{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Lists","Summary Page","Sheet1","Personnel B.1","Fringe B.2","Travel B.3","Equipment B.4","Supplies B.5","Contractual B.6","Other Office B.7","Client Services B.8","Indirect Costs B.9"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Lists","index":0,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Subrecipients"]
["Arkansas River Valley Area Council, Inc"]
["Black River Area Development Corp"]
["Central Arkansas Development Council"]
["Community Action Program for Central Arkansas"]
["Crowley's Ridge Development Council"]
["Crawford-Sebastian Community Development Council"]
["Community Services Office, Inc"]
["Economic Opportunity Agency of Washington County"]
["Mississippi County, AR EOC"]
["Mid-Delt Community Services"]
["Northcentral Arkansas Development Council"]
["Office of Human Concern"]
["Ozark Opportunities, Inc"]
["Pine Bluff Jefferson County EOC"]
["Southeast Arkansas Community Action Corp"]

{"sheet":"Summary Page","index":1,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":false,"merged":[[21,0,21,1],[21,2,22,3],[22,0,22,1],[36,0,36,1],[37,0,37,1],[27,2,27,3],[34,0,34,1],[26,0,26,1],[27,0,27,1],[33,0,33,1],[31,0,31,1],[15,0,15,1],[11,0,11,1],[4,1,4,3],[5,1,5,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[10,0,10,1],[9,2,10,3],[11,2,12,3],[13,2,14,3],[7,0,7,3],[12,0,12,1],[13,0,13,1],[14,0,14,1],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[6,2,6,3],[6,0,6,1],[16,0,16,1],[28,0,28,1],[29,0,29,3],[30,0,30,1],[19,0,19,1],[24,0,24,1],[17,0,17,1],[18,0,18,1],[17,2,18,3],[15,2,16,3],[19,2,20,3],[23,2,24,3],[25,2,26,3],[20,0,20,1],[23,0,23,1],[25,0,25,1]]}
["Arkansas Department of Human Services"]
["Community Services Block Grant BUDGET"]
["FY 2023 Discretionary Grant"]
["Please enter the requested information into the yellow highlighted cells \non each page and sign the Summary Page below"]
["Subrecipient:"]
["Service Area:"]
["CSBG Allocation:"]
["IMPORTANT! This \"Summary Page\" will self-populate as you complete each of the worksheets (B.1 - B.9):"]
["BUDGET CATEGORIES",null,"AMOUNT"]
["B.1 Personnel",null,{"$f":"'Personnel B.1'!F48","v":0}]
[]
["B.2 Fringe Benefits",null,{"$f":"'Fringe B.2'!F32","v":0}]
[]
["B.3 Travel",null,{"$f":"'Travel B.3'!D8","v":0}]
[]
["B.4 Equipment",null,{"$f":"'Equipment B.4'!G30","v":0}]
[]
["B.5 Supplies",null,{"$f":"'Supplies B.5'!C8","v":0}]
[]
["B.6 Contractual",null,{"$f":"'Contractual B.6'!G14","v":0}]
[]
["B.7 Other Office Expenses",null,{"$f":"'Other Office B.7'!F20","v":0}]
[]
["B.8 Client Services",null,{"$f":"'Client Services B.8'!F16","v":0}]
[]
["B.9 Indirect Costs",null,{"$f":"'Indirect Costs B.9'!F10","v":0}]
["(If subrecipient has an approved Indirect Cost Rate Agreement from cognizant agency, enter detail on B.9)."]
["TOTAL BUDGET*",null,{"$f":"SUM(C10:D27)","v":0}]
["*TOTAL BUDGET\" must equal the \"CSBG Allocation\" above.",null,"Diff.:",{"$f":"C28-C7","v":0}]
["Subrecipient and Office of Community Services Approval"]
[]
["Signature of Preparer (Agency level)",null,null,"Date"]
[]
[]
["Signature of Approver (Agency level)",null,null,"Date"]
[]
[]
["Signature of State CSBG Manager",null,null,"Date"]

