B11,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B11,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B11,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B11","v":5},{"$f":"IF(VLOOKUP($B12,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B12,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B12,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B12,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B12","v":6},{"$f":"IF(VLOOKUP($B13,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B13,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B13,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B13,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B13","v":7},{"$f":"IF(VLOOKUP($B14,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B14,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B14,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B14,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B14","v":8},{"$f":"IF(VLOOKUP($B15,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B15,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B15,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B15,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B15","v":9},{"$f":"IF(VLOOKUP($B16,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B16,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B16,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B16,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B16","v":10},{"$f":"IF(VLOOKUP($B17,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B17,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B17,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B17,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B17","v":11},{"$f":"IF(VLOOKUP($B18,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B18,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B18,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B18,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B18","v":12},{"$f":"IF(VLOOKUP($B19,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B19,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B19,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B19,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B19","v":13},{"$f":"IF(VLOOKUP($B20,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B20,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B20,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B20,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B20","v":14},{"$f":"IF(VLOOKUP($B21,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B21,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B21,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B21,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B21","v":15},{"$f":"IF(VLOOKUP($B22,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B22,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B22,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B22,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B22","v":16},{"$f":"IF(VLOOKUP($B23,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B23,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B23,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B23,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B23","v":17},{"$f":"IF(VLOOKUP($B24,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B24,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B24,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B24,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B24","v":18},{"$f":"IF(VLOOKUP($B25,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B25,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B25,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B25,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B25","v":19},{"$f":"IF(VLOOKUP($B26,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B26,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B26,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B26,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B26","v":20},{"$f":"IF(VLOOKUP($B27,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B27,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B27,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B27,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B27","v":21},{"$f":"IF(VLOOKUP($B28,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B28,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B28,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B28,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B28","v":22},{"$f":"IF(VLOOKUP($B29,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B29,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B29,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B29,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B29","v":23},{"$f":"IF(VLOOKUP($B30,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B30,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B30,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B30,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B30","v":24},{"$f":"IF(VLOOKUP($B31,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B31,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B31,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B31,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B31","v":25},{"$f":"IF(VLOOKUP($B32,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B32,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B32,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B32,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B32","v":26},{"$f":"IF(VLOOKUP($B33,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B33,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B33,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B33,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B33","v":27},{"$f":"IF(VLOOKUP($B34,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B34,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B34,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B34,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B34","v":28},{"$f":"IF(VLOOKUP($B35,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B35,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B35,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B35,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B35","v":29},{"$f":"IF(VLOOKUP($B36,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B36,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B36,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B36,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B36","v":30},{"$f":"IF(VLOOKUP($B37,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B37,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B37,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B37,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B37","v":31},{"$f":"IF(VLOOKUP($B38,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B38,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B38,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B38,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B38","v":32},{"$f":"IF(VLOOKUP($B39,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B39,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B39,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B39,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B39","v":33},{"$f":"IF(VLOOKUP($B40,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B40,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B40,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B40,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B40","v":34},{"$f":"IF(VLOOKUP($B41,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B41,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B41,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B41,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B41","v":35},{"$f":"IF(VLOOKUP($B42,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE)<>\"\",VLOOKUP($B42,'3 Staffing-Employee & Contract'!$B$7:$R$41,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B42,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE)<>\"\",VLOOKUP($B42,'3 Staffing-Employee & Contract'!$B$7:$R$41,17,FALSE),\"\")","v":0}]
["Y","Contracted Staff",null,null,null,{"$f":"SUM(F44:F78)","v":0}]
[{"$f":"IF(C44<>\"\",\"Y\",IF(F44<>0,\"Y\",\"N\"))","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B45","v":1},{"$f":"IF(VLOOKUP($B44,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B44,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B44,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B44,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B46","v":2},{"$f":"IF(VLOOKUP($B45,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B45,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B45,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B45,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B47","v":3},{"$f":"IF(VLOOKUP($B46,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B46,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B46,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B46,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B48","v":4},{"$f":"IF(VLOOKUP($B47,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B47,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B47,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B47,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B49","v":5},{"$f":"IF(VLOOKUP($B48,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B48,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B48,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B48,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B50","v":6},{"$f":"IF(VLOOKUP($B49,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B49,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B49,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B49,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B51","v":7},{"$f":"IF(VLOOKUP($B50,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B50,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B50,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B50,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B52","v":8},{"$f":"IF(VLOOKUP($B51,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B51,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B51,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B51,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B53","v":9},{"$f":"IF(VLOOKUP($B52,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B52,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B52,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B52,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B54","v":10},{"$f":"IF(VLOOKUP($B53,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B53,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B53,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B53,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B55","v":11},{"$f":"IF(VLOOKUP($B54,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B54,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B54,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B54,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B56","v":12},{"$f":"IF(VLOOKUP($B55,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B55,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B55,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B55,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B57","v":13},{"$f":"IF(VLOOKUP($B56,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B56,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B56,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B56,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B58","v":14},{"$f":"IF(VLOOKUP($B57,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B57,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B57,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B57,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B59","v":15},{"$f":"IF(VLOOKUP($B58,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B58,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B58,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B58,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B60","v":16},{"$f":"IF(VLOOKUP($B59,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B59,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B59,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B59,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B61","v":17},{"$f":"IF(VLOOKUP($B60,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B60,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B60,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B60,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B62","v":18},{"$f":"IF(VLOOKUP($B61,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B61,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B61,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B61,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B63","v":19},{"$f":"IF(VLOOKUP($B62,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B62,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B62,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B62,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B64","v":20},{"$f":"IF(VLOOKUP($B63,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B63,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B63,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B63,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B65","v":21},{"$f":"IF(VLOOKUP($B64,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B64,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B64,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B64,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B66","v":22},{"$f":"IF(VLOOKUP($B65,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B65,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B65,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B65,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B67","v":23},{"$f":"IF(VLOOKUP($B66,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B66,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B66,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B66,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B68","v":24},{"$f":"IF(VLOOKUP($B67,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B67,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B67,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B67,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B69","v":25},{"$f":"IF(VLOOKUP($B68,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B68,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B68,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B68,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B70","v":26},{"$f":"IF(VLOOKUP($B69,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B69,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B69,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B69,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B71","v":27},{"$f":"IF(VLOOKUP($B70,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B70,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B70,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B70,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B72","v":28},{"$f":"IF(VLOOKUP($B71,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B71,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B71,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B71,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B73","v":29},{"$f":"IF(VLOOKUP($B72,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B72,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B72,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B72,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B74","v":30},{"$f":"IF(VLOOKUP($B73,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B73,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B73,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B73,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B75","v":31},{"$f":"IF(VLOOKUP($B74,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B74,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B74,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B74,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B76","v":32},{"$f":"IF(VLOOKUP($B75,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B75,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B75,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B75,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B77","v":33},{"$f":"IF(VLOOKUP($B76,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B76,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B76,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B76,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B78","v":34},{"$f":"IF(VLOOKUP($B77,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B77,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B77,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B77,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B79","v":35},{"$f":"IF(VLOOKUP($B78,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE)<>\"\",VLOOKUP($B78,'3 Staffing-Employee & Contract'!$B$45:$R$79,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B78,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE)<>\"\",VLOOKUP($B78,'3 Staffing-Employee & Contract'!$B$45:$R$79,17,FALSE),\"\")","v":0}]
["Y","Program Expenses",null,null,null,{"$f":"SUM(F80:F104)","v":0}]
["Y",{"$f":"'4 Program Expenses'!B6","v":1},{"$f":"IF(VLOOKUP($B80,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B80,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":"Postage"},null,null,{"$f":"IF(VLOOKUP($B80,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B80,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
