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

{"sheet":"Monthly SSVF Grant Budget","index":0,"n_rows":87,"n_cols":19,"rows_kept":87,"cut":false,"hidden":false,"merged":[[7,1,7,4],[9,3,10,3],[9,2,10,2],[3,2,3,6],[4,2,4,6],[5,2,5,6],[9,4,10,4]],"flags":["formulas_cached_only"]}
[null,"VA's Supportive Services for Veteran Families Program "]
[null,"Applicant Budget - Monthly SSVF Grant Funds Budget"]
[]
[null,"Name of Applicant:","INSERT APPLICANT NAME"]
[null,"SSVF Grant Amount:"]
[null,"Application Fiscal Year:","FY 2012"]
[]
[null,"Program Expenses",null,null,null,"% of Total SSVF Grant","SSVF \nGrant Funds \nTotal Annual","SSVF Grant Funds \nMonth 1","SSVF Grant Funds \nMonth 2","SSVF Grant Funds \nMonth 3","SSVF Grant Funds \nMonth 4","SSVF Grant Funds \nMonth 5","SSVF Grant Funds \nMonth 6","SSVF Grant Funds \nMonth 7","SSVF Grant Funds \nMonth 8","SSVF Grant Funds \nMonth 9","SSVF Grant Funds \nMonth 10","SSVF Grant Funds \nMonth 11","SSVF Grant Funds \nMonth 12"]
[null,"I. Provision and Coordination of Supportive Services (Mininum of 90% of Total SSVF Grant Amount)"]
[null,"1. Personnel/Labor","# FTE","% FTE","Base Annual Salary/Wage"]
[null,"Title and Organization"]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal Salaries/Wages",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fringe Benefits @",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal Personnel",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2. Temporary Financial Assistance",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"3. Other Non-Personnel Provision and Coordination of Supportive Services Expenses"]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal Other Program Expenses",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"# of Vehicles"]
[null,"4. Lease & Maintenance of Vehicle(s)",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Subtotal Provision and Coordination of Supportive Services",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"II. Administrative Expenses (Maximum of 10% of Total SSVF Grant Amount)"]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal Administrative Expenses",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grand Total",null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% of Total SSVF Grant",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]