{"sheet":"Sheet1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Personnel B.1","index":3,"n_rows":64,"n_cols":6,"rows_kept":64,"cut":false,"hidden":false,"merged":[[53,0,53,1],[59,0,59,1],[2,0,2,5],[49,0,49,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[38,0,38,1],[39,0,39,1],[29,0,29,1],[34,0,34,1],[18,0,18,1],[16,0,16,1],[20,0,20,1],[22,0,22,1],[23,0,23,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[1,0,1,5],[28,0,28,1],[32,0,32,1],[30,0,30,1],[31,0,31,1],[33,0,33,1],[35,0,35,1],[27,0,27,5],[4,0,4,1],[9,0,9,1],[10,0,10,1],[15,0,15,1],[17,0,17,1],[63,0,63,4],[36,0,36,1],[45,0,45,4],[46,0,46,4],[48,0,48,5],[47,0,47,4],[44,0,44,4],[43,0,43,1],[37,0,37,1],[50,0,50,5],[57,0,57,1],[58,0,58,1],[52,0,52,1],[55,0,55,1],[54,0,54,1],[56,0,56,1],[24,0,24,1],[25,0,25,1],[3,0,3,1],[0,1,0,5],[51,1,51,5],[5,0,5,1],[14,0,14,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[13,0,13,1],[21,0,21,1],[12,0,12,1],[19,0,19,1],[26,0,26,4]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["Personnel"]
["Section 1: Administrative and Management Staff"]
["Identify Job Title NOT staff names",null,"No. of Months","Annual Salary","% of CSBG Support","Amount Budgeted to CSBG Funds"]
[null,null,null,null,null,{"$f":"((D5/12)*C5)*E5","v":0}]
[null,null,null,null,null,{"$f":"((D6/12)*C6)*E6","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal Section 1 (CSBG ONLY):",null,null,null,null,{"$f":"SUM(F5:F26)","v":0}]
["Section 2: Program Staff/Direct Client Support Staff"]
["Identify Job Title NOT staff names",null,"No. of Months","Annual Salary","% of CSBG Support","Amount Budgeted to CSBG Funds"]
[null,null,null,null,null,{"$f":"((D30/12)*C30)*E30","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal Section 2 (CSBG ONLY):",null,null,null,null,{"$f":"SUM(F30:F44)","v":0}]
["Total Section 1 and 2:",null,null,null,null,{"$f":"SUM(F27+F45)","v":0}]
["Subtotal Section 3:",null,null,null,null,{"$f":"SUM(F64)","v":0}]
["Total Personnel Tab",null,null,null,null,{"$f":"F46+F47","v":0}]
["Scroll down and complete the tables below to identify CSBG Support for Other Programs"]
["Section 3: CSBG Support for Other Programs"]
["List other program(s) & Job Titles being supported (Please use separate attachment if more space is needed, and transfer the totals from the separate attachments to a line on any of the available pages below):"]
["Program:"]
["Budget Categories - Job Title",null,"No. of Months","Annual Salary","% of CSBG Support","Amount Budgeted to CSBG Funds"]
[null,null,null,null,null,{"$f":"D54*E54","v":0}]
[null,null,null,null,null,{"$f":"D55*E55","v":0}]
[null,null,null,null,null,{"$f":"D56*E56","v":0}]
[null,null,null,null,null,{"$f":"D57*E57","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal:",null,null,null,null,{"$f":"SUM(F54:F63)","v":0}]