[{"$f":"IF(C81<>\"\",\"Y\",IF(F81<>\"\",\"Y\",\"N\"))","v":"N"},{"$f":"'4 Program Expenses'!B7","v":2},{"$f":"IF(VLOOKUP($B81,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B81,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B81,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B81,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B8","v":3},{"$f":"IF(VLOOKUP($B82,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B82,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B82,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B82,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B9","v":4},{"$f":"IF(VLOOKUP($B83,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B83,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B83,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B83,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B10","v":5},{"$f":"IF(VLOOKUP($B84,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B84,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B84,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B84,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B11","v":6},{"$f":"IF(VLOOKUP($B85,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B85,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B85,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B85,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B12","v":7},{"$f":"IF(VLOOKUP($B86,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B86,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B86,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B86,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B13","v":8},{"$f":"IF(VLOOKUP($B87,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B87,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B87,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B87,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B14","v":9},{"$f":"IF(VLOOKUP($B88,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B88,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B88,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B88,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B15","v":10},{"$f":"IF(VLOOKUP($B89,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B89,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B89,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B89,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B16","v":11},{"$f":"IF(VLOOKUP($B90,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B90,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B90,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B90,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B17","v":12},{"$f":"IF(VLOOKUP($B91,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B91,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B91,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B91,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B18","v":13},{"$f":"IF(VLOOKUP($B92,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B92,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B92,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B92,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B19","v":14},{"$f":"IF(VLOOKUP($B93,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B93,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B93,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B93,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B20","v":15},{"$f":"IF(VLOOKUP($B94,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B94,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B94,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B94,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B21","v":16},{"$f":"IF(VLOOKUP($B95,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B95,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B95,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B95,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B22","v":17},{"$f":"IF(VLOOKUP($B96,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B96,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B96,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B96,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B23","v":18},{"$f":"IF(VLOOKUP($B97,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B97,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B97,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B97,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B24","v":19},{"$f":"IF(VLOOKUP($B98,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B98,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B98,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B98,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B25","v":20},{"$f":"IF(VLOOKUP($B99,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B99,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B99,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B99,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B26","v":21},{"$f":"IF(VLOOKUP($B100,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B100,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B100,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B100,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B27","v":22},{"$f":"IF(VLOOKUP($B101,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B101,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B101,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B101,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B28","v":23},{"$f":"IF(VLOOKUP($B102,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B102,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B102,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B102,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B29","v":24},{"$f":"IF(VLOOKUP($B103,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B103,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B103,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B103,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["N",{"$f":"'4 Program Expenses'!B30","v":25},{"$f":"IF(VLOOKUP($B104,'4 Program Expenses'!$B$6:$G$31,2,FALSE)<>0,VLOOKUP($B104,'4 Program Expenses'!$B$6:$G$31,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B104,'4 Program Expenses'!$B$6:$G$31,6,FALSE)<>0,VLOOKUP($B104,'4 Program Expenses'!$B$6:$G$31,6,FALSE),\"\")","v":""}]
["Y","Travel",null,null,null,{"$f":"SUM(F106:F107)","v":0}]
["Y",1,"Local Program Travel",null,null,{"$f":"IF('5 Travel'!S22>0,ROUND('5 Travel'!S22,0),\"\")","v":""}]
["Y",{"$f":"B106+1","v":2},"Conference / Workshop Travel",null,null,{"$f":"IF('5 Travel'!S38>0,ROUND('5 Travel'!S38,0),\"\")","v":""}]
["Y","Administrative / Space / Miscellaneous",null,null,null,{"$f":"SUM(F109:F118)","v":0}]
[{"$f":"IF(C109<>\"\",\"Y\",IF(F109<>\"\",\"Y\",\"N\"))","v":"N"},{"$f":"'6 Admin-Space-Misc'!B6","v":1},{"$f":"IF(VLOOKUP($B109,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B109,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B109,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B109,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B7","v":2},{"$f":"IF(VLOOKUP($B110,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B110,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B110,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B110,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B8","v":3},{"$f":"IF(VLOOKUP($B111,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B111,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B111,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B111,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B9","v":4},{"$f":"IF(VLOOKUP($B112,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B112,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B112,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B112,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B10","v":5},{"$f":"IF(VLOOKUP($B113,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B113,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B113,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B113,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B11","v":6},{"$f":"IF(VLOOKUP($B114,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B114,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B114,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B114,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B12","v":7},{"$f":"IF(VLOOKUP($B115,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B115,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B115,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B115,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B13","v":8},{"$f":"IF(VLOOKUP($B116,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B116,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B116,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B116,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B14","v":9},{"$f":"IF(VLOOKUP($B117,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B117,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B117,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B117,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["N",{"$f":"'6 Admin-Space-Misc'!B15","v":10},{"$f":"IF(VLOOKUP($B118,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE)<>0,VLOOKUP($B118,'6 Admin-Space-Misc'!$B$6:$G$15,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(VLOOKUP($B118,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE)<>0,VLOOKUP($B118,'6 Admin-Space-Misc'!$B$6:$G$15,6,FALSE),\"\")","v":""}]
["Y","TOTAL DIRECT EXPENDITURES",null,null,null,{"$f":"+F7+F43+F79+F105+F108","v":0}]
["Y"]
[{"$f":"IF(E121<>\"\",\"Y\",IF(A122=\"N\",\"Y\",\"N\"))","v":"Y"},"Indirect Cost Rate",null,"% of Direct Expenditures",null,{"$f":"ROUND(F119*E121,0)","v":0}]
[{"$f":"IF(D122<>\"\",\"Y\",IF(F122<>\"\",\"Y\",\"N\"))","v":"N"},"Indirect Cost Amount (if not % of Direct Expenditures)\nDescribe basis (e.g., % of salary and fringe) and enter $ amount"]
[{"$f":"A122","v":"N"}]
["Y","TOTAL GRANT AWARD",null,null,null,{"$f":"SUM(F119:F123)","v":0}]

{"sheet":"3 Staffing-Employee & Contract","index":2,"n_rows":81,"n_cols":32,"rows_kept":81,"cut":false,"hidden":false,"merged":[[80,8,80,14],[5,12,5,14],[43,12,43,14],[0,1,1,7],[0,8,0,18],[1,8,1,18],[2,1,2,16],[2,17,2,18],[3,1,3,18],[42,8,42,14]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,null,null,null,null,null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"}]
["Y",null,null,null,null,null,null,null,"Grant Staffing - Employees & Contracted Staff"]
["Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":44619}]
["Y"]
["Y",null,"Name","Title","Description of SNAP-Ed Duties",null,"Total Annual Salary","Fringe Rate (%)","Annual Fringe","Annual Salary/Fringe TOTAL","Annual Organization FTE","FTE Reimbursed by SNAP-Ed (%)","% Time spent on SNAP-Ed program admin","% Time spent on SNAP-Ed PSE","% Time spent on SNAP-Ed direct education","FTE commitment to SNAP-Ed","# of Weekly SNAP-Ed Hours","Annual Salary & Fringe\nReimbursed by SNAP-Ed",null,null,null,"$ on Admin","$ on PSE","Need to hide Columns V-W before saving",null,null,null,null,null,"Name not blank","Amount not blank","Key cells not blank"]
["Y",null,"EMPLOYEES",null,null,null,null,null,null,null,null,null,"MUST total 100% per employee"]
[{"$f":"IF(AF7<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF8:AF$42)>0,IF(AF7=1,MAX(B$6:B6)+AF7,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B6)+1)),MAX(B$6:B6)+1)","v":1},null,null,null,null,null,null,{"$f":"ROUND(G7*H7,0)","v":0},{"$f":"G7+I7","v":0},null,null,null,null,null,{"$f":"ROUND(K7*L7,3)","v":0},{"$f":"ROUND((K7*2080)*L7/52,1)","v":0},{"$f":"ROUND(J7*L7,0)","v":0},null,null,null,{"$f":"ROUND($R7*M7,0)","v":0},{"$f":"ROUND($R7*N7,0)","v":0},null,null,null,null,null,null,{"$f":"IF(C7<>\"\",1,0)","v":0},{"$f":"IF(R7<>0,1,0)","v":0},{"$f":"IF(SUM(AD7:AE7)>0,1,0)","v":0}]
[{"$f":"IF(AF8<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF9:AF$42)>0,IF(AF8=1,MAX(B$6:B7)+AF8,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B7)+1)),MAX(B$6:B7)+1)","v":2},null,null,null,null,null,null,{"$f":"ROUND(G8*H8,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,{"$f":"ROUND($R8*M8,0)","v":0},{"$f":"ROUND($R8*N8,0)","v":0},null,null,null,null,null,null,{"$f":"IF(C8<>\"\",1,0)","v":0},0,0]
[{"$f":"IF(AF9<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF10:AF$42)>0,IF(AF9=1,MAX(B$6:B8)+AF9,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B8)+1)),MAX(B$6:B8)+1)","v":3},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF11:AF$42)>0,IF(AF10=1,MAX(B$6:B9)+AF10,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B9)+1)),MAX(B$6:B9)+1)","v":4},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF12:AF$42)>0,IF(AF11=1,MAX(B$6:B10)+AF11,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B10)+1)),MAX(B$6:B10)+1)","v":5},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF13:AF$42)>0,IF(AF12=1,MAX(B$6:B11)+AF12,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B11)+1)),MAX(B$6:B11)+1)","v":6},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF14:AF$42)>0,IF(AF13=1,MAX(B$6:B12)+AF13,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B12)+1)),MAX(B$6:B12)+1)","v":7},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF15:AF$42)>0,IF(AF14=1,MAX(B$6:B13)+AF14,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B13)+1)),MAX(B$6:B13)+1)","v":8},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF16:AF$42)>0,IF(AF15=1,MAX(B$6:B14)+AF15,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B14)+1)),MAX(B$6:B14)+1)","v":9},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF17:AF$42)>0,IF(AF16=1,MAX(B$6:B15)+AF16,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B15)+1)),MAX(B$6:B15)+1)","v":10},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF18:AF$42)>0,IF(AF17=1,MAX(B$6:B16)+AF17,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B16)+1)),MAX(B$6:B16)+1)","v":11},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF19:AF$42)>0,IF(AF18=1,MAX(B$6:B17)+AF18,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B17)+1)),MAX(B$6:B17)+1)","v":12},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF20:AF$42)>0,IF(AF19=1,MAX(B$6:B18)+AF19,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B18)+1)),MAX(B$6:B18)+1)","v":13},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF21:AF$42)>0,IF(AF20=1,MAX(B$6:B19)+AF20,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B19)+1)),MAX(B$6:B19)+1)","v":14},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF22:AF$42)>0,IF(AF21=1,MAX(B$6:B20)+AF21,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B20)+1)),MAX(B$6:B20)+1)","v":15},null,null,null,null,null,null,{"$f":"ROUND(G21*H21,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF23:AF$42)>0,IF(AF22=1,MAX(B$6:B21)+AF22,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B21)+1)),MAX(B$6:B21)+1)","v":16},null,null,null,null,null,null,{"$f":"ROUND(G22*H22,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF24:AF$42)>0,IF(AF23=1,MAX(B$6:B22)+AF23,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B22)+1)),MAX(B$6:B22)+1)","v":17},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF25:AF$42)>0,IF(AF24=1,MAX(B$6:B23)+AF24,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B23)+1)),MAX(B$6:B23)+1)","v":18},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF26:AF$42)>0,IF(AF25=1,MAX(B$6:B24)+AF25,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B24)+1)),MAX(B$6:B24)+1)","v":19},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF27:AF$42)>0,IF(AF26=1,MAX(B$6:B25)+AF26,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B25)+1)),MAX(B$6:B25)+1)","v":20},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF28:AF$42)>0,IF(AF27=1,MAX(B$6:B26)+AF27,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B26)+1)),MAX(B$6:B26)+1)","v":21},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF29:AF$42)>0,IF(AF28=1,MAX(B$6:B27)+AF28,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B27)+1)),MAX(B$6:B27)+1)","v":22},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF30:AF$42)>0,IF(AF29=1,MAX(B$6:B28)+AF29,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B28)+1)),MAX(B$6:B28)+1)","v":23},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF31:AF$42)>0,IF(AF30=1,MAX(B$6:B29)+AF30,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B29)+1)),MAX(B$6:B29)+1)","v":24},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF32:AF$42)>0,IF(AF31=1,MAX(B$6:B30)+AF31,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B30)+1)),MAX(B$6:B30)+1)","v":25},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF33:AF$42)>0,IF(AF32=1,MAX(B$6:B31)+AF32,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B31)+1)),MAX(B$6:B31)+1)","v":26},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF34:AF$42)>0,IF(AF33=1,MAX(B$6:B32)+AF33,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B32)+1)),MAX(B$6:B32)+1)","v":27},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF35:AF$42)>0,IF(AF34=1,MAX(B$6:B33)+AF34,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B33)+1)),MAX(B$6:B33)+1)","v":28},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF36:AF$42)>0,IF(AF35=1,MAX(B$6:B34)+AF35,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B34)+1)),MAX(B$6:B34)+1)","v":29},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF37:AF$42)>0,IF(AF36=1,MAX(B$6:B35)+AF36,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B35)+1)),MAX(B$6:B35)+1)","v":30},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF38:AF$42)>0,IF(AF37=1,MAX(B$6:B36)+AF37,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B36)+1)),MAX(B$6:B36)+1)","v":31},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF39:AF$42)>0,IF(AF38=1,MAX(B$6:B37)+AF38,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B37)+1)),MAX(B$6:B37)+1)","v":32},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF40:AF$42)>0,IF(AF39=1,MAX(B$6:B38)+AF39,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B38)+1)),MAX(B$6:B38)+1)","v":33},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF41:AF$42)>0,IF(AF40=1,MAX(B$6:B39)+AF40,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B39)+1)),MAX(B$6:B39)+1)","v":34},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF42:AF$42)>0,IF(AF41=1,MAX(B$6:B40)+AF41,IF(SUM(AF$6:AF$42)>0,0,MAX(B$6:B40)+1)),MAX(B$6:B40)+1)","v":35},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["Y"]
["Y",null,null,null,null,null,null,null,"TOTAL EMPLOYEE SALARY AND FRINGE",null,null,null,null,null,null,{"$f":"SUM(P5:P42)","v":0},{"$f":"SUM(Q5:Q42)","v":0},{"$f":"SUM(R5:R42)","v":0},null,null,null,{"$f":"SUM(V5:V42)","v":0},{"$f":"SUM(W5:W42)","v":0}]
[{"$f":"IF(COUNTIF(A45:A79,\"Y\")>0,\"Y\",\"N\")","v":"N"},null,"CONTRACTED STAFF",null,null,null,null,null,null,null,null,null,"These three must total 100% per contractor"]
[{"$f":"IF(AF45<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF46:AF$80)>0,IF(AF45=1,MAX(B$44:B44)+AF45,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B44)+1)),MAX(B$44:B44)+1)","v":1},null,null,null,null,null,null,{"$f":"ROUND(G45*H45,0)","v":0},{"$f":"G45+I45","v":0},null,null,null,null,null,{"$f":"ROUND(K45*L45,3)","v":0},{"$f":"ROUND((K45*2080)*L45/52,1)","v":0},{"$f":"ROUND(J45*L45,0)","v":0},null,null,null,{"$f":"ROUND($R45*M45,0)","v":0},{"$f":"ROUND($R45*N45,0)","v":0},null,null,null,null,null,null,0,{"$f":"IF(R45<>0,1,0)","v":0},{"$f":"IF(SUM(AD45:AE45)>0,1,0)","v":0}]
[{"$f":"IF(AF46<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF47:AF$80)>0,IF(AF46=1,MAX(B$44:B45)+AF46,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B45)+1)),MAX(B$44:B45)+1)","v":2},null,null,null,null,null,null,{"$f":"ROUND(G46*H46,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
[{"$f":"IF(AF47<>0,\"Y\",\"N\")","v":"N"},{"$f":"IF(SUM(AF48:AF$80)>0,IF(AF47=1,MAX(B$44:B46)+AF47,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B46)+1)),MAX(B$44:B46)+1)","v":3},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF49:AF$80)>0,IF(AF48=1,MAX(B$44:B47)+AF48,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B47)+1)),MAX(B$44:B47)+1)","v":4},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF50:AF$80)>0,IF(AF49=1,MAX(B$44:B48)+AF49,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B48)+1)),MAX(B$44:B48)+1)","v":5},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF51:AF$80)>0,IF(AF50=1,MAX(B$44:B49)+AF50,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B49)+1)),MAX(B$44:B49)+1)","v":6},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF52:AF$80)>0,IF(AF51=1,MAX(B$44:B50)+AF51,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B50)+1)),MAX(B$44:B50)+1)","v":7},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF53:AF$80)>0,IF(AF52=1,MAX(B$44:B51)+AF52,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B51)+1)),MAX(B$44:B51)+1)","v":8},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF54:AF$80)>0,IF(AF53=1,MAX(B$44:B52)+AF53,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B52)+1)),MAX(B$44:B52)+1)","v":9},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF55:AF$80)>0,IF(AF54=1,MAX(B$44:B53)+AF54,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B53)+1)),MAX(B$44:B53)+1)","v":10},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF56:AF$80)>0,IF(AF55=1,MAX(B$44:B54)+AF55,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B54)+1)),MAX(B$44:B54)+1)","v":11},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF57:AF$80)>0,IF(AF56=1,MAX(B$44:B55)+AF56,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B55)+1)),MAX(B$44:B55)+1)","v":12},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF58:AF$80)>0,IF(AF57=1,MAX(B$44:B56)+AF57,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B56)+1)),MAX(B$44:B56)+1)","v":13},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF59:AF$80)>0,IF(AF58=1,MAX(B$44:B57)+AF58,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B57)+1)),MAX(B$44:B57)+1)","v":14},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF60:AF$80)>0,IF(AF59=1,MAX(B$44:B58)+AF59,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B58)+1)),MAX(B$44:B58)+1)","v":15},null,null,null,null,null,null,{"$f":"ROUND(G59*H59,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF61:AF$80)>0,IF(AF60=1,MAX(B$44:B59)+AF60,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B59)+1)),MAX(B$44:B59)+1)","v":16},null,null,null,null,null,null,{"$f":"ROUND(G60*H60,0)","v":0},0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF62:AF$80)>0,IF(AF61=1,MAX(B$44:B60)+AF61,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B60)+1)),MAX(B$44:B60)+1)","v":17},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF63:AF$80)>0,IF(AF62=1,MAX(B$44:B61)+AF62,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B61)+1)),MAX(B$44:B61)+1)","v":18},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF64:AF$80)>0,IF(AF63=1,MAX(B$44:B62)+AF63,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B62)+1)),MAX(B$44:B62)+1)","v":19},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF65:AF$80)>0,IF(AF64=1,MAX(B$44:B63)+AF64,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B63)+1)),MAX(B$44:B63)+1)","v":20},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF66:AF$80)>0,IF(AF65=1,MAX(B$44:B64)+AF65,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B64)+1)),MAX(B$44:B64)+1)","v":21},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF67:AF$80)>0,IF(AF66=1,MAX(B$44:B65)+AF66,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B65)+1)),MAX(B$44:B65)+1)","v":22},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF68:AF$80)>0,IF(AF67=1,MAX(B$44:B66)+AF67,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B66)+1)),MAX(B$44:B66)+1)","v":23},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF69:AF$80)>0,IF(AF68=1,MAX(B$44:B67)+AF68,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B67)+1)),MAX(B$44:B67)+1)","v":24},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF70:AF$80)>0,IF(AF69=1,MAX(B$44:B68)+AF69,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B68)+1)),MAX(B$44:B68)+1)","v":25},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF71:AF$80)>0,IF(AF70=1,MAX(B$44:B69)+AF70,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B69)+1)),MAX(B$44:B69)+1)","v":26},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF72:AF$80)>0,IF(AF71=1,MAX(B$44:B70)+AF71,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B70)+1)),MAX(B$44:B70)+1)","v":27},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF73:AF$80)>0,IF(AF72=1,MAX(B$44:B71)+AF72,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B71)+1)),MAX(B$44:B71)+1)","v":28},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF74:AF$80)>0,IF(AF73=1,MAX(B$44:B72)+AF73,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B72)+1)),MAX(B$44:B72)+1)","v":29},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF75:AF$80)>0,IF(AF74=1,MAX(B$44:B73)+AF74,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B73)+1)),MAX(B$44:B73)+1)","v":30},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"IF(C74<>\"\",1,0)","v":0},{"$f":"IF(R74<>0,1,0)","v":0},0]
