{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["VETS-402","Export","Output","Pivot","Data","Lists"],"not_rendered":{"images":2,"macros":1,"defined_names":6,"comments":1,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"VETS-402","index":0,"n_rows":79,"n_cols":30,"rows_kept":79,"merged":[[0,1,0,2],[0,3,0,29],[1,0,9,0],[1,1,1,2],[1,3,1,9],[1,10,1,15],[1,16,4,20],[1,21,5,21],[1,22,4,27],[1,28,1,29],[2,1,2,2],[2,3,2,15],[2,28,2,29],[3,1,3,2],[3,3,3,4],[3,5,3,7],[3,8,3,9],[3,11,5,11],[3,12,4,15],[3,28,3,29],[4,1,4,2],[5,1,5,4],[5,5,5,7],[5,8,5,9],[5,14,5,15],[5,18,5,19],[5,24,5,25],[5,28,5,29],[6,1,8,2],[6,3,6,7],[6,8,6,9],[6,10,6,29],[7,4,7,5],[7,6,7,7],[7,8,7,9],[7,10,10,10],[7,11,10,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,10,20],[7,21,10,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[10,0,77,0],[10,1,11,1],[11,3,11,29],[12,1,12,29],[13,1,21,1],[13,3,13,29],[14,10,20,10],[15,20,20,20],[21,3,21,29],[22,1,22,29],[23,1,61,1],[23,2,23,29],[24,10,30,10],[24,20,30,20],[31,3,31,29],[32,2,32,29],[33,10,39,10],[33,20,39,20],[40,3,40,29],[41,2,41,29],[42,10,48,10],[42,20,48,20],[49,3,49,29],[50,2,50,29],[51,10,54,10],[51,20,54,20],[55,3,55,29],[56,2,56,29],[57,10,60,10],[57,20,60,20],[61,3,61,29],[62,1,62,29],[63,1,71,1],[63,3,63,29],[64,10,70,10],[64,20,70,20],[71,3,71,28],[72,8,72,27],[72,28,72,29],[73,1,77,1],[73,2,77,9],[73,10,77,29]]}
["Accessibility key: Unlocked (yellow) cells may be edited. A value followed by an exclamation point indicates an invalid entry.",0,null,0]
[0,"U.S. Department of Labor\n",null,0,{"$nulls":6},"Jobs for Veterans State Grants Expenditure Detail Report",{"$nulls":5},0,{"$nulls":4},0,0,{"$nulls":5},"OMB Control Number: 1293-0009"]
[null,"Veterans' Employment and Training Service",null,0,{"$nulls":24}," Expiration Date: mm/dd/yyyy"]
[null,"Section A: Grantee & Quarter Information",null,0,null,"State/Territory ",{"$nulls":5},0,0,{"$nulls":15},0]
[null,0,{"$nulls":26},0,0]
[null,0,{"$nulls":3},"Grant Number (ex. 26555DV000112)",{"$nulls":4},0,null,0,"Grant Number ",{"$f":"IF(ISBLANK(I6),\"\",I6)","v":""},null,0,"State ",{"$f":"IF(ISBLANK(I4),\"\",I4)","v":""},{"$nulls":3},0,"Grant Number ",{"$f":"IF(ISBLANK(I6),\"\",I6)","v":""},null,0,"State ",{"$f":"IF(ISBLANK(I4),\"\",I4)","v":""}]
[null,0,null,0,{"$nulls":4},{"$f":"IF(I6=\"\",\"\",(IF(ISERROR(Lists!P23),\"INCORRECT GRANT NUMBER\",\"\")))","v":""},null,0]
[{"$nulls":3},"Year 1 Quarter 1","Year 1 Quarter 2",null,"Year 1 Quarter 3",null,"Year 1 Quarter 4",null,0,0,"Year 2 Quarter 1",null,"Year 2 Quarter 2",null,"Year 2 Quarter 3",null,"Year 2 Quarter 4",null,0,0,"Year 3 Quarter 1",null,"Year 3 Quarter 2",null,"Year 3 Quarter 3",null,"Year 3 Quarter 4"]
[{"$nulls":3},"1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",null,null,"5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",null,null,"9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,0,"Quarter Ending ",{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,3)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,3))","v":""},{"$f":"\"Q\"&F10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,4)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,4))","v":""},{"$f":"\"Q\"&H10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,5)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,5))","v":""},{"$f":"\"Q\"&J10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,6)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,6))","v":""},null,null,{"$f":"\"Q\"&N10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,7)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,7))","v":""},{"$f":"\"Q\"&P10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,8)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,8))","v":""},{"$f":"\"Q\"&R10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,9)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,9))","v":""},{"$f":"\"Q\"&T10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,10)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,10))","v":""},null,null,{"$f":"\"Q\"&X10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,11)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,11))","v":""},{"$f":"\"Q\"&Z10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,12)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,12))","v":""},{"$f":"\"Q\"&AB10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,13)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,13))","v":""},{"$f":"\"Q\"&AD10","v":"Q"},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,14)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,14))","v":""}]
[0,0,"Date Prepared ",null,{"$f":"F11","v":"00:00:00"},null,{"$f":"H11","v":"00:00:00"},null,{"$f":"J11","v":"00:00:00"},{"$nulls":3},{"$f":"N11","v":"00:00:00"},null,{"$f":"P11","v":"00:00:00"},null,{"$f":"R11","v":"00:00:00"},null,{"$f":"T11","v":"00:00:00"},{"$nulls":3},{"$f":"X11","v":"00:00:00"},null,{"$f":"Z11","v":"00:00:00"},null,{"$f":"AB11","v":"00:00:00"},null,{"$f":"AD11","v":"00:00:00"}]
[null,null,0,0]
[null,"Section B: Allocations by Activity"]
[null,0,0,0]
[null,null,"Activity","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"Activity","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",null,"Activity","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Disabled Veterans