{"sheet":"Fringe B.2","index":4,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[[40,0,40,4],[37,0,37,4],[38,0,38,4],[39,0,39,4],[30,0,30,4],[32,0,32,5],[41,0,41,4],[43,0,43,4],[44,1,44,4],[45,1,45,4],[16,0,16,5],[17,0,17,4],[18,0,18,4],[19,0,19,4],[20,0,20,4],[36,0,36,4],[35,1,35,5],[33,0,33,5],[21,0,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,4],[26,1,26,4],[27,1,27,4],[28,0,28,4],[29,0,29,4],[31,0,31,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[4,0,4,4],[7,0,7,4],[8,0,8,4],[5,0,5,4],[6,0,6,4],[42,0,42,4],[46,1,46,4],[47,0,47,4],[0,1,0,5],[11,0,13,0],[25,0,27,0],[44,0,46,0],[25,1,25,4],[34,0,34,5],[15,0,15,5],[3,0,3,4],[1,0,1,5],[2,0,2,5],[14,0,14,4],[9,0,9,4],[10,0,10,4]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["Fringe Benefits"]
["Section 1: Administrative & Management Staff"]
["Items",null,null,null,null,"Amount"]
["F.I.C.A"]
["Unemployment"]
["Workman's Comp. Insurance"]
["Health Insurance"]
["Dental Insurance"]
["Life Insurance"]
["Retirement Contribution"]
["Others (List):"]
[]
[]
["Subtotal Section 1 (CSBG ONLY):",null,null,null,null,{"$f":"SUM(F5:F14)","v":0}]
[]
["Section 2: Program Staff/Direct Client Support Staff"]
["Items",null,null,null,null,"Amount"]
["F.I.C.A"]
["Unemployment"]
["Workman's Comp. Insurance"]
["Health Insurance"]
["Dental Insurance"]
["Life Insurance"]
["Retirement Contribution"]
["Others (List):"]
[]
[]
["Subtotal Section 2 (CSBG ONLY):",null,null,null,null,{"$f":"SUM(F19:F28)","v":0}]
["Total Section 1 and 2 (CSBG ONLY):",null,null,null,null,{"$f":"SUM(F15+F29)","v":0}]
["Subtotal Section 3:",null,null,null,null,{"$f":"SUM(F48)","v":0}]
["Total Fringe Benefits Tab",null,null,null,null,{"$f":"F30+F31","v":0}]
["Scroll down and complete the tables below to identify CSBG Support for Other Programs"]
["Section 3: CSBG Support for Other Programs"]
["FRINGE BENEFITS for OTHER PROGRAM(S):  List Fringe Benefits for other program(s) being supported by CSBG: (Please use separate attachment if more space is needed, & transfer the totals from the separate attachments to a line on any of the available pages below):"]
["Program:"]
["Items:",null,null,null,null,"Amount"]
["F.I.C.A"]
["Unemployment"]
["Workman's Comp. Insurance"]
["Health Insurance"]
["Dental Insurance"]
["Life Insurance"]
["Retirement Contribution"]
["Others (List):"]
[]
[]
["Subtotal:",null,null,null,null,{"$f":"SUM(F38:F47)","v":0}]

{"sheet":"Travel B.3","index":5,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,1,0,3],[6,0,6,2],[7,0,7,2],[5,0,5,2],[4,0,4,2],[1,0,1,3],[2,0,3,0]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["Travel"]
["Local Travel   (*Rate cannot be higher than the state rate)","Miles","x State Rate*","Amount"]
[null,null,0.52,{"$f":"B4*C4","v":0}]
["Per Diem"]
["Non-Local Travel"]
[]
["Total Travel Tab",null,null,{"$f":"SUM(D4:D7)","v":0}]

{"sheet":"Equipment B.4","index":6,"n_rows":58,"n_cols":7,"rows_kept":58,"cut":false,"hidden":false,"merged":[[57,0,57,5],[27,0,27,5],[35,0,35,6],[29,0,29,5],[33,1,33,6],[0,1,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[5,0,5,6],[16,0,16,6],[30,0,30,6],[31,0,31,6],[32,0,32,6],[46,0,46,6],[28,0,28,5]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["Equipment"]
[]
[]
["Equipment Description","No. of Units","Brand & Model                (if known)","Unit Cost","Total Cost","% Budgeted to CSBG","Amount(s) Budgeted to CSBG"]
["Purchases"]
[null,null,null,null,{"$f":"B7*D7","v":0},null,{"$f":"E7*F7","v":0}]
[null,null,null,null,0,null,{"$f":"E8*F8","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
["Leases"]
[null,null,null,null,{"$f":"B18*D18","v":0},null,{"$f":"E18*F18","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,{"$f":"B27*D27","v":0},null,{"$f":"E27*F27","v":0}]
["Subtotal (CSBG):",null,null,null,null,null,{"$f":"SUM(G7:G16,G18:G27)","v":0}]
["Subtotal (Other Programs Supported by CSBG):",null,null,null,null,null,{"$f":"G58","v":0}]
["Total Equipment Tab",null,null,null,null,null,{"$f":"SUM(G28:G29)","v":0}]
["Note: \"TOTAL\" on this page must equal \"Equipment\" line item on the \"Summary Page 1\""]
["Scroll down to view tables below (if needed)"]
["CSBG Support For Other Program(s) - List all Programs being supported:"]
["Program:"]
["Equipment Description","No. of Units","Make & Model","Unit Cost","Total Cost","% Budgeted to CSBG","Amount(s) Budgeted to CSBG"]
["Purchases"]
[null,null,null,null,{"$f":"B37*D37","v":0},null,{"$f":"E37*F37","v":0}]
[null,null,null,null,0,null,{"$f":"E38*F38","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
["Leases"]
[null,null,null,null,{"$f":"B48*D48","v":0},null,{"$f":"E48*F48","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
["Subtotal:",null,null,null,null,null,{"$f":"SUM(G37:G57)","v":0}]