["N",{"$f":"IF(SUM(AF76:AF$80)>0,IF(AF75=1,MAX(B$44:B74)+AF75,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B74)+1)),MAX(B$44:B74)+1)","v":31},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF77:AF$80)>0,IF(AF76=1,MAX(B$44:B75)+AF76,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B75)+1)),MAX(B$44:B75)+1)","v":32},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF78:AF$80)>0,IF(AF77=1,MAX(B$44:B76)+AF77,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B76)+1)),MAX(B$44:B76)+1)","v":33},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF79:AF$80)>0,IF(AF78=1,MAX(B$44:B77)+AF78,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B77)+1)),MAX(B$44:B77)+1)","v":34},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["N",{"$f":"IF(SUM(AF80:AF$80)>0,IF(AF79=1,MAX(B$44:B78)+AF79,IF(SUM(AF$44:AF$80)>0,0,MAX(B$44:B78)+1)),MAX(B$44:B78)+1)","v":35},null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,0]
["Y"]
["Y",null,null,null,null,null,null,null,"TOTAL CONTRACTED STAFF",null,null,null,null,null,null,{"$f":"SUM(P44:P80)","v":0},{"$f":"SUM(Q44:Q80)","v":0},{"$f":"SUM(R44:R80)","v":0},null,null,null,{"$f":"SUM(V44:V80)","v":0},{"$f":"SUM(W44:W80)","v":0}]

{"sheet":"4 Program Expenses","index":3,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[[16,4,16,5],[3,1,3,5],[0,18,4,18],[25,4,25,5],[0,16,4,16],[23,4,23,5],[0,17,4,17],[5,4,5,5],[6,4,6,5],[4,4,4,5],[0,1,2,4],[0,5,0,6],[1,5,1,6],[2,5,2,6],[19,4,19,5],[17,4,17,5],[7,4,7,5],[20,4,20,5],[29,4,29,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[21,4,21,5],[26,4,26,5],[27,4,27,5],[22,4,22,5],[24,4,24,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[28,4,28,5],[18,4,18,5]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,null,null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"},null,null,null,null,null,null,null,null,null,null,"Expense not blank","Amount not blank","Key cells not blank"]
["Y",null,null,null,null,"Program Expenses"]
["Y"]
["Y",{"$f":"IF((SUM(Q8:Q31)+SUM(R8:R31))>0,\"\",\"*Include expenses for supplies/materials and programming-related contracts here\")","v":"*Include expenses for supplies/materials and programming-related contracts here"},null,null,null,null,{"$f":"TODAY()","v":44619}]
["Y",null,"Expense","% Related to PSE","Description and Purpose",null,"Amount",null,null,null,null,null,null,null,"PSE Expense"]
[{"$f":"IF(C6<>0,\"Y\",IF(G6<>0,\"Y\",\"N\"))","v":"Y"},{"$f":"IF(SUM(S7:S$31)>0,IF(S6=1,MAX(B$5:B5)+S6,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B5)+1)),MAX(B$5:B5)+1)","v":1},"Postage",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D6*G6,0)","v":0},null,{"$f":"IF(C6<>\"\",1,0)","v":1},{"$f":"IF(G6<>0,1,0)","v":0},{"$f":"IF(SUM(Q6:R6)>0,1,0)","v":1}]
["N",{"$f":"IF(SUM(S8:S$31)>0,IF(S7=1,MAX(B$5:B6)+S7,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B6)+1)),MAX(B$5:B6)+1)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D7*G7,0)","v":0},null,0,0,{"$f":"IF(SUM(Q7:R7)>0,1,0)","v":0}]
[{"$f":"IF(C8<>0,\"Y\",IF(G8<>0,\"Y\",\"N\"))","v":"N"},{"$f":"IF(SUM(S9:S$31)>0,IF(S8=1,MAX(B$5:B7)+S8,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B7)+1)),MAX(B$5:B7)+1)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D8*G8,0)","v":0},null,0,0,{"$f":"IF(SUM(Q8:R8)>0,1,0)","v":0}]
["N",{"$f":"IF(SUM(S10:S$31)>0,IF(S9=1,MAX(B$5:B8)+S9,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B8)+1)),MAX(B$5:B8)+1)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S11:S$31)>0,IF(S10=1,MAX(B$5:B9)+S10,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B9)+1)),MAX(B$5:B9)+1)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S12:S$31)>0,IF(S11=1,MAX(B$5:B10)+S11,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B10)+1)),MAX(B$5:B10)+1)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S13:S$31)>0,IF(S12=1,MAX(B$5:B11)+S12,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B11)+1)),MAX(B$5:B11)+1)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S14:S$31)>0,IF(S13=1,MAX(B$5:B12)+S13,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B12)+1)),MAX(B$5:B12)+1)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S15:S$31)>0,IF(S14=1,MAX(B$5:B13)+S14,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B13)+1)),MAX(B$5:B13)+1)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S16:S$31)>0,IF(S15=1,MAX(B$5:B14)+S15,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B14)+1)),MAX(B$5:B14)+1)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(C15<>\"\",1,0)","v":0},{"$f":"IF(G15<>0,1,0)","v":0},0]
["N",{"$f":"IF(SUM(S17:S$31)>0,IF(S16=1,MAX(B$5:B15)+S16,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B15)+1)),MAX(B$5:B15)+1)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S18:S$31)>0,IF(S17=1,MAX(B$5:B16)+S17,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B16)+1)),MAX(B$5:B16)+1)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S19:S$31)>0,IF(S18=1,MAX(B$5:B17)+S18,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B17)+1)),MAX(B$5:B17)+1)","v":13},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S20:S$31)>0,IF(S19=1,MAX(B$5:B18)+S19,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B18)+1)),MAX(B$5:B18)+1)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S21:S$31)>0,IF(S20=1,MAX(B$5:B19)+S20,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B19)+1)),MAX(B$5:B19)+1)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S22:S$31)>0,IF(S21=1,MAX(B$5:B20)+S21,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B20)+1)),MAX(B$5:B20)+1)","v":16},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S23:S$31)>0,IF(S22=1,MAX(B$5:B21)+S22,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B21)+1)),MAX(B$5:B21)+1)","v":17},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S24:S$31)>0,IF(S23=1,MAX(B$5:B22)+S23,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B22)+1)),MAX(B$5:B22)+1)","v":18},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S25:S$31)>0,IF(S24=1,MAX(B$5:B23)+S24,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B23)+1)),MAX(B$5:B23)+1)","v":19},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S26:S$31)>0,IF(S25=1,MAX(B$5:B24)+S25,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B24)+1)),MAX(B$5:B24)+1)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S27:S$31)>0,IF(S26=1,MAX(B$5:B25)+S26,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B25)+1)),MAX(B$5:B25)+1)","v":21},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S28:S$31)>0,IF(S27=1,MAX(B$5:B26)+S27,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B26)+1)),MAX(B$5:B26)+1)","v":22},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S29:S$31)>0,IF(S28=1,MAX(B$5:B27)+S28,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B27)+1)),MAX(B$5:B27)+1)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S30:S$31)>0,IF(S29=1,MAX(B$5:B28)+S29,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B28)+1)),MAX(B$5:B28)+1)","v":24},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S31:S$31)>0,IF(S30=1,MAX(B$5:B29)+S30,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B29)+1)),MAX(B$5:B29)+1)","v":25},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["Y"]
["Y",null,null,null,null,null,{"$f":"SUM(G5:G31)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O5:O31)","v":0}]

{"sheet":"5 Travel","index":4,"n_rows":40,"n_cols":30,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,29,6,29],[33,1,33,3],[4,1,4,18],[32,1,32,3],[5,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[28,1,28,3],[29,1,29,3],[22,1,22,18],[27,1,27,3],[21,1,21,7],[30,1,30,3],[23,1,23,18],[24,1,24,7],[24,8,24,10],[24,11,24,13],[24,14,24,16],[24,17,25,17],[25,1,25,3],[26,1,26,3],[39,1,39,17],[38,1,38,18],[37,1,37,7],[36,1,36,3],[31,1,31,3],[35,1,35,3],[34,1,34,3],[10,1,10,6],[5,7,6,7],[0,1,2,10],[2,11,2,18],[0,11,0,18],[1,11,1,18],[5,17,6,17],[5,8,5,10],[5,11,5,13],[5,14,5,16],[3,1,3,18]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,null,null,null,null,null,null,null,null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"}]
["Y",null,null,null,null,null,null,null,null,null,null,"Travel"]
["Y"]
["Y",{"$f":"TODAY()","v":44619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSE Expense"]
["Y","Local Program Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg fee, meal days, per diem, lodging days, lodging rate - no # attending"]
["Y","Purpose of Travel",null,null,null,null,null,"% Related to PSE","Mileage",null,null,"Meals",null,null,"Lodging",null,null,"Other: tolls, tips, etc."]
["Y",null,null,null,null,null,null,null,"# of Miles","Mileage Rate","Mileage Subtotal","# of Days","Per Diem","Meal Subtotal","# of Nights","Rate","Lodging Subtotal",null,"Total",null,null,null,null,null,null,"Conf, no city/state","Conf attend, no reg fee","Meal days, no per diem","Lodging days, no rate"]
["Y","Local Program Travel",null,null,null,null,null,null,null,0.58499999999999996,{"$f":"ROUND(I8*J8,0)","v":0},null,null,{"$f":"ROUND(L8*M8,0)","v":0},null,85,{"$f":"ROUND(O8*P8,0)","v":0},null,{"$f":"K8+N8+Q8+R8","v":0},null,null,null,null,{"$f":"ROUND(H8*S8,0)","v":0},null,null,null,{"$f":"IF(L8<>0,IF(M8=0,\"y\",\"n\"),\"n\")","v":"n"}]
[{"$f":"IF(B9<>0,\"Y\",IF(S9<>0,\"Y\",\"N\"))","v":"N"},null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,{"$f":"ROUND(H9*S9,0)","v":0},null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,{"$f":"K17+N17+Q17+R17","v":0},null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,{"$f":"K18+N18+Q18+R18","v":0},null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,{"$f":"K19+N19+Q19+R19","v":0},null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,{"$f":"K20+N20+Q20+R20","v":0},null,null,null,null,0,null,null,null,"n"]
["N",null,null,null,null,null,null,null,null,0.58499999999999996,0,null,null,0,null,85,0,null,0,null,null,null,null,0,null,null,null,"n"]
["Y",null,null,null,null,null,null,null,"Enter 0 if none",null,null,"Enter 0 if none",null,null,"Enter 0 if none",null,null,"Enter 0 if none",{"$f":"SUM(S8:S21)","v":0},null,null,null,null,{"$f":"SUM(X8:X21)","v":0},null,null,null,"y"]
["Y"]
["Y","Conference / Workshop Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L24<>0,IF(M24=0,\"y\",\"n\"),\"n\")","v":"n"}]
["Y","Conference/Workshop Information",null,null,null,null,null,null,"Mileage",null,null,"Meals",null,null,"Lodging",null,null,{"$f":"R6","v":"Other: tolls, tips, etc."},null,null,null,null,null,null,null,null,null,"y"]
["Y","Name of Conference",null,null,"City, State","# Staff Attending","Reg. Fee/ Person","Reg. Fee Subtotal",{"$f":"I7","v":"# of Miles"},"Mileage Rate","Mileage Subtotal","# of Days","Per Diem","Meal Subtotal","# of Nights","Rate","Lodging Subtotal",null,{"$f":"S7","v":"Total"},null,null,null,null,null,null,null,null,"n"]
["Y","SNAP-Ed University\n(2 required to attend)",null,null,null,null,null,{"$f":"ROUND(F27*G27,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I27*J27,0)","v":0},null,null,{"$f":"ROUND(F27*L27*M27,0)","v":0},null,null,null,null,{"$f":"H27+K27+N27+Q27+R27","v":0},null,{"$f":"IF(AD27=\"y\",\"Need to enter # Staff attending\",\"\")","v":""},null,null,null,null,{"$f":"IF(B27<>0,IF(E27=0,\"y\",\"n\"),\"n\")","v":"y"},{"$f":"IF(F27<>0,IF(G27=0,\"y\",\"n\"),\"n\")","v":"n"},"n",{"$f":"IF(O27<>0,IF(P27=0,\"y\",\"n\"),\"n\")","v":"n"},{"$f":"IF(F27<1,IF((G27+L27+M27+O27+P27)>0,\"y\",\"n\"),\"n\")","v":"n"}]
["Y","Choices Conference (encouraged)",null,null,null,null,null,{"$f":"ROUND(F28*G28,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I28*J28,0)","v":0},null,null,{"$f":"ROUND(F28*L28*M28,0)","v":0},null,null,null,null,0,null,{"$f":"IF(AD28=\"y\",\"Need to enter # Staff attending\",\"\")","v":""},null,null,{"$f":"S28","v":0},null,null,{"$f":"IF(F28<>0,IF(G28=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n",{"$f":"IF(F28<1,IF((L28+M28+O28+P28)>0,\"y\",\"n\"),\"n\")","v":"n"}]
[{"$f":"IF(B29<>0,\"Y\",IF(S29<>0,\"Y\",\"N\"))","v":"N"},null,null,null,null,null,null,0,null,0.58499999999999996,0,null,null,0,null,null,{"$f":"ROUND(F29*O29*P29,0)","v":0},null,0,null,"",null,null,null,null,{"$f":"IF(B29<>0,IF(E29=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n","n",{"$f":"IF(F29<1,IF((G29+L29+M29+O29+P29)>0,\"y\",\"n\"),\"n\")","v":"n"}]
["N",null,null,null,null,null,null,0,null,0.58499999999999996,0,null,null,0,null,null,{"$f":"ROUND(F30*O30*P30,0)","v":0},null,0,null,"",null,null,null,null,"n","n","n","n","n"]
["N",null,null,null,null,null,null,0,null,0.58499999999999996,0,null,null,0,null,null,0,null,0,null,"",null,null,null,null,"n","n","n","n","n"]
["N",null,null,null,null,null,null,{"$f":"ROUND(F32*G32,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I32*J32,0)","v":0},null,null,0,null,null,0,null,0,null,"",null,null,null,null,"n","n","n","n","n"]
["N",null,null,null,null,null,null,{"$f":"ROUND(F33*G33,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I33*J33,0)","v":0},null,null,{"$f":"ROUND(F33*L33*M33,0)","v":0},null,null,{"$f":"ROUND(F33*O33*P33,0)","v":0},null,{"$f":"H33+K33+N33+Q33+R33","v":0},null,"",null,null,null,null,{"$f":"IF(B33<>0,IF(E33=0,\"y\",\"n\"),\"n\")","v":"n"},{"$f":"IF(F33<>0,IF(G33=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n","n"]
["N",null,null,null,null,null,null,{"$f":"ROUND(F34*G34,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I34*J34,0)","v":0},null,null,{"$f":"ROUND(F34*L34*M34,0)","v":0},null,null,{"$f":"ROUND(F34*O34*P34,0)","v":0},null,{"$f":"H34+K34+N34+Q34+R34","v":0},null,"",null,null,null,null,{"$f":"IF(B34<>0,IF(E34=0,\"y\",\"n\"),\"n\")","v":"n"},{"$f":"IF(F34<>0,IF(G34=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n","n"]
["N",null,null,null,null,null,null,{"$f":"ROUND(F35*G35,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I35*J35,0)","v":0},null,null,{"$f":"ROUND(F35*L35*M35,0)","v":0},null,null,{"$f":"ROUND(F35*O35*P35,0)","v":0},null,{"$f":"H35+K35+N35+Q35+R35","v":0},null,"",null,null,null,null,{"$f":"IF(B35<>0,IF(E35=0,\"y\",\"n\"),\"n\")","v":"n"},{"$f":"IF(F35<>0,IF(G35=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n","n"]
["N",null,null,null,null,null,null,{"$f":"ROUND(F36*G36,0)","v":0},null,0.58499999999999996,{"$f":"ROUND(I36*J36,0)","v":0},null,null,{"$f":"ROUND(F36*L36*M36,0)","v":0},null,null,{"$f":"ROUND(F36*O36*P36,0)","v":0},null,{"$f":"H36+K36+N36+Q36+R36","v":0},null,"",null,null,null,null,{"$f":"IF(B36<>0,IF(E36=0,\"y\",\"n\"),\"n\")","v":"n"},{"$f":"IF(F36<>0,IF(G36=0,\"y\",\"n\"),\"n\")","v":"n"},"n","n","n"]
["N",null,null,null,null,null,null,0,null,0.58499999999999996,0,null,null,0,null,null,0,null,0,null,"",null,null,null,null,"n","n","n","n","n"]
["Y",null,null,null,null,null,null,null,"Enter 0 if none",null,null,"Enter 0 if none",null,null,"Enter 0 if none",null,null,"Enter 0 if none",{"$f":"SUM(S27:S37)","v":0},null,null,null,null,{"$f":"SUM(X27:X37)","v":0}]
["Y"]
["Y","TOTAL TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22+S38","v":0},null,null,null,null,{"$f":"X22+X38","v":0}]

{"sheet":"6 Admin-Space-Misc","index":5,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,16,4,16],[0,17,4,17],[0,18,4,18],[4,4,4,5],[12,4,12,5],[0,5,0,6],[1,5,1,6],[2,5,2,6],[3,1,3,6],[5,4,5,5],[0,1,2,4],[13,4,13,5],[14,4,14,5],[10,4,10,5],[11,4,11,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,null,null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"},null,null,null,null,null,null,null,null,null,null,"Expense not blank","Amount not blank","Key cells not blank"]
["Y",null,null,null,null,"Administrative / Space / Miscellaneous"]
["Y"]
["Y",{"$f":"TODAY()","v":44619}]
["Y",null,"Expense","% Related to PSE","Description and Purpose",null,"Amount",null,null,null,null,null,null,null,"PSE Expense"]
["Y",{"$f":"IF(SUM(S7:S$31)>0,IF(S6=1,MAX(B$5:B5)+S6,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B5)+1)),MAX(B$5:B5)+1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D6*G6,0)","v":0},null,{"$f":"IF(C6<>\"\",1,0)","v":0},{"$f":"IF(G6<>0,1,0)","v":0},{"$f":"IF(SUM(Q6:R6)>0,1,0)","v":0}]
[{"$f":"IF(C7<>0,\"Y\",IF(G7<>0,\"Y\",\"N\"))","v":"N"},{"$f":"IF(SUM(S8:S$31)>0,IF(S7=1,MAX(B$5:B6)+S7,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B6)+1)),MAX(B$5:B6)+1)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D7*G7,0)","v":0},null,{"$f":"IF(C7<>\"\",1,0)","v":0},{"$f":"IF(G7<>0,1,0)","v":0},0]
["N",{"$f":"IF(SUM(S9:S$31)>0,IF(S8=1,MAX(B$5:B7)+S8,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B7)+1)),MAX(B$5:B7)+1)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(C8<>\"\",1,0)","v":0},{"$f":"IF(G8<>0,1,0)","v":0},0]
["N",{"$f":"IF(SUM(S10:S$31)>0,IF(S9=1,MAX(B$5:B8)+S9,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B8)+1)),MAX(B$5:B8)+1)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S11:S$31)>0,IF(S10=1,MAX(B$5:B9)+S10,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B9)+1)),MAX(B$5:B9)+1)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S12:S$31)>0,IF(S11=1,MAX(B$5:B10)+S11,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B10)+1)),MAX(B$5:B10)+1)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S13:S$31)>0,IF(S12=1,MAX(B$5:B11)+S12,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B11)+1)),MAX(B$5:B11)+1)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S14:S$31)>0,IF(S13=1,MAX(B$5:B12)+S13,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B12)+1)),MAX(B$5:B12)+1)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S15:S$31)>0,IF(S14=1,MAX(B$5:B13)+S14,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B13)+1)),MAX(B$5:B13)+1)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["N",{"$f":"IF(SUM(S16:S$31)>0,IF(S15=1,MAX(B$5:B14)+S15,IF(SUM(S$5:S$31)>0,0,MAX(B$5:B14)+1)),MAX(B$5:B14)+1)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
["Y"]
["Y",null,null,null,null,null,{"$f":"SUM(G5:G16)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O5:O16)","v":0}]

