{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Grant Budget C-1-25","ReqBudAmnd C-1-25-A","Salary Budget Detail Worksheet"],"not_rendered":{"charts":0,"images":26,"macros":1,"external_links":0,"defined_names":0,"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":"Grant Budget C-1-25","index":0,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":false,"merged":[[30,2,30,3],[33,2,33,3],[28,2,28,3],[11,0,11,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[12,2,12,3],[16,2,16,3],[13,2,13,3],[17,2,17,3],[14,2,14,3],[42,0,42,3],[43,0,43,3],[38,0,38,3],[36,0,36,3],[41,2,41,3],[46,0,46,3],[40,2,40,3],[37,0,37,3],[8,0,10,3],[8,4,8,10],[9,8,10,8],[9,9,10,9],[15,0,15,3],[25,2,25,3],[26,2,26,3],[29,0,29,3],[34,2,34,3],[45,0,45,3],[31,2,31,3],[22,2,22,3],[32,2,32,3],[7,0,7,10],[1,0,1,1],[2,0,2,1],[6,0,6,1],[3,0,3,1],[5,0,5,1],[3,2,3,4],[1,2,1,4],[2,2,2,4],[4,2,4,4],[5,2,5,4],[1,6,1,8],[5,6,5,7],[2,6,2,10],[52,0,52,2],[50,0,50,3],[47,2,47,3],[48,2,48,3],[54,0,54,2],[49,2,49,3],[52,3,52,10],[53,6,53,7],[53,8,53,9],[54,3,54,10],[3,6,3,10],[5,8,5,10],[4,6,4,10],[57,6,57,7],[57,8,57,9],[55,6,55,7],[56,3,56,10],[18,0,18,3],[35,2,35,3],[39,0,39,3],[56,0,56,2],[55,8,55,9],[27,2,27,3],[24,2,24,3],[6,9,6,10],[6,7,6,8]]}
[null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null," "]
[]
[" "]
[]
["  ",null,null,null,null,null,"2025-07-01",null,"2026-06-30"]
[null,null," ",null,null,null," "," "]
[]
["CATEGORY/PROGRAM",null,null,null,"BUDGET OBJECT"]
[null,null,null,null,"01- SALARIES ","02 - CONTRACT","03- SUPPLIES &      ","04 - OTHER","05 - EQUIPMENT","08 - TRANSFERS","BUDGET  BY "]
[null,null,null,null,"& WAGES","   SERVICES                           ","       MATERIALS"," CHARGES",null,null,"CAT./PROG. "]
["201 Administration"]
["Prog.",21," General Support",null,null,null,null,null,null,null,{"$f":"SUM(E13:J13)","v":0}]
["Prog.",22," Business Support",null,null,null,null,null,null,null,{"$f":"SUM(E14:J14)","v":0}]
["Prog.",23," Centralized Support",null,null,null,null,null,null,null,{"$f":"SUM(E15:J15)","v":0}]
["202 Mid-Level Administration"]
["Prog.",15," Office of the Principal",null,null,null,null,null,null,null,{"$f":"SUM(E17:J17)","v":0}]
["Prog.",16," Inst. Admin. & Supv.",null,null,null,null,null,null,null,{"$f":"SUM(E18:J18)","v":0}]
["203-205 Instruction Categories"]
["Prog.","01","Regular Prog.",null,null,null,null,null,null,null,{"$f":"SUM(E20:J20)","v":0}]
["Prog.","02","Special Prog. ",null,null,null,null,null,null,null,0]
["Prog.","03","Career & Tech Prog."," ",null,null,null,null,null,null,0]
["Prog.","04","Gifted & Talented Prog.",null,null,null,null,null,null,null,0]
["Prog.","07","Non Public Programs",null,null,null,null,null,null,null,{"$f":"J24","v":0}]
["Prog.","08","School Library Media",null,null,null,null,null,null,null,0]
["Prog.","09","Instructional Staff Dev.",null,null,null,null,null,null,null,0]
["Prog.",10,"Guidance Services",null,null,null,null,null,null,null,0]
["Prog.",11,"Psychological Services",null,null,null,null,null,null,null,0]