{"sheet":"Supplies B.5","index":7,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,1,0,2],[2,0,2,1],[3,0,3,1],[1,0,1,2],[7,0,7,1],[4,0,4,1],[5,0,5,1]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["Supplies"]
["Office Supplies"]
[]
[]
[]
["Others (List):"]
["Total Supplies Tab",null,{"$f":"SUM(C3:C7)","v":0}]

{"sheet":"Contractual B.6","index":8,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[14,0,14,6],[17,0,17,3],[11,0,11,5],[12,0,12,5],[13,0,13,5],[26,0,26,5],[15,0,15,6],[16,2,16,6],[23,2,23,3],[24,2,24,3],[25,2,25,3],[21,2,21,3],[18,0,18,3],[21,0,25,1],[19,0,19,3],[22,2,22,3],[16,0,16,1],[20,0,20,3],[0,0,0,1],[0,2,0,6],[7,2,7,3],[8,2,8,3],[9,2,9,3],[5,0,5,3],[10,2,10,3],[1,0,1,6],[2,0,2,3],[3,0,3,3],[4,0,4,3],[6,0,6,3],[7,0,10,1]]}
["Subrecipient:",null,{"$f":"'Summary Page'!B5","v":0}]
["Contractual"]
["CSBG Budget Items (Categories)",null,null,null,"Total Cost","% Budgeted to CSBG","Amount Budgeted to CSBG"]
["Legal Services",null,null,null,null,null,{"$f":"E4*F4","v":0}]
["Audit Services",null,null,null,null,null,{"$f":"E5*F5","v":0}]
["Accounting Services",null,null,null,null,null,0]
["Professional Services",null,null,null,null,null,0]
["Other Costs",null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Subtotal (CSBG):",null,null,null,null,null,{"$f":"SUM(G4:G11)","v":0}]
["Subtotal (Other Program(s) supported by CSBG:",null,null,null,null,null,{"$f":"SUM(G27)","v":0}]
["Total Contractual Tab",null,null,null,null,null,{"$f":"SUM(G12:G13)","v":0}]
["Note: \"TOTAL\" on this page must equal \"Contractual\" line item on the \"Summary Page 1\""]

{"sheet":"Other Office B.7","index":9,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[13,0,13,2],[14,0,14,2],[5,0,5,2],[15,0,15,2],[33,0,33,2],[27,0,27,5],[28,0,28,1],[28,2,28,5],[31,0,31,2],[32,0,32,2],[2,0,2,2],[8,0,8,2],[0,0,0,1],[6,0,6,2],[12,0,12,2],[0,2,0,5],[1,0,1,5],[3,0,3,2],[4,0,4,2],[10,0,10,2],[11,0,11,2],[9,0,9,2],[7,0,7,2],[41,0,41,4],[16,0,16,2],[17,0,17,2],[30,0,30,2],[29,0,29,2],[25,0,25,5],[26,0,26,5],[19,0,19,2],[18,0,18,2],[21,0,21,2],[20,0,20,2],[23,0,23,4],[24,0,24,4],[22,0,22,4],[34,0,34,2],[40,0,40,2]]}
["Subrecipient:",null,{"$f":"'Summary Page'!B5","v":0}]
["Other Office Expense"]
["Other Items (such as copying, rent, utilities, phone, insurance, etc. see instructions for further guidance)  Itemize below:",null,null,"Total Costs","% Budgeted to CSBG","Amount Budgeted to CSBG"]
[null,null,null,null,null,{"$f":"D4*E4","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal for Other Items (CSBG):",null,null,null,null,{"$f":"SUM(F4:F22)","v":0}]
["Subtotal for Other Items from tables below (CSBG Support for Other Program(s)):",null,null,null,null,{"$f":"F42","v":0}]
["Total Other Tab",null,null,null,null,{"$f":"F23+F24","v":0}]
["Note: \"TOTAL AMOUNT\" must equal \"Other\" on the \"Summary Page 1\""]
["Scroll down to view tables on pages 2 to 3 (if needed)!"]
["CSBG Support For Other Program(s) - List all Programs being supported:"]
["Program:"]
["Other Budget Categories",null,null,"Total Costs","% Budgeted to CSBG","Amount Budgeted to CSBG"]
[null,null,null,null,null,{"$f":"D31*E31","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal:",null,null,null,null,{"$f":"SUM(F31:F41)","v":0}]