{"sheet":"Staff Admin & Pgm","index":6,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":false,"merged":[[4,7,5,7],[0,1,2,2],[0,3,0,7],[1,3,1,7],[2,3,2,7],[3,1,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"}]
["Y",null,null,"Staffing & Admin or Program Delivery"]
["Y"]
["Y",{"$f":"TODAY()","v":44619}]
["Y",null,"Position Title","FTE's Committed to SNAP-Ed","Description of Job Duties",null,null,"Total SNAP-Ed Salary, Benefits & Wages"]
["Y",null,null,null,"% SNAP-Ed Time Spent on Program Admin","% SNAP-Ed Time Spent on PSE","% SNAP-Ed Time Spent on Direct Ed"]
["Y",null,"EMPLOYEES"]
[{"$f":"IF(C8<>\"\",\"Y\",IF(H8<0.1,\"Y\",\"N\"))","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B7","v":1},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!D7,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!P7,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!M7,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!N7,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!O7,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D7<>0,'3 Staffing-Employee & Contract'!R7,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B8","v":2},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!D8,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!P8,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!M8,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!N8,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!O8,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D8<>0,'3 Staffing-Employee & Contract'!R8,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B9","v":3},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!D9,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!P9,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!M9,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!N9,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!O9,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D9<>0,'3 Staffing-Employee & Contract'!R9,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B10","v":4},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!D10,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!P10,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!M10,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!N10,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!O10,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D10<>0,'3 Staffing-Employee & Contract'!R10,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B11","v":5},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!D11,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!P11,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!M11,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!N11,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!O11,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D11<>0,'3 Staffing-Employee & Contract'!R11,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B12","v":6},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!D12,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!P12,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!M12,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!N12,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!O12,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D12<>0,'3 Staffing-Employee & Contract'!R12,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B13","v":7},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!D13,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!P13,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!M13,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!N13,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!O13,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D13<>0,'3 Staffing-Employee & Contract'!R13,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B14","v":8},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!D14,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!P14,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!M14,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!N14,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!O14,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D14<>0,'3 Staffing-Employee & Contract'!R14,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B15","v":9},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!D15,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!P15,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!M15,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!N15,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!O15,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D15<>0,'3 Staffing-Employee & Contract'!R15,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B16","v":10},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!D16,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!P16,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!M16,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!N16,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!O16,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D16<>0,'3 Staffing-Employee & Contract'!R16,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B17","v":11},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!D17,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!P17,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!M17,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!N17,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!O17,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D17<>0,'3 Staffing-Employee & Contract'!R17,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B18","v":12},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!D18,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!P18,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!M18,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!N18,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!O18,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D18<>0,'3 Staffing-Employee & Contract'!R18,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B19","v":13},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!D19,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!P19,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!M19,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!N19,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!O19,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D19<>0,'3 Staffing-Employee & Contract'!R19,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B20","v":14},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!D20,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!P20,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!M20,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!N20,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!O20,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D20<>0,'3 Staffing-Employee & Contract'!R20,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B21","v":15},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!D21,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!P21,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!M21,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!N21,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!O21,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D21<>0,'3 Staffing-Employee & Contract'!R21,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B22","v":16},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!D22,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!P22,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!M22,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!N22,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!O22,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D22<>0,'3 Staffing-Employee & Contract'!R22,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B23","v":17},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!D23,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!P23,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!M23,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!N23,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!O23,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D23<>0,'3 Staffing-Employee & Contract'!R23,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B24","v":18},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!D24,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!P24,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!M24,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!N24,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!O24,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D24<>0,'3 Staffing-Employee & Contract'!R24,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B25","v":19},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!D25,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!P25,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!M25,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!N25,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!O25,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D25<>0,'3 Staffing-Employee & Contract'!R25,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B26","v":20},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!D26,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!P26,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!M26,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!N26,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!O26,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D26<>0,'3 Staffing-Employee & Contract'!R26,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B27","v":21},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!D27,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!P27,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!M27,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!N27,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!O27,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D27<>0,'3 Staffing-Employee & Contract'!R27,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B28","v":22},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!D28,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!P28,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!M28,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!N28,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!O28,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D28<>0,'3 Staffing-Employee & Contract'!R28,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B29","v":23},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!D29,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!P29,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!M29,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!N29,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!O29,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D29<>0,'3 Staffing-Employee & Contract'!R29,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B30","v":24},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!D30,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!P30,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!M30,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!N30,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!O30,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D30<>0,'3 Staffing-Employee & Contract'!R30,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B31","v":25},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!D31,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!P31,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!M31,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!N31,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!O31,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D31<>0,'3 Staffing-Employee & Contract'!R31,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B32","v":26},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!D32,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!P32,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!M32,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!N32,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!O32,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D32<>0,'3 Staffing-Employee & Contract'!R32,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B33","v":27},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!D33,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!P33,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!M33,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!N33,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!O33,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D33<>0,'3 Staffing-Employee & Contract'!R33,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B34","v":28},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!D34,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!P34,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!M34,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!N34,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!O34,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D34<>0,'3 Staffing-Employee & Contract'!R34,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B35","v":29},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!D35,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!P35,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!M35,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!N35,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!O35,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D35<>0,'3 Staffing-Employee & Contract'!R35,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B36","v":30},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!D36,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!P36,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!M36,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!N36,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!O36,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D36<>0,'3 Staffing-Employee & Contract'!R36,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B37","v":31},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!D37,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!P37,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!M37,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!N37,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!O37,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D37<>0,'3 Staffing-Employee & Contract'!R37,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B38","v":32},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!D38,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!P38,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!M38,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!N38,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!O38,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D38<>0,'3 Staffing-Employee & Contract'!R38,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B39","v":33},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!D39,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!P39,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!M39,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!N39,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!O39,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D39<>0,'3 Staffing-Employee & Contract'!R39,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B40","v":34},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!D40,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!P40,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!M40,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!N40,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!O40,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D40<>0,'3 Staffing-Employee & Contract'!R40,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B41","v":35},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!D41,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!P41,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!M41,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!N41,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!O41,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D41<>0,'3 Staffing-Employee & Contract'!R41,\" \")","v":" "}]
[{"$f":"IF(COUNTIF(A44:A78,\"Y\")>0,\"Y\",\"N\")","v":"N"},null,"CONTRACTED STAFF"]
[{"$f":"IF(C44<>\"\",\"Y\",IF(H44<0.1,\"Y\",\"N\"))","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B45","v":1},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!D45,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!P45,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!M45,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!N45,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!O45,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D45<>0,'3 Staffing-Employee & Contract'!R45,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B46","v":2},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!D46,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!P46,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!M46,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!N46,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!O46,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D46<>0,'3 Staffing-Employee & Contract'!R46,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B47","v":3},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!D47,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!P47,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!M47,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!N47,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!O47,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D47<>0,'3 Staffing-Employee & Contract'!R47,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B48","v":4},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!D48,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!P48,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!M48,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!N48,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!O48,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D48<>0,'3 Staffing-Employee & Contract'!R48,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B49","v":5},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!D49,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!P49,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!M49,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!N49,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!O49,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D49<>0,'3 Staffing-Employee & Contract'!R49,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B50","v":6},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!D50,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!P50,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!M50,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!N50,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!O50,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D50<>0,'3 Staffing-Employee & Contract'!R50,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B51","v":7},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!D51,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!P51,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!M51,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!N51,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!O51,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D51<>0,'3 Staffing-Employee & Contract'!R51,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B52","v":8},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!D52,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!P52,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!M52,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!N52,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!O52,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D52<>0,'3 Staffing-Employee & Contract'!R52,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B53","v":9},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!D53,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!P53,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!M53,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!N53,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!O53,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D53<>0,'3 Staffing-Employee & Contract'!R53,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B54","v":10},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!D54,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!P54,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!M54,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!N54,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!O54,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D54<>0,'3 Staffing-Employee & Contract'!R54,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B55","v":11},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!D55,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!P55,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!M55,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!N55,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!O55,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D55<>0,'3 Staffing-Employee & Contract'!R55,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B56","v":12},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!D56,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!P56,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!M56,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!N56,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!O56,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D56<>0,'3 Staffing-Employee & Contract'!R56,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B57","v":13},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!D57,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!P57,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!M57,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!N57,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!O57,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D57<>0,'3 Staffing-Employee & Contract'!R57,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B58","v":14},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!D58,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!P58,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!M58,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!N58,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!O58,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D58<>0,'3 Staffing-Employee & Contract'!R58,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B59","v":15},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!D59,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!P59,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!M59,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!N59,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!O59,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D59<>0,'3 Staffing-Employee & Contract'!R59,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B60","v":16},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!D60,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!P60,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!M60,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!N60,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!O60,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D60<>0,'3 Staffing-Employee & Contract'!R60,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B61","v":17},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!D61,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!P61,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!M61,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!N61,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!O61,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D61<>0,'3 Staffing-Employee & Contract'!R61,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B62","v":18},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!D62,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!P62,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!M62,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!N62,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!O62,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D62<>0,'3 Staffing-Employee & Contract'!R62,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B63","v":19},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!D63,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!P63,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!M63,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!N63,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!O63,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D63<>0,'3 Staffing-Employee & Contract'!R63,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B64","v":20},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!D64,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!P64,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!M64,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!N64,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!O64,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D64<>0,'3 Staffing-Employee & Contract'!R64,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B65","v":21},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!D65,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!P65,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!M65,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!N65,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!O65,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D65<>0,'3 Staffing-Employee & Contract'!R65,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B66","v":22},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!D66,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!P66,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!M66,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!N66,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!O66,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D66<>0,'3 Staffing-Employee & Contract'!R66,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B67","v":23},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!D67,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!P67,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!M67,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!N67,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!O67,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D67<>0,'3 Staffing-Employee & Contract'!R67,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B68","v":24},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!D68,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!P68,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!M68,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!N68,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!O68,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D68<>0,'3 Staffing-Employee & Contract'!R68,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B69","v":25},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!D69,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!P69,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!M69,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!N69,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!O69,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D69<>0,'3 Staffing-Employee & Contract'!R69,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B70","v":26},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!D70,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!P70,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!M70,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!N70,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!O70,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D70<>0,'3 Staffing-Employee & Contract'!R70,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B71","v":27},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!D71,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!P71,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!M71,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!N71,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!O71,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D71<>0,'3 Staffing-Employee & Contract'!R71,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B72","v":28},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!D72,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!P72,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!M72,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!N72,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!O72,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D72<>0,'3 Staffing-Employee & Contract'!R72,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B73","v":29},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!D73,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!P73,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!M73,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!N73,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!O73,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D73<>0,'3 Staffing-Employee & Contract'!R73,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B74","v":30},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!D74,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!P74,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!M74,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!N74,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!O74,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D74<>0,'3 Staffing-Employee & Contract'!R74,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B75","v":31},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!D75,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!P75,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!M75,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!N75,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!O75,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D75<>0,'3 Staffing-Employee & Contract'!R75,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B76","v":32},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!D76,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!P76,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!M76,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!N76,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!O76,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D76<>0,'3 Staffing-Employee & Contract'!R76,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B77","v":33},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!D77,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!P77,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!M77,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!N77,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!O77,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D77<>0,'3 Staffing-Employee & Contract'!R77,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B78","v":34},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!D78,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!P78,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!M78,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!N78,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!O78,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D78<>0,'3 Staffing-Employee & Contract'!R78,\" \")","v":" "}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B79","v":35},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!D79,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!P79,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!M79,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!N79,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!O79,\" \")","v":" "},{"$f":"IF('3 Staffing-Employee & Contract'!$D79<>0,'3 Staffing-Employee & Contract'!R79,\" \")","v":" "}]
["Y"]
["Y",null,"TOTALS",{"$f":"SUM(D6:D79)","v":0},null,null,null,{"$f":"SUM(H5:H79)","v":0}]

{"sheet":"Statement of Work","index":7,"n_rows":77,"n_cols":5,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,1,2,3],[3,1,3,4]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},null,null,{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"}]
["Y",null,null,null,"Statement of Work"]
["Y"]
["Y",{"$f":"TODAY()","v":44619}]
["Y",null,"Job Title","Number of Hours/Week","SNAP-Ed Job Duties"]
["Y",null,"EMPLOYEES"]
[{"$f":"IF(C7<>\"\",\"Y\",\"N\")","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B7","v":1},{"$f":"IF('3 Staffing-Employee & Contract'!D7<>0,'3 Staffing-Employee & Contract'!D7,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q7<>0,'3 Staffing-Employee & Contract'!Q7,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E7<>0,'3 Staffing-Employee & Contract'!E7,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B8","v":2},{"$f":"IF('3 Staffing-Employee & Contract'!D8<>0,'3 Staffing-Employee & Contract'!D8,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q8<>0,'3 Staffing-Employee & Contract'!Q8,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E8<>0,'3 Staffing-Employee & Contract'!E8,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B9","v":3},{"$f":"IF('3 Staffing-Employee & Contract'!D9<>0,'3 Staffing-Employee & Contract'!D9,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q9<>0,'3 Staffing-Employee & Contract'!Q9,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E9<>0,'3 Staffing-Employee & Contract'!E9,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B10","v":4},{"$f":"IF('3 Staffing-Employee & Contract'!D10<>0,'3 Staffing-Employee & Contract'!D10,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q10<>0,'3 Staffing-Employee & Contract'!Q10,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E10<>0,'3 Staffing-Employee & Contract'!E10,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B11","v":5},{"$f":"IF('3 Staffing-Employee & Contract'!D11<>0,'3 Staffing-Employee & Contract'!D11,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q11<>0,'3 Staffing-Employee & Contract'!Q11,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E11<>0,'3 Staffing-Employee & Contract'!E11,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B12","v":6},{"$f":"IF('3 Staffing-Employee & Contract'!D12<>0,'3 Staffing-Employee & Contract'!D12,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q12<>0,'3 Staffing-Employee & Contract'!Q12,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E12<>0,'3 Staffing-Employee & Contract'!E12,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B13","v":7},{"$f":"IF('3 Staffing-Employee & Contract'!D13<>0,'3 Staffing-Employee & Contract'!D13,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q13<>0,'3 Staffing-Employee & Contract'!Q13,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E13<>0,'3 Staffing-Employee & Contract'!E13,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B14","v":8},{"$f":"IF('3 Staffing-Employee & Contract'!D14<>0,'3 Staffing-Employee & Contract'!D14,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q14<>0,'3 Staffing-Employee & Contract'!Q14,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E14<>0,'3 Staffing-Employee & Contract'!E14,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B15","v":9},{"$f":"IF('3 Staffing-Employee & Contract'!D15<>0,'3 Staffing-Employee & Contract'!D15,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q15<>0,'3 Staffing-Employee & Contract'!Q15,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E15<>0,'3 Staffing-Employee & Contract'!E15,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B16","v":10},{"$f":"IF('3 Staffing-Employee & Contract'!D16<>0,'3 Staffing-Employee & Contract'!D16,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q16<>0,'3 Staffing-Employee & Contract'!Q16,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E16<>0,'3 Staffing-Employee & Contract'!E16,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B17","v":11},{"$f":"IF('3 Staffing-Employee & Contract'!D17<>0,'3 Staffing-Employee & Contract'!D17,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q17<>0,'3 Staffing-Employee & Contract'!Q17,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E17<>0,'3 Staffing-Employee & Contract'!E17,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B18","v":12},{"$f":"IF('3 Staffing-Employee & Contract'!D18<>0,'3 Staffing-Employee & Contract'!D18,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q18<>0,'3 Staffing-Employee & Contract'!Q18,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E18<>0,'3 Staffing-Employee & Contract'!E18,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B19","v":13},{"$f":"IF('3 Staffing-Employee & Contract'!D19<>0,'3 Staffing-Employee & Contract'!D19,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q19<>0,'3 Staffing-Employee & Contract'!Q19,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E19<>0,'3 Staffing-Employee & Contract'!E19,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B20","v":14},{"$f":"IF('3 Staffing-Employee & Contract'!D20<>0,'3 Staffing-Employee & Contract'!D20,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q20<>0,'3 Staffing-Employee & Contract'!Q20,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E20<>0,'3 Staffing-Employee & Contract'!E20,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B21","v":15},{"$f":"IF('3 Staffing-Employee & Contract'!D21<>0,'3 Staffing-Employee & Contract'!D21,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q21<>0,'3 Staffing-Employee & Contract'!Q21,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E21<>0,'3 Staffing-Employee & Contract'!E21,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B22","v":16},{"$f":"IF('3 Staffing-Employee & Contract'!D22<>0,'3 Staffing-Employee & Contract'!D22,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q22<>0,'3 Staffing-Employee & Contract'!Q22,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E22<>0,'3 Staffing-Employee & Contract'!E22,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B23","v":17},{"$f":"IF('3 Staffing-Employee & Contract'!D23<>0,'3 Staffing-Employee & Contract'!D23,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q23<>0,'3 Staffing-Employee & Contract'!Q23,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E23<>0,'3 Staffing-Employee & Contract'!E23,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B24","v":18},{"$f":"IF('3 Staffing-Employee & Contract'!D24<>0,'3 Staffing-Employee & Contract'!D24,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q24<>0,'3 Staffing-Employee & Contract'!Q24,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E24<>0,'3 Staffing-Employee & Contract'!E24,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B25","v":19},{"$f":"IF('3 Staffing-Employee & Contract'!D25<>0,'3 Staffing-Employee & Contract'!D25,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q25<>0,'3 Staffing-Employee & Contract'!Q25,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E25<>0,'3 Staffing-Employee & Contract'!E25,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B26","v":20},{"$f":"IF('3 Staffing-Employee & Contract'!D26<>0,'3 Staffing-Employee & Contract'!D26,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q26<>0,'3 Staffing-Employee & Contract'!Q26,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E26<>0,'3 Staffing-Employee & Contract'!E26,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B27","v":21},{"$f":"IF('3 Staffing-Employee & Contract'!D27<>0,'3 Staffing-Employee & Contract'!D27,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q27<>0,'3 Staffing-Employee & Contract'!Q27,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E27<>0,'3 Staffing-Employee & Contract'!E27,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B28","v":22},{"$f":"IF('3 Staffing-Employee & Contract'!D28<>0,'3 Staffing-Employee & Contract'!D28,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q28<>0,'3 Staffing-Employee & Contract'!Q28,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E28<>0,'3 Staffing-Employee & Contract'!E28,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B29","v":23},{"$f":"IF('3 Staffing-Employee & Contract'!D29<>0,'3 