["Prog.",12,"Adult Education",null,null,null,null,null,null,null,0]
["206 Special Education"]
["Prog.","04","Public Sch Instr. Prog.",null,null,null,null,null,null,null,{"$f":"SUM(E31:J31)","v":0}]
["Prog.","06","Educ. Prog. In State Institution",null,null,null,null,null,null,null,0]
["Prog.","07","Non Public Programs",null,null,null,null,null,null,null,0]
["Prog.","09","Instructional Staff Dev.",null,null,null,null,null,null,null,0]
["Prog.","15","Office of the Principal",null,null,null,null,null,null,null,0]
["Prog.","16","Inst. Admin & Superv.",null,null,null,null,null,null,null,0]
["207 Student Personnel Serv.",null,null,null,null,null,null,null,null,null,0]
["208 Student Health Services",null,null,null,null,null,null,null,null,null,0]
["209 Student Transportation",null,null,null,null,null,null,null,null,null,0]
["210 Operation of Plant"]
["Prog.","30","Warehousing & Distr.",null,null,null,null,null,null,null,{"$f":"SUM(E41:J41)","v":0}]
["Prog.","31","Operating Services",null,null,null,null,null,null,null,0]
["211 Maintenance of Plant",null,null,null,null,null,null,null,null,null,0]
["212 Fixed Charges",null,null,null,null,null,null,null,null,null,0]
["213 Food Services",null,null,null,null,null,null,null,null,null,0]
["214 Community Services",null,null,null,null,null,null,null,null,null,0]
["215 Capital Outlay"]
["Prog.","34 ","Land & Improvements",null,null,null,null,null,null,null,{"$f":"SUM(E48:J48)","v":0}]
["Prog.",35,"Buildings & Additions",null,null,null,null,null,null,null,{"$f":"SUM(E49:J49)","v":0}]
["Prog.",36,"Remodeling",null,null,null,null,null,null,null,{"$f":"SUM(E50:J50)","v":0}]
["Total Expenditures By Object",null,null,null,{"$f":"SUM(E13:E50)","v":0},0,0,0,0,0,0]
[]
["Finance Official Approval",null,null," "]
[null,null,null,null,"Name",null,"Signature",null,"Date",null,"Telephone #"]
["Supt./Agency Head Approval",null,null," "]
[null,null,null,null,"Name",null,"Signature",null,"Date",null,"Telephone #"]
["MSDE Grant Manager Approval",null,null," "]
[null,null,null,null,"Name",null,"Signature",null,"Date",null,"Telephone #"]

{"sheet":"ReqBudAmnd C-1-25-A","index":1,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[34,6,34,7],[35,6,35,7],[36,6,36,7],[37,6,37,7],[23,0,23,3],[25,0,25,3],[31,4,31,5],[30,6,30,7],[22,4,22,5],[21,6,21,7],[20,0,20,3],[22,0,22,3],[24,8,24,9],[27,8,27,9],[31,6,31,7],[16,8,16,9],[35,4,35,5],[19,0,19,3],[43,0,43,3],[15,8,15,9],[15,6,15,7],[26,8,26,9],[34,0,34,3],[34,4,34,5],[22,6,22,7],[23,4,23,5],[35,8,35,9],[31,8,31,9],[30,8,30,9],[29,8,29,9],[33,8,33,9],[33,0,33,3],[33,4,33,5],[25,8,25,9],[25,4,25,5],[20,6,20,7],[19,6,19,7],[26,6,26,7],[31,0,31,3],[41,6,41,7],[39,6,39,7],[38,8,38,9],[39,8,39,9],[41,8,41,9],[28,8,28,9],[46,4,46,5],[36,4,36,5],[37,4,37,5],[42,6,42,7],[40,6,40,7],[38,6,38,7],[45,8,45,9],[45,6,45,7],[46,6,46,7],[44,8,44,9],[44,6,44,7],[44,4,44,5],[43,8,43,9],[43,4,43,5],[43,6,43,7],[42,8,42,9],[36,8,36,9],[37,8,37,9],[40,0,40,3],[39,0,39,3],[42,0,42,3],[38,4,38,5],[28,0,28,3],[29,0,29,3],[38,1,38,3],[42,