{"sheet":"Client Services B.8","index":10,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,5],[1,0,1,5],[3,4,4,5],[2,0,5,2],[15,0,15,4],[6,0,6,4],[7,0,7,2],[8,0,8,2],[9,0,9,2],[13,0,13,2],[14,0,14,4]]}
["Subrecipient:",null,{"$f":"'Summary Page'!B5","v":0}]
["Client Services"]
["Direct Services to Case Management Clients to Transition into Self-Sufficiency (TSS) or TOP. Subrecipients are encouraged to allocate a reasonable amount of CSBG funds to assist clients transitioning into self-sufficiency. \n(TSS/TOP allocation % will be auto-populated above the TSS/TOP allocation entered in the cell to the right).",null,null,"Total Costs","% Budgeted to CSBG","Amount Budgeted to CSBG"]
[null,null,null,{"$f":"'Summary Page'!C7","v":0}]
[null,null,null,{"$f":"D6/D4","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,1,{"$f":"D6*E6","v":0}]
["Subtotal for Direct Services TSS & TOP (CSBG):",null,null,null,null,{"$f":"F6","v":0}]
["Emergency Assistance/Direct Services to Clients not working towards Self-Sufficiency or TOP \n(Option to itemize below or group simply as emergency assistance)",null,null,"Total Costs","% Budgeted to CSBG","Amount Budgeted to CSBG"]
[null,null,null,null,null,{"$f":"D9*E9","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Subtotal for Emergency Assistance/Direct Services to non-TOP (CSBG):",null,null,null,null,{"$f":"SUM(F9:F14)","v":0}]
["Total Client Services Tab",null,null,null,null,{"$f":"F7+F15","v":0}]

{"sheet":"Indirect Costs B.9","index":11,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[3,0,3,5],[4,5,5,5],[4,3,4,4],[0,2,0,5],[1,0,1,6],[2,0,2,4],[0,0,0,1],[8,0,8,4],[9,0,9,4],[11,0,11,6],[10,0,10,5],[13,0,13,4],[7,0,7,4],[6,0,6,5],[4,0,4,1],[5,0,5,1],[5,3,5,4],[17,0,17,4],[12,0,12,1],[12,2,12,6],[15,0,15,1],[15,5,16,5],[16,0,16,1],[16,3,16,4],[15,3,15,4],[14,0,14,5]]}
["Subrecipient:",null,{"$f":"'Summary Page'!B5","v":0}]
["Indirect Costs"]
["Budget Categories",null,null,null,null,"CSBG Amount"]
["Indirect Costs",null,null,null,null,null,null," "]
["%",null,"Base ","CSBG Indirect Costs",null,{"$f":"D6","v":0},null," "]
[null,null,null,{"$f":"A6*C6","v":0},null,null,null," "]
["Space left blank intentionally"]
["Subtotal (CSBG):",null,null,null,null,{"$f":"F5","v":0}]
["Subtotals (Program(s) Supported by CSBG):",null,null,null,null,{"$f":"SUM(F18)","v":0}]
["Total Indirect Costs Tab",null,null,null,null,{"$f":"SUM(F8:F9)","v":0}]
["Note: This page \"Total Amount\" must equal \"Indirect Costs\" line item on the \"Summary Page 1\""]
["CSBG Support For Other Program(s) - List all Programs being supported:"]
["Program:"]
["Budget Categories",null,null,null,null,"Amount"]
["Indirect Costs"]
["%",null,"Base ","CSBG Indirect Costs",null,{"$f":"D17","v":0}]
[null,null,null,{"$f":"A17*C17","v":0}]
["Subtotal (Other Program):",null,null,null,null,{"$f":"SUM(F15:F17)","v":0}]