Staffing-Employee & Contract'!D29,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q29<>0,'3 Staffing-Employee & Contract'!Q29,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E29<>0,'3 Staffing-Employee & Contract'!E29,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B30","v":24},{"$f":"IF('3 Staffing-Employee & Contract'!D30<>0,'3 Staffing-Employee & Contract'!D30,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q30<>0,'3 Staffing-Employee & Contract'!Q30,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E30<>0,'3 Staffing-Employee & Contract'!E30,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B31","v":25},{"$f":"IF('3 Staffing-Employee & Contract'!D31<>0,'3 Staffing-Employee & Contract'!D31,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q31<>0,'3 Staffing-Employee & Contract'!Q31,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E31<>0,'3 Staffing-Employee & Contract'!E31,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B32","v":26},{"$f":"IF('3 Staffing-Employee & Contract'!D32<>0,'3 Staffing-Employee & Contract'!D32,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q32<>0,'3 Staffing-Employee & Contract'!Q32,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E32<>0,'3 Staffing-Employee & Contract'!E32,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B33","v":27},{"$f":"IF('3 Staffing-Employee & Contract'!D33<>0,'3 Staffing-Employee & Contract'!D33,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q33<>0,'3 Staffing-Employee & Contract'!Q33,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E33<>0,'3 Staffing-Employee & Contract'!E33,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B34","v":28},{"$f":"IF('3 Staffing-Employee & Contract'!D34<>0,'3 Staffing-Employee & Contract'!D34,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q34<>0,'3 Staffing-Employee & Contract'!Q34,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E34<>0,'3 Staffing-Employee & Contract'!E34,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B35","v":29},{"$f":"IF('3 Staffing-Employee & Contract'!D35<>0,'3 Staffing-Employee & Contract'!D35,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q35<>0,'3 Staffing-Employee & Contract'!Q35,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E35<>0,'3 Staffing-Employee & Contract'!E35,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B36","v":30},{"$f":"IF('3 Staffing-Employee & Contract'!D36<>0,'3 Staffing-Employee & Contract'!D36,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q36<>0,'3 Staffing-Employee & Contract'!Q36,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E36<>0,'3 Staffing-Employee & Contract'!E36,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B37","v":31},{"$f":"IF('3 Staffing-Employee & Contract'!D37<>0,'3 Staffing-Employee & Contract'!D37,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q37<>0,'3 Staffing-Employee & Contract'!Q37,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E37<>0,'3 Staffing-Employee & Contract'!E37,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B38","v":32},{"$f":"IF('3 Staffing-Employee & Contract'!D38<>0,'3 Staffing-Employee & Contract'!D38,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q38<>0,'3 Staffing-Employee & Contract'!Q38,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E38<>0,'3 Staffing-Employee & Contract'!E38,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B39","v":33},{"$f":"IF('3 Staffing-Employee & Contract'!D39<>0,'3 Staffing-Employee & Contract'!D39,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q39<>0,'3 Staffing-Employee & Contract'!Q39,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E39<>0,'3 Staffing-Employee & Contract'!E39,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B40","v":34},{"$f":"IF('3 Staffing-Employee & Contract'!D40<>0,'3 Staffing-Employee & Contract'!D40,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q40<>0,'3 Staffing-Employee & Contract'!Q40,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E40<>0,'3 Staffing-Employee & Contract'!E40,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B41","v":35},{"$f":"IF('3 Staffing-Employee & Contract'!D41<>0,'3 Staffing-Employee & Contract'!D41,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q41<>0,'3 Staffing-Employee & Contract'!Q41,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E41<>0,'3 Staffing-Employee & Contract'!E41,\"\")","v":""}]
[{"$f":"IF(COUNTIF(A43:A78,\"Y\")>0,\"Y\",\"N\")","v":"N"},null,"CONTRACTED STAFF"]
[{"$f":"IF(C43<>\"\",\"Y\",\"N\")","v":"N"},{"$f":"'3 Staffing-Employee & Contract'!B45","v":1},{"$f":"IF('3 Staffing-Employee & Contract'!D45<>0,'3 Staffing-Employee & Contract'!D45,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q45<>0,'3 Staffing-Employee & Contract'!Q45,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E45<>0,'3 Staffing-Employee & Contract'!E45,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B46","v":2},{"$f":"IF('3 Staffing-Employee & Contract'!D46<>0,'3 Staffing-Employee & Contract'!D46,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q46<>0,'3 Staffing-Employee & Contract'!Q46,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E46<>0,'3 Staffing-Employee & Contract'!E46,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B47","v":3},{"$f":"IF('3 Staffing-Employee & Contract'!D47<>0,'3 Staffing-Employee & Contract'!D47,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q47<>0,'3 Staffing-Employee & Contract'!Q47,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E47<>0,'3 Staffing-Employee & Contract'!E47,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B48","v":4},{"$f":"IF('3 Staffing-Employee & Contract'!D48<>0,'3 Staffing-Employee & Contract'!D48,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q48<>0,'3 Staffing-Employee & Contract'!Q48,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E48<>0,'3 Staffing-Employee & Contract'!E48,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B49","v":5},{"$f":"IF('3 Staffing-Employee & Contract'!D49<>0,'3 Staffing-Employee & Contract'!D49,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q49<>0,'3 Staffing-Employee & Contract'!Q49,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E49<>0,'3 Staffing-Employee & Contract'!E49,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B50","v":6},{"$f":"IF('3 Staffing-Employee & Contract'!D50<>0,'3 Staffing-Employee & Contract'!D50,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q50<>0,'3 Staffing-Employee & Contract'!Q50,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E50<>0,'3 Staffing-Employee & Contract'!E50,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B51","v":7},{"$f":"IF('3 Staffing-Employee & Contract'!D51<>0,'3 Staffing-Employee & Contract'!D51,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q51<>0,'3 Staffing-Employee & Contract'!Q51,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E51<>0,'3 Staffing-Employee & Contract'!E51,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B52","v":8},{"$f":"IF('3 Staffing-Employee & Contract'!D52<>0,'3 Staffing-Employee & Contract'!D52,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q52<>0,'3 Staffing-Employee & Contract'!Q52,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E52<>0,'3 Staffing-Employee & Contract'!E52,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B53","v":9},{"$f":"IF('3 Staffing-Employee & Contract'!D53<>0,'3 Staffing-Employee & Contract'!D53,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q53<>0,'3 Staffing-Employee & Contract'!Q53,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E53<>0,'3 Staffing-Employee & Contract'!E53,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B54","v":10},{"$f":"IF('3 Staffing-Employee & Contract'!D54<>0,'3 Staffing-Employee & Contract'!D54,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q54<>0,'3 Staffing-Employee & Contract'!Q54,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E54<>0,'3 Staffing-Employee & Contract'!E54,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B55","v":11},{"$f":"IF('3 Staffing-Employee & Contract'!D55<>0,'3 Staffing-Employee & Contract'!D55,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q55<>0,'3 Staffing-Employee & Contract'!Q55,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E55<>0,'3 Staffing-Employee & Contract'!E55,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B56","v":12},{"$f":"IF('3 Staffing-Employee & Contract'!D56<>0,'3 Staffing-Employee & Contract'!D56,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q56<>0,'3 Staffing-Employee & Contract'!Q56,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E56<>0,'3 Staffing-Employee & Contract'!E56,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B57","v":13},{"$f":"IF('3 Staffing-Employee & Contract'!D57<>0,'3 Staffing-Employee & Contract'!D57,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q57<>0,'3 Staffing-Employee & Contract'!Q57,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E57<>0,'3 Staffing-Employee & Contract'!E57,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B58","v":14},{"$f":"IF('3 Staffing-Employee & Contract'!D58<>0,'3 Staffing-Employee & Contract'!D58,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q58<>0,'3 Staffing-Employee & Contract'!Q58,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E58<>0,'3 Staffing-Employee & Contract'!E58,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B59","v":15},{"$f":"IF('3 Staffing-Employee & Contract'!D59<>0,'3 Staffing-Employee & Contract'!D59,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q59<>0,'3 Staffing-Employee & Contract'!Q59,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E59<>0,'3 Staffing-Employee & Contract'!E59,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B60","v":16},{"$f":"IF('3 Staffing-Employee & Contract'!D60<>0,'3 Staffing-Employee & Contract'!D60,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q60<>0,'3 Staffing-Employee & Contract'!Q60,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E60<>0,'3 Staffing-Employee & Contract'!E60,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B61","v":17},{"$f":"IF('3 Staffing-Employee & Contract'!D61<>0,'3 Staffing-Employee & Contract'!D61,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q61<>0,'3 Staffing-Employee & Contract'!Q61,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E61<>0,'3 Staffing-Employee & Contract'!E61,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B62","v":18},{"$f":"IF('3 Staffing-Employee & Contract'!D62<>0,'3 Staffing-Employee & Contract'!D62,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q62<>0,'3 Staffing-Employee & Contract'!Q62,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E62<>0,'3 Staffing-Employee & Contract'!E62,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B63","v":19},{"$f":"IF('3 Staffing-Employee & Contract'!D63<>0,'3 Staffing-Employee & Contract'!D63,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q63<>0,'3 Staffing-Employee & Contract'!Q63,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E63<>0,'3 Staffing-Employee & Contract'!E63,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B64","v":20},{"$f":"IF('3 Staffing-Employee & Contract'!D64<>0,'3 Staffing-Employee & Contract'!D64,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q64<>0,'3 Staffing-Employee & Contract'!Q64,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E64<>0,'3 Staffing-Employee & Contract'!E64,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B65","v":21},{"$f":"IF('3 Staffing-Employee & Contract'!D65<>0,'3 Staffing-Employee & Contract'!D65,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q65<>0,'3 Staffing-Employee & Contract'!Q65,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E65<>0,'3 Staffing-Employee & Contract'!E65,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B66","v":22},{"$f":"IF('3 Staffing-Employee & Contract'!D66<>0,'3 Staffing-Employee & Contract'!D66,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q66<>0,'3 Staffing-Employee & Contract'!Q66,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E66<>0,'3 Staffing-Employee & Contract'!E66,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B67","v":23},{"$f":"IF('3 Staffing-Employee & Contract'!D67<>0,'3 Staffing-Employee & Contract'!D67,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q67<>0,'3 Staffing-Employee & Contract'!Q67,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E67<>0,'3 Staffing-Employee & Contract'!E67,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B68","v":24},{"$f":"IF('3 Staffing-Employee & Contract'!D68<>0,'3 Staffing-Employee & Contract'!D68,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q68<>0,'3 Staffing-Employee & Contract'!Q68,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E68<>0,'3 Staffing-Employee & Contract'!E68,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B69","v":25},{"$f":"IF('3 Staffing-Employee & Contract'!D69<>0,'3 Staffing-Employee & Contract'!D69,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q69<>0,'3 Staffing-Employee & Contract'!Q69,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E69<>0,'3 Staffing-Employee & Contract'!E69,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B70","v":26},{"$f":"IF('3 Staffing-Employee & Contract'!D70<>0,'3 Staffing-Employee & Contract'!D70,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q70<>0,'3 Staffing-Employee & Contract'!Q70,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E70<>0,'3 Staffing-Employee & Contract'!E70,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B71","v":27},{"$f":"IF('3 Staffing-Employee & Contract'!D71<>0,'3 Staffing-Employee & Contract'!D71,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q71<>0,'3 Staffing-Employee & Contract'!Q71,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E71<>0,'3 Staffing-Employee & Contract'!E71,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B72","v":28},{"$f":"IF('3 Staffing-Employee & Contract'!D72<>0,'3 Staffing-Employee & Contract'!D72,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q72<>0,'3 Staffing-Employee & Contract'!Q72,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E72<>0,'3 Staffing-Employee & Contract'!E72,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B73","v":29},{"$f":"IF('3 Staffing-Employee & Contract'!D73<>0,'3 Staffing-Employee & Contract'!D73,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q73<>0,'3 Staffing-Employee & Contract'!Q73,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E73<>0,'3 Staffing-Employee & Contract'!E73,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B74","v":30},{"$f":"IF('3 Staffing-Employee & Contract'!D74<>0,'3 Staffing-Employee & Contract'!D74,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q74<>0,'3 Staffing-Employee & Contract'!Q74,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E74<>0,'3 Staffing-Employee & Contract'!E74,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B75","v":31},{"$f":"IF('3 Staffing-Employee & Contract'!D75<>0,'3 Staffing-Employee & Contract'!D75,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q75<>0,'3 Staffing-Employee & Contract'!Q75,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E75<>0,'3 Staffing-Employee & Contract'!E75,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B76","v":32},{"$f":"IF('3 Staffing-Employee & Contract'!D76<>0,'3 Staffing-Employee & Contract'!D76,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q76<>0,'3 Staffing-Employee & Contract'!Q76,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E76<>0,'3 Staffing-Employee & Contract'!E76,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B77","v":33},{"$f":"IF('3 Staffing-Employee & Contract'!D77<>0,'3 Staffing-Employee & Contract'!D77,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q77<>0,'3 Staffing-Employee & Contract'!Q77,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E77<>0,'3 Staffing-Employee & Contract'!E77,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B78","v":34},{"$f":"IF('3 Staffing-Employee & Contract'!D78<>0,'3 Staffing-Employee & Contract'!D78,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q78<>0,'3 Staffing-Employee & Contract'!Q78,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E78<>0,'3 Staffing-Employee & Contract'!E78,\"\")","v":""}]
["N",{"$f":"'3 Staffing-Employee & Contract'!B79","v":35},{"$f":"IF('3 Staffing-Employee & Contract'!D79<>0,'3 Staffing-Employee & Contract'!D79,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!Q79<>0,'3 Staffing-Employee & Contract'!Q79,\"\")","v":""},{"$f":"IF('3 Staffing-Employee & Contract'!E79<>0,'3 Staffing-Employee & Contract'!E79,\"\")","v":""}]

{"sheet":"Admin Costs","index":8,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[6,0,6,1],[0,0,2,0],[0,1,0,2],[3,0,3,2],[2,1,2,2],[1,1,1,2],[4,0,4,1],[5,0,5,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[12,0,12,1],[11,0,11,2],[9,0,9,2]]}
[{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"},null,null,"This sheet will autofill based on data from other tabs"]
[null,"Administrative Costs"]
[]
[{"$f":"TODAY()","v":44619}]
[null,null,"Total"]
["SNAP-Ed Staffing - Program Administration",null,{"$f":"'3 Staffing-Employee & Contract'!V43+'3 Staffing-Employee & Contract'!V81","v":0},null,{"$f":"\"Based on completion of \"&'3 Staffing-Employee & Contract'!M5&\" on Staffing tab\"","v":"Based on completion of % Time spent on SNAP-Ed program admin on Staffing tab"}]
["Administrative / Space / Miscellaneous",null,{"$f":"'6 Admin-Space-Misc'!G17","v":0}]
["Indirect",null,{"$f":"'2 BUDGET SUMMARY'!F121+'2 BUDGET SUMMARY'!F122","v":0}]
["TOTAL ADMINISTRATIVE COSTS",null,{"$f":"SUM(C5:C8)","v":0}]
[]
["TOTAL PROJECT BUDGET",null,{"$f":"'2 BUDGET SUMMARY'!F124","v":0}]
[]
["ADMINISTRATIVE % of TOTAL BUDGET",null,{"$f":"IF(C11<>0,ROUND(C9/C11,2),0)","v":0}]

{"sheet":"PSE Costs","index":9,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,2,0],[0,1,0,2],[1,1,1,2],[2,1,2,2],[3,0,3,2],[11,0,11,1],[4,0,4,1],[13,0,13,2],[14,0,14,1],[15,0,15,1],[12,0,12,1],[6,0,6,1],[7,0,7,1],[5,0,5,1],[8,0,8,1],[9,0,9,1],[10,0,10,2]]}
[{"$f":"'1 Title Page'!A20","v":"[Organization Name]"},{"$f":"\"SNAP-Ed FY\"&'1 Title Page'!L1","v":"SNAP-Ed FY2023"},null,null,"This sheet will autofill based on data from other tabs"]
[null,"PSE Costs"]
[]
[{"$f":"TODAY()","v":44619}]
[null,null,"Total"]
["SNAP-Ed Staffing - PSE",null,{"$f":"'3 Staffing-Employee & Contract'!W43+'3 Staffing-Employee & Contract'!W81","v":0},null,{"$f":"\"Based on completion of \"&'3 Staffing-Employee & Contract'!N5&\" on Staffing tab\"","v":"Based on completion of % Time spent on SNAP-Ed PSE on Staffing tab"}]
["Program Expenses",null,{"$f":"'4 Program Expenses'!O32","v":0}]
["Travel",null,{"$f":"'5 Travel'!X40","v":0}]
["Administrative / Space / Miscellaneous",null,{"$f":"'6 Admin-Space-Misc'!O17","v":0}]
["TOTAL PSE COSTS",null,{"$f":"SUM(C5:C9)","v":0}]
[]
["TOTAL DIRECT PROJECT BUDGET",null,{"$f":"'2 BUDGET SUMMARY'!F119","v":0}]
["PSE % of PROJECT BUDGET",null,{"$f":"IF(C12<>0,ROUND(C10/C12,2),0)","v":0}]
[]
["TOTAL PROJECT STAFFING",null,{"$f":"'2 BUDGET SUMMARY'!F7+'2 BUDGET SUMMARY'!F43","v":0}]
["PSE % of TOTAL STAFFING",null,{"$f":"IF(C15<>0,ROUND(C6/C15,2),0)","v":0}]

{"sheet":"Review Summary","index":10,"n_rows":124,"n_cols":18,"rows_kept":124,"cut":false,"hidden":true,"merged":[[119,1,119,7],[120,1,120,2],[122,1,122,7],[123,1,123,7],[121,1,121,3],[121,4,121,7],[120,4,120,6],[118,1,118,7],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[111,2,111,7],[112,2,112,7],[113,2,113,7],[114,2,114,7],[115,2,115,7],[116,2,116,7],[117,2,117,7],[106,2,106,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[98,2,98,7],[99,2,99,7],[100,2,100,7],[101,2,101,7],[102,2,102,7],[103,2,103,7],[104,1,104,7],[105,2,105,7],[94,2,94,7],[83,2,83,7],[84,2,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[88,2,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,7],[93,2,93,7],[78,1,78,7],[79,2,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[42,1,42,7],[5,1,5,8],[6,1,6,2],[0,1,0,8],[1,1,1,8],[2,1,2,8],[3,1,3,8],[4,1,4,8]]}
["FILTER",{"$f":"'1 Title Page'!A20","v":"[Organization Name]"}]
["Y",{"$f":"\"FY\"&'1 Title Page'!L1&\" SNAP-Ed Budget Summary\"","v":"FY2023 SNAP-Ed Budget Summary"}]
["Y"]
["Y","This worksheet populates automatically when data is entered on subsequent tabs."]