4,42,5],[41,4,41,5],[40,4,40,5],[41,0,41,3],[32,0,32,3],[32,4,32,5],[30,1,30,3],[28,4,28,5],[29,4,29,5],[30,4,30,5],[39,4,39,5],[35,0,35,3],[36,0,36,3],[37,0,37,3],[57,0,57,2],[44,1,44,3],[46,0,46,3],[47,0,47,3],[47,4,47,5],[45,4,45,5],[48,8,48,9],[56,6,56,7],[48,0,48,3],[55,0,55,2],[48,6,48,7],[53,0,53,2],[54,6,54,7],[48,4,48,5],[55,5,55,6],[54,3,54,4],[47,6,47,7],[47,8,47,9],[45,0,45,3],[58,6,58,7],[13,8,13,9],[21,8,21,9],[34,8,34,9],[40,8,40,9],[46,8,46,9],[17,6,17,7],[33,6,33,7],[7,0,7,9],[18,1,18,3],[18,8,18,9],[18,6,18,7],[18,4,18,5],[24,4,24,5],[24,1,24,3],[13,0,13,3],[27,0,27,3],[20,4,20,5],[8,6,8,7],[9,6,9,7],[12,6,12,7],[13,6,13,7],[17,8,17,9],[8,4,10,5],[32,6,32,7],[5,0,5,1],[6,0,6,9],[21,0,21,3],[8,8,10,9],[11,4,11,5],[15,0,15,3],[16,6,16,7],[11,1,11,3],[5,2,5,5],[8,0,10,3],[11,6,11,7],[11,8,11,9],[19,8,19,9],[20,8,20,9],[22,8,22,9],[23,8,23,9],[19,4,19,5],[23,6,23,7],[21,4,21,5],[27,4,27,5],[26,4,26,5],[12,8,12,9],[12,4,12,5],[15,4,15,5],[3,2,3,4],[3,6,3,9],[5,7,5,8],[14,0,14,3],[14,4,14,5],[14,6,14,7],[14,8,14,9],[12,0,12,3],[13,4,13,5],[0,0,0,1],[0,2,0,4],[1,2,1,4],[0,6,0,7],[1,6,1,9],[1,0,1,1],[24,6,24,7],[26,0,26,3],[58,3,58,4],[50,0,50,9],[57,3,57,4],[55,3,55,4],[53,3,53,4],[53,5,53,6],[57,5,57,6],[56,3,56,4],[2,6,2,9],[32,8,32,9],[2,0,2,1],[2,2,2,4],[4,0,4,1],[4,2,4,4],[4,6,4,7],[4,8,4,9]]}
[null,null,null,null,null,null,{"$f":"'Grant Budget C-1-25'!G2:I2","v":0},null,null,{"$f":"'Grant Budget C-1-25'!K2","v":"00:00:00"}]
[]
[" "]
[]
["  ",null,null,null,null,null,"2025-07-01",null,"2026-06-30"]
[null,null," ",null,null,null," "," "]
["Provide  the name of the Category/Program under the appropriate Object, e.g., Administration/General Support under 05 Equipment. "]
[]
["EXPENDITURES BY OBJECT AND CATEGORY/PROGAM ",null,null,null,"CURRENT APPROVED BUDGET",null," ADJUSTMENTS                           ",null,"NEW AMENDED BUDGET  "]
[null,null,null,null,null,null,"    Increase  (+)/Decrease(-)"]
[]
["01","SALARIES AND WAGES",null,null,{"$f":"SUM(E13:F18)","v":0},null,{"$f":"SUM(G13:H18)","v":0},null,{"$f":"SUM(I13:J18)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E13:H13)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E14:H14)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E15:H15)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["02","CONTRACTED SERVICES",null,null,{"$f":"SUM(E20:F24)","v":0},null,{"$f":"SUM(G20:H24)","v":0},null,{"$f":"SUM(I20:J24)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["03","SUPPLIES AND MATERIALS",null,null,{"$f":"SUM(E26:F30)","v":0},null,{"$f":"SUM(G26:H30)","v":0},null,{"$f":"SUM(I26:J30)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E26:H26)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null," ",null,0]
["04","OTHER CHARGES",null,null,{"$f":"SUM(E32:E38)","v":0},null,{"$f":"SUM(G32:G38)","v":0},null,{"$f":"SUM(I32:J38)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E33:H33)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(E34:H34)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["05","EQUIPMENT",null,null,{"$f":"SUM(E40:F44)","v":0},null,{"$f":"SUM(G40:H44)","v":0},null,{"$f":"SUM(I40:J44)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null," ",null,0]