["Y"]
["Y","SNAP-Ed Grant Award (CFDA #10.561)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decimal places for indirect rate"]
["Y","Salary and Fringe",null,"Title","Admin %","Hrs/Wk","Hrs/Mo","Notes",{"$f":"SUM(I8:I42)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F7","v":0}]
[{"$f":"IF(C8<>\"\",\"Y\",IF(I8<>0,\"Y\",\"N\"))","v":"N"},{"$f":"'2 BUDGET SUMMARY'!B8","v":1},{"$f":"'2 BUDGET SUMMARY'!C8","v":""},{"$f":"'Staff Admin & Pgm'!C8","v":""},{"$f":"'Staff Admin & Pgm'!E8","v":" "},{"$f":"IF(I8<>0,'3 Staffing-Employee & Contract'!Q7,\"\")","v":""},{"$f":"IF(F8<>\"\",ROUND(F8*4.3,1),\"\")","v":""},null,{"$f":"'2 BUDGET SUMMARY'!F8","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B9","v":2},{"$f":"'2 BUDGET SUMMARY'!C9","v":""},{"$f":"'Staff Admin & Pgm'!C9","v":""},{"$f":"'Staff Admin & Pgm'!E9","v":" "},{"$f":"IF(I9<>0,'3 Staffing-Employee & Contract'!Q8,\"\")","v":""},{"$f":"IF(F9<>\"\",ROUND(F9*4.3,1),\"\")","v":""},null,{"$f":"'2 BUDGET SUMMARY'!F9","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B10","v":3},{"$f":"'2 BUDGET SUMMARY'!C10","v":""},{"$f":"'Staff Admin & Pgm'!C10","v":""},{"$f":"'Staff Admin & Pgm'!E10","v":" "},{"$f":"IF(I10<>0,'3 Staffing-Employee & Contract'!Q9,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F10","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B11","v":4},{"$f":"'2 BUDGET SUMMARY'!C11","v":""},{"$f":"'Staff Admin & Pgm'!C11","v":""},{"$f":"'Staff Admin & Pgm'!E11","v":" "},{"$f":"IF(I11<>0,'3 Staffing-Employee & Contract'!Q10,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F11","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B12","v":5},{"$f":"'2 BUDGET SUMMARY'!C12","v":""},{"$f":"'Staff Admin & Pgm'!C12","v":""},{"$f":"'Staff Admin & Pgm'!E12","v":" "},{"$f":"IF(I12<>0,'3 Staffing-Employee & Contract'!Q11,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F12","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B13","v":6},{"$f":"'2 BUDGET SUMMARY'!C13","v":""},{"$f":"'Staff Admin & Pgm'!C13","v":""},{"$f":"'Staff Admin & Pgm'!E13","v":" "},{"$f":"IF(I13<>0,'3 Staffing-Employee & Contract'!Q12,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F13","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B14","v":7},{"$f":"'2 BUDGET SUMMARY'!C14","v":""},{"$f":"'Staff Admin & Pgm'!C14","v":""},{"$f":"'Staff Admin & Pgm'!E14","v":" "},{"$f":"IF(I14<>0,'3 Staffing-Employee & Contract'!Q13,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F14","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B15","v":8},{"$f":"'2 BUDGET SUMMARY'!C15","v":""},{"$f":"'Staff Admin & Pgm'!C15","v":""},{"$f":"'Staff Admin & Pgm'!E15","v":" "},{"$f":"IF(I15<>0,'3 Staffing-Employee & Contract'!Q14,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F15","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B16","v":9},{"$f":"'2 BUDGET SUMMARY'!C16","v":""},{"$f":"'Staff Admin & Pgm'!C16","v":""},{"$f":"'Staff Admin & Pgm'!E16","v":" "},{"$f":"IF(I16<>0,'3 Staffing-Employee & Contract'!Q15,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F16","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B17","v":10},{"$f":"'2 BUDGET SUMMARY'!C17","v":""},{"$f":"'Staff Admin & Pgm'!C17","v":""},{"$f":"'Staff Admin & Pgm'!E17","v":" "},{"$f":"IF(I17<>0,'3 Staffing-Employee & Contract'!Q16,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F17","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B18","v":11},{"$f":"'2 BUDGET SUMMARY'!C18","v":""},{"$f":"'Staff Admin & Pgm'!C18","v":""},{"$f":"'Staff Admin & Pgm'!E18","v":" "},{"$f":"IF(I18<>0,'3 Staffing-Employee & Contract'!Q17,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F18","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B19","v":12},{"$f":"'2 BUDGET SUMMARY'!C19","v":""},{"$f":"'Staff Admin & Pgm'!C19","v":""},{"$f":"'Staff Admin & Pgm'!E19","v":" "},{"$f":"IF(I19<>0,'3 Staffing-Employee & Contract'!Q18,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F19","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B20","v":13},{"$f":"'2 BUDGET SUMMARY'!C20","v":""},{"$f":"'Staff Admin & Pgm'!C20","v":""},{"$f":"'Staff Admin & Pgm'!E20","v":" "},{"$f":"IF(I20<>0,'3 Staffing-Employee & Contract'!Q19,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F20","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B21","v":14},{"$f":"'2 BUDGET SUMMARY'!C21","v":""},{"$f":"'Staff Admin & Pgm'!C21","v":""},{"$f":"'Staff Admin & Pgm'!E21","v":" "},{"$f":"IF(I21<>0,'3 Staffing-Employee & Contract'!Q20,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F21","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B22","v":15},{"$f":"'2 BUDGET SUMMARY'!C22","v":""},{"$f":"'Staff Admin & Pgm'!C22","v":""},{"$f":"'Staff Admin & Pgm'!E22","v":" "},{"$f":"IF(I22<>0,'3 Staffing-Employee & Contract'!Q21,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F22","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B23","v":16},{"$f":"'2 BUDGET SUMMARY'!C23","v":""},{"$f":"'Staff Admin & Pgm'!C23","v":""},{"$f":"'Staff Admin & Pgm'!E23","v":" "},{"$f":"IF(I23<>0,'3 Staffing-Employee & Contract'!Q22,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F23","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B24","v":17},{"$f":"'2 BUDGET SUMMARY'!C24","v":""},{"$f":"'Staff Admin & Pgm'!C24","v":""},{"$f":"'Staff Admin & Pgm'!E24","v":" "},{"$f":"IF(I24<>0,'3 Staffing-Employee & Contract'!Q23,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F24","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B25","v":18},{"$f":"'2 BUDGET SUMMARY'!C25","v":""},{"$f":"'Staff Admin & Pgm'!C25","v":""},{"$f":"'Staff Admin & Pgm'!E25","v":" "},{"$f":"IF(I25<>0,'3 Staffing-Employee & Contract'!Q24,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F25","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B26","v":19},{"$f":"'2 BUDGET SUMMARY'!C26","v":""},{"$f":"'Staff Admin & Pgm'!C26","v":""},{"$f":"'Staff Admin & Pgm'!E26","v":" "},{"$f":"IF(I26<>0,'3 Staffing-Employee & Contract'!Q25,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F26","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B27","v":20},{"$f":"'2 BUDGET SUMMARY'!C27","v":""},{"$f":"'Staff Admin & Pgm'!C27","v":""},{"$f":"'Staff Admin & Pgm'!E27","v":" "},{"$f":"IF(I27<>0,'3 Staffing-Employee & Contract'!Q26,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F27","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B28","v":21},{"$f":"'2 BUDGET SUMMARY'!C28","v":""},{"$f":"'Staff Admin & Pgm'!C28","v":""},{"$f":"'Staff Admin & Pgm'!E28","v":" "},{"$f":"IF(I28<>0,'3 Staffing-Employee & Contract'!Q27,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F28","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B29","v":22},{"$f":"'2 BUDGET SUMMARY'!C29","v":""},{"$f":"'Staff Admin & Pgm'!C29","v":""},{"$f":"'Staff Admin & Pgm'!E29","v":" "},{"$f":"IF(I29<>0,'3 Staffing-Employee & Contract'!Q28,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F29","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B30","v":23},{"$f":"'2 BUDGET SUMMARY'!C30","v":""},{"$f":"'Staff Admin & Pgm'!C30","v":""},{"$f":"'Staff Admin & Pgm'!E30","v":" "},{"$f":"IF(I30<>0,'3 Staffing-Employee & Contract'!Q29,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F30","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B31","v":24},{"$f":"'2 BUDGET SUMMARY'!C31","v":""},{"$f":"'Staff Admin & Pgm'!C31","v":""},{"$f":"'Staff Admin & Pgm'!E31","v":" "},{"$f":"IF(I31<>0,'3 Staffing-Employee & Contract'!Q30,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F31","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B32","v":25},{"$f":"'2 BUDGET SUMMARY'!C32","v":""},{"$f":"'Staff Admin & Pgm'!C32","v":""},{"$f":"'Staff Admin & Pgm'!E32","v":" "},{"$f":"IF(I32<>0,'3 Staffing-Employee & Contract'!Q31,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F32","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B33","v":26},{"$f":"'2 BUDGET SUMMARY'!C33","v":""},{"$f":"'Staff Admin & Pgm'!C33","v":""},{"$f":"'Staff Admin & Pgm'!E33","v":" "},{"$f":"IF(I33<>0,'3 Staffing-Employee & Contract'!Q32,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F33","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B34","v":27},{"$f":"'2 BUDGET SUMMARY'!C34","v":""},{"$f":"'Staff Admin & Pgm'!C34","v":""},{"$f":"'Staff Admin & Pgm'!E34","v":" "},{"$f":"IF(I34<>0,'3 Staffing-Employee & Contract'!Q33,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F34","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B35","v":28},{"$f":"'2 BUDGET SUMMARY'!C35","v":""},{"$f":"'Staff Admin & Pgm'!C35","v":""},{"$f":"'Staff Admin & Pgm'!E35","v":" "},{"$f":"IF(I35<>0,'3 Staffing-Employee & Contract'!Q34,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F35","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B36","v":29},{"$f":"'2 BUDGET SUMMARY'!C36","v":""},{"$f":"'Staff Admin & Pgm'!C36","v":""},{"$f":"'Staff Admin & Pgm'!E36","v":" "},{"$f":"IF(I36<>0,'3 Staffing-Employee & Contract'!Q35,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F36","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B37","v":30},{"$f":"'2 BUDGET SUMMARY'!C37","v":""},{"$f":"'Staff Admin & Pgm'!C37","v":""},{"$f":"'Staff Admin & Pgm'!E37","v":" "},{"$f":"IF(I37<>0,'3 Staffing-Employee & Contract'!Q36,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F37","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B38","v":31},{"$f":"'2 BUDGET SUMMARY'!C38","v":""},{"$f":"'Staff Admin & Pgm'!C38","v":""},{"$f":"'Staff Admin & Pgm'!E38","v":" "},{"$f":"IF(I38<>0,'3 Staffing-Employee & Contract'!Q37,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F38","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B39","v":32},{"$f":"'2 BUDGET SUMMARY'!C39","v":""},{"$f":"'Staff Admin & Pgm'!C39","v":""},{"$f":"'Staff Admin & Pgm'!E39","v":" "},{"$f":"IF(I39<>0,'3 Staffing-Employee & Contract'!Q38,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F39","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B40","v":33},{"$f":"'2 BUDGET SUMMARY'!C40","v":""},{"$f":"'Staff Admin & Pgm'!C40","v":""},{"$f":"'Staff Admin & Pgm'!E40","v":" "},{"$f":"IF(I40<>0,'3 Staffing-Employee & Contract'!Q39,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F40","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B41","v":34},{"$f":"'2 BUDGET SUMMARY'!C41","v":""},{"$f":"'Staff Admin & Pgm'!C41","v":""},{"$f":"'Staff Admin & Pgm'!E41","v":" "},{"$f":"IF(I41<>0,'3 Staffing-Employee & Contract'!Q40,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F41","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B42","v":35},{"$f":"'2 BUDGET SUMMARY'!C42","v":""},{"$f":"'Staff Admin & Pgm'!C42","v":""},{"$f":"'Staff Admin & Pgm'!E42","v":" "},{"$f":"IF(I42<>0,'3 Staffing-Employee & Contract'!Q41,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F42","v":0}]
["Y","Contracted Staff",null,null,null,null,null,null,{"$f":"SUM(I44:I78)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F43","v":0}]
[{"$f":"IF(C44<>\"\",\"Y\",IF(I44<>0,\"Y\",\"N\"))","v":"N"},{"$f":"'2 BUDGET SUMMARY'!B44","v":1},{"$f":"'2 BUDGET SUMMARY'!C44","v":""},{"$f":"'Staff Admin & Pgm'!C44","v":""},{"$f":"'Staff Admin & Pgm'!E44","v":" "},{"$f":"IF(I44<>0,'3 Staffing-Employee & Contract'!Q43,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F44","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B45","v":2},{"$f":"'2 BUDGET SUMMARY'!C45","v":""},{"$f":"'Staff Admin & Pgm'!C45","v":""},{"$f":"'Staff Admin & Pgm'!E45","v":" "},{"$f":"IF(I45<>0,'3 Staffing-Employee & Contract'!Q44,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F45","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B46","v":3},{"$f":"'2 BUDGET SUMMARY'!C46","v":""},{"$f":"'Staff Admin & Pgm'!C46","v":""},{"$f":"'Staff Admin & Pgm'!E46","v":" "},{"$f":"IF(I46<>0,'3 Staffing-Employee & Contract'!Q45,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F46","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B47","v":4},{"$f":"'2 BUDGET SUMMARY'!C47","v":""},{"$f":"'Staff Admin & Pgm'!C47","v":""},{"$f":"'Staff Admin & Pgm'!E47","v":" "},{"$f":"IF(I47<>0,'3 Staffing-Employee & Contract'!Q46,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F47","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B48","v":5},{"$f":"'2 BUDGET SUMMARY'!C48","v":""},{"$f":"'Staff Admin & Pgm'!C48","v":""},{"$f":"'Staff Admin & Pgm'!E48","v":" "},{"$f":"IF(I48<>0,'3 Staffing-Employee & Contract'!Q47,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F48","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B49","v":6},{"$f":"'2 BUDGET SUMMARY'!C49","v":""},{"$f":"'Staff Admin & Pgm'!C49","v":""},{"$f":"'Staff Admin & Pgm'!E49","v":" "},{"$f":"IF(I49<>0,'3 Staffing-Employee & Contract'!Q48,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F49","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B50","v":7},{"$f":"'2 BUDGET SUMMARY'!C50","v":""},{"$f":"'Staff Admin & Pgm'!C50","v":""},{"$f":"'Staff Admin & Pgm'!E50","v":" "},{"$f":"IF(I50<>0,'3 Staffing-Employee & Contract'!Q49,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F50","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B51","v":8},{"$f":"'2 BUDGET SUMMARY'!C51","v":""},{"$f":"'Staff Admin & Pgm'!C51","v":""},{"$f":"'Staff Admin & Pgm'!E51","v":" "},{"$f":"IF(I51<>0,'3 Staffing-Employee & Contract'!Q50,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F51","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B52","v":9},{"$f":"'2 BUDGET SUMMARY'!C52","v":""},{"$f":"'Staff Admin & Pgm'!C52","v":""},{"$f":"'Staff Admin & Pgm'!E52","v":" "},{"$f":"IF(I52<>0,'3 Staffing-Employee & Contract'!Q51,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F52","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B53","v":10},{"$f":"'2 BUDGET SUMMARY'!C53","v":""},{"$f":"'Staff Admin & Pgm'!C53","v":""},{"$f":"'Staff Admin & Pgm'!E53","v":" "},{"$f":"IF(I53<>0,'3 Staffing-Employee & Contract'!Q52,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F53","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B54","v":11},{"$f":"'2 BUDGET SUMMARY'!C54","v":""},{"$f":"'Staff Admin & Pgm'!C54","v":""},{"$f":"'Staff Admin & Pgm'!E54","v":" "},{"$f":"IF(I54<>0,'3 Staffing-Employee & Contract'!Q53,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F54","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B55","v":12},{"$f":"'2 BUDGET SUMMARY'!C55","v":""},{"$f":"'Staff Admin & Pgm'!C55","v":""},{"$f":"'Staff Admin & Pgm'!E55","v":" "},{"$f":"IF(I55<>0,'3 Staffing-Employee & Contract'!Q54,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F55","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B56","v":13},{"$f":"'2 BUDGET SUMMARY'!C56","v":""},{"$f":"'Staff Admin & Pgm'!C56","v":""},{"$f":"'Staff Admin & Pgm'!E56","v":" "},{"$f":"IF(I56<>0,'3 Staffing-Employee & Contract'!Q55,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F56","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B57","v":14},{"$f":"'2 BUDGET SUMMARY'!C57","v":""},{"$f":"'Staff Admin & Pgm'!C57","v":""},{"$f":"'Staff Admin & Pgm'!E57","v":" "},{"$f":"IF(I57<>0,'3 Staffing-Employee & Contract'!Q56,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F57","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B58","v":15},{"$f":"'2 BUDGET SUMMARY'!C58","v":""},{"$f":"'Staff Admin & Pgm'!C58","v":""},{"$f":"'Staff Admin & Pgm'!E58","v":" "},{"$f":"IF(I58<>0,'3 Staffing-Employee & Contract'!Q57,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F58","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B59","v":16},{"$f":"'2 BUDGET SUMMARY'!C59","v":""},{"$f":"'Staff Admin & Pgm'!C59","v":""},{"$f":"'Staff Admin & Pgm'!E59","v":" "},{"$f":"IF(I59<>0,'3 Staffing-Employee & Contract'!Q58,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F59","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B60","v":17},{"$f":"'2 BUDGET SUMMARY'!C60","v":""},{"$f":"'Staff Admin & Pgm'!C60","v":""},{"$f":"'Staff Admin & Pgm'!E60","v":" "},{"$f":"IF(I60<>0,'3 Staffing-Employee & Contract'!Q59,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F60","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B61","v":18},{"$f":"'2 BUDGET SUMMARY'!C61","v":""},{"$f":"'Staff Admin & Pgm'!C61","v":""},{"$f":"'Staff Admin & Pgm'!E61","v":" "},{"$f":"IF(I61<>0,'3 Staffing-Employee & Contract'!Q60,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F61","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B62","v":19},{"$f":"'2 BUDGET SUMMARY'!C62","v":""},{"$f":"'Staff Admin & Pgm'!C62","v":""},{"$f":"'Staff Admin & Pgm'!E62","v":" "},{"$f":"IF(I62<>0,'3 Staffing-Employee & Contract'!Q61,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F62","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B63","v":20},{"$f":"'2 BUDGET SUMMARY'!C63","v":""},{"$f":"'Staff Admin & Pgm'!C63","v":""},{"$f":"'Staff Admin & Pgm'!E63","v":" "},{"$f":"IF(I63<>0,'3 Staffing-Employee & Contract'!Q62,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F63","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B64","v":21},{"$f":"'2 BUDGET SUMMARY'!C64","v":""},{"$f":"'Staff Admin & Pgm'!C64","v":""},{"$f":"'Staff Admin & Pgm'!E64","v":" "},{"$f":"IF(I64<>0,'3 Staffing-Employee & Contract'!Q63,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F64","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B65","v":22},{"$f":"'2 BUDGET SUMMARY'!C65","v":""},{"$f":"'Staff Admin & Pgm'!C65","v":""},{"$f":"'Staff Admin & Pgm'!E65","v":" "},{"$f":"IF(I65<>0,'3 Staffing-Employee & Contract'!Q64,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F65","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B66","v":23},{"$f":"'2 BUDGET SUMMARY'!C66","v":""},{"$f":"'Staff Admin & Pgm'!C66","v":""},{"$f":"'Staff Admin & Pgm'!E66","v":" "},{"$f":"IF(I66<>0,'3 Staffing-Employee & Contract'!Q65,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F66","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B67","v":24},{"$f":"'2 BUDGET SUMMARY'!C67","v":""},{"$f":"'Staff Admin & Pgm'!C67","v":""},{"$f":"'Staff Admin & Pgm'!E67","v":" "},{"$f":"IF(I67<>0,'3 Staffing-Employee & Contract'!Q66,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F67","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B68","v":25},{"$f":"'2 BUDGET SUMMARY'!C68","v":""},{"$f":"'Staff Admin & Pgm'!C68","v":""},{"$f":"'Staff Admin & Pgm'!E68","v":" "},{"$f":"IF(I68<>0,'3 Staffing-Employee & Contract'!Q67,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F68","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B69","v":26},{"$f":"'2 BUDGET SUMMARY'!C69","v":""},{"$f":"'Staff Admin & Pgm'!C69","v":""},{"$f":"'Staff Admin & Pgm'!E69","v":" "},{"$f":"IF(I69<>0,'3 Staffing-Employee & Contract'!Q68,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F69","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B70","v":27},{"$f":"'2 BUDGET SUMMARY'!C70","v":""},{"$f":"'Staff Admin & Pgm'!C70","v":""},{"$f":"'Staff Admin & Pgm'!E70","v":" "},{"$f":"IF(I70<>0,'3 Staffing-Employee & Contract'!Q69,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F70","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B71","v":28},{"$f":"'2 BUDGET SUMMARY'!C71","v":""},{"$f":"'Staff Admin & Pgm'!C71","v":""},{"$f":"'Staff Admin & Pgm'!E71","v":" "},{"$f":"IF(I71<>0,'3 Staffing-Employee & Contract'!Q70,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F71","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B72","v":29},{"$f":"'2 BUDGET SUMMARY'!C72","v":""},{"$f":"'Staff Admin & Pgm'!C72","v":""},{"$f":"'Staff Admin & Pgm'!E72","v":" "},{"$f":"IF(I72<>0,'3 Staffing-Employee & Contract'!Q71,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F72","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B73","v":30},{"$f":"'2 BUDGET SUMMARY'!C73","v":""},{"$f":"'Staff Admin & Pgm'!C73","v":""},{"$f":"'Staff Admin & Pgm'!E73","v":" "},{"$f":"IF(I73<>0,'3 Staffing-Employee & Contract'!Q72,\"\")","v":""},{"$f":"IF(F73<>\"\",ROUND(F73*4.3,1),\"\")","v":""},null,{"$f":"'2 BUDGET SUMMARY'!F73","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B74","v":31},{"$f":"'2 BUDGET SUMMARY'!C74","v":""},{"$f":"'Staff Admin & Pgm'!C74","v":""},{"$f":"'Staff Admin & Pgm'!E74","v":" "},{"$f":"IF(I74<>0,'3 Staffing-Employee & Contract'!Q73,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F74","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B75","v":32},{"$f":"'2 BUDGET SUMMARY'!C75","v":""},{"$f":"'Staff Admin & Pgm'!C75","v":""},{"$f":"'Staff Admin & Pgm'!E75","v":" "},{"$f":"IF(I75<>0,'3 Staffing-Employee & Contract'!Q74,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F75","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B76","v":33},{"$f":"'2 BUDGET SUMMARY'!C76","v":""},{"$f":"'Staff Admin & Pgm'!C76","v":""},{"$f":"'Staff Admin & Pgm'!E76","v":" "},{"$f":"IF(I76<>0,'3 Staffing-Employee & Contract'!Q75,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F76","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B77","v":34},{"$f":"'2 BUDGET SUMMARY'!C77","v":""},{"$f":"'Staff Admin & Pgm'!C77","v":""},{"$f":"'Staff Admin & Pgm'!E77","v":" "},{"$f":"IF(I77<>0,'3 Staffing-Employee & Contract'!Q76,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F77","v":0}]
["N",{"$f":"'2 BUDGET SUMMARY'!B78","v":35},{"$f":"'2 BUDGET SUMMARY'!C78","v":""},{"$f":"'Staff Admin & Pgm'!C78","v":""},{"$f":"'Staff Admin & Pgm'!E78","v":" "},{"$f":"IF(I78<>0,'3 Staffing-Employee & Contract'!Q77,\"\")","v":""},"",null,{"$f":"'2 BUDGET SUMMARY'!F78","v":0}]
["Y","Program Expenses",null,null,null,null,null,null,{"$f":"SUM(I80:I104)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F79","v":0}]
["Y",{"$f":"'2 BUDGET SUMMARY'!B80","v":1},{"$f":"'2 BUDGET SUMMARY'!C80","v":"Postage"},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F80","v":""}]
[{"$f":"IF(C81<>\"\",\"Y\",IF(I81<>\"\",\"Y\",\"N\"))","v":"N"},{"$f":"'2 BUDGET SUMMARY'!B81","v":2},{"$f":"'2 BUDGET SUMMARY'!C81","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F81","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B82","v":3},{"$f":"'2 BUDGET SUMMARY'!C82","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F82","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B83","v":4},{"$f":"'2 BUDGET SUMMARY'!C83","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F83","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B84","v":5},{"$f":"'2 BUDGET SUMMARY'!C84","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F84","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B85","v":6},{"$f":"'2 BUDGET SUMMARY'!C85","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F85","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B86","v":7},{"$f":"'2 BUDGET SUMMARY'!C86","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F86","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B87","v":8},{"$f":"'2 BUDGET SUMMARY'!C87","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F87","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B88","v":9},{"$f":"'2 BUDGET SUMMARY'!C88","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F88","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B89","v":10},{"$f":"'2 BUDGET SUMMARY'!C89","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F89","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B90","v":11},{"$f":"'2 BUDGET SUMMARY'!C90","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F90","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B91","v":12},{"$f":"'2 BUDGET SUMMARY'!C91","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F91","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B92","v":13},{"$f":"'2 BUDGET SUMMARY'!C92","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F92","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B93","v":14},{"$f":"'2 BUDGET SUMMARY'!C93","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F93","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B94","v":15},{"$f":"'2 BUDGET SUMMARY'!C94","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F94","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B95","v":16},{"$f":"'2 BUDGET SUMMARY'!C95","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F95","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B96","v":17},{"$f":"'2 BUDGET SUMMARY'!C96","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F96","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B97","v":18},{"$f":"'2 BUDGET SUMMARY'!C97","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F97","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B98","v":19},{"$f":"'2 BUDGET SUMMARY'!C98","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F98","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B99","v":20},{"$f":"'2 BUDGET SUMMARY'!C99","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F99","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B100","v":21},{"$f":"'2 BUDGET SUMMARY'!C100","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F100","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B101","v":22},{"$f":"'2 BUDGET SUMMARY'!C101","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F101","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B102","v":23},{"$f":"'2 BUDGET SUMMARY'!C102","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F102","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B103","v":24},{"$f":"'2 BUDGET SUMMARY'!C103","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F103","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B104","v":25},{"$f":"'2 BUDGET SUMMARY'!C104","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F104","v":""}]
["Y","Travel",null,null,null,null,null,null,{"$f":"SUM(I106:I107)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F105","v":0}]
["Y",{"$f":"'2 BUDGET SUMMARY'!B106","v":1},{"$f":"'2 BUDGET SUMMARY'!C106","v":"Local Program Travel"},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F106","v":""}]
["Y",{"$f":"'2 BUDGET SUMMARY'!B107","v":2},{"$f":"'2 BUDGET SUMMARY'!C107","v":"Conference / Workshop Travel"},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F107","v":""}]
["Y","Space / Miscellaneous / Administrative",null,null,null,null,null,null,{"$f":"SUM(I109:I118)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F108","v":0}]
["Y",{"$f":"'2 BUDGET SUMMARY'!B109","v":1},{"$f":"'2 BUDGET SUMMARY'!C109","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F109","v":""}]
[{"$f":"IF(C110<>\"\",\"Y\",IF(I110<>\"\",\"Y\",\"N\"))","v":"N"},{"$f":"'2 BUDGET SUMMARY'!B110","v":2},{"$f":"'2 BUDGET SUMMARY'!C110","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F110","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B111","v":3},{"$f":"'2 BUDGET SUMMARY'!C111","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F111","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B112","v":4},{"$f":"'2 BUDGET SUMMARY'!C112","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F112","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B113","v":5},{"$f":"'2 BUDGET SUMMARY'!C113","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F113","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B114","v":6},{"$f":"'2 BUDGET SUMMARY'!C114","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F114","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B115","v":7},{"$f":"'2 BUDGET SUMMARY'!C115","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F115","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B116","v":8},{"$f":"'2 BUDGET SUMMARY'!C116","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F116","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B117","v":9},{"$f":"'2 BUDGET SUMMARY'!C117","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F117","v":""}]
["N",{"$f":"'2 BUDGET SUMMARY'!B118","v":10},{"$f":"'2 BUDGET SUMMARY'!C118","v":""},null,null,null,null,null,{"$f":"'2 BUDGET SUMMARY'!F118","v":""}]
["Y","TOTAL DIRECT EXPENDITURES",null,null,null,null,null,null,{"$f":"+I7+I43+I79+I105+I108","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F119","v":0}]
["Y"]
[{"$f":"IF(H121<>\"\",\"Y\",IF(A122=\"N\",\"Y\"))","v":"Y"},"Indirect Cost Rate",null,null,"% of Direct Expenditures",null,null,{"$f":"'2 BUDGET SUMMARY'!E121","v":0},{"$f":"ROUND(I119*H121,0)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F121","v":0},null,null,null,null,null,null,{"$f":"IFERROR(LEN(RIGHT(H121,LEN(H121)-FIND(\".\",H121))),0)","v":0}]
[{"$f":"IF(E122<>\"\",\"Y\",IF(I122<>\"\",\"Y\",\"N\"))","v":"Y"},"Indirect Cost Amount (if not % of Direct Expenditures)\nDescribe basis (e.g., % of salary and fringe) and enter $ amount",null,null,{"$f":"'2 BUDGET SUMMARY'!D122","v":0},null,null,null,{"$f":"'2 BUDGET SUMMARY'!F122","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F122","v":0}]
[{"$f":"A122","v":"Y"}]
["Y","TOTAL GRANT AWARD",null,null,null,null,null,null,{"$f":"SUM(I119:I123)","v":0},null,{"$f":"'2 BUDGET SUMMARY'!F124","v":0}]