[null,null,null,null," ",null," ",null,0]
[null,null,null,null," ",null," ",null,0]
[null,null,null,null," ",null," ",null,0]
["08","TRANSFERS",null,null,{"$f":"SUM(E46:F48)","v":0},null,{"$f":"SUM(G46:H48)","v":0},null,{"$f":"SUM(I46:J48)","v":0}]
[null,null,null,null," ",null," ",null,0]
[null,null,null,null," ",null," ",null,0]
[null,null,null,null," ",null," ",null,0]
["Total Expenditures By Object",null,null,null,{"$f":"SUM(E12+E19+E25+E31+E39+E45)","v":0},null,{"$f":"SUM(G12+G19+G25+G31+G39+G45)","v":0},null,{"$f":"SUM(I12+I19+I25+I31+I39+I45)","v":0}]
[]
["THIS REQUEST MUST BE ACCOMPANIED BY  A REVISED GRANT BUDGET FORM (C-1-25) AND GRANT CHANGE REQUEST FORM (C-1-25 B)."]
[]
[]
["Grantee Project Manager Approval",null,null," ",null,null,null,null,null," "]
[null,null,null,"Printed Name",null,null,"Signature",null,"Date","Telephone #"]
["Finance Official",null,null," "]
[null,null,null,"Printed Name",null,null,"Signature",null,"Date","Telephone #"]
["MSDE Grant Manager ",null,null," "]
[null,null,null,"Printed Name",null,null,"Signature",null,"Date","Telephone #"]

{"sheet":"Salary Budget Detail Worksheet","index":2,"n_rows":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[[35,15,35,17],[36,0,36,3],[36,5,36,14],[9,4,9,5],[9,6,9,7],[9,12,9,14],[9,15,9,17],[35,0,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,14],[33,15,33,17],[34,0,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[34,12,34,14],[34,15,34,17],[33,12,33,14],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[20,0,20,3],[22,0,22,3],[33,0,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[11,15,11,17],[12,0,12,3],[12,4,12,5],[12,6,12,7],[13,0,13,3],[11,10,11,11],[11,12,11,14],[14,0,14,3],[11,0,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[10,12,10,14],[10,15,10,17],[8,0,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,14],[9,8,9,9],[10,0,10,3],[10,4,10,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[9,10,9,11],[0,0,0,17],[1,0,1,17],[2,0,2,17],[4,0,4,17],[5,0,5,17],[6,0,6,17],[8,15,8,17],[9,0,9,3]]}
["Maryland Family Network"]
["Family Support Center/Budget Sheet"]
["Salary Budget Detail Worksheet"]
[]
["Center Name:"]
["Grant/Program:"]
["Contract Period: July 1, 2025 - June 30, 2026"]
[]
["Position/Title",null,null,null,"Incumbent",null,"Equivalent Full-Time Annual Wage ",null,"% of Full-Time",null,"# of Months Employed",null,"Total Salary ",null,null,"Salary Budgeted"]
[null,null,null,null,"(Last Name & first Initial)",null,"Annual Wage",null,null,null,"Employed",null,"To Be Paid",null,null," to This Program"]
["A",null,null,null,"B",null,"C",null,"D",null,"E",null,"F",null,null,"G"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL",null,null,null,null,"This total will populate on the face sheet >>>>>>>>>>>",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P12:R36)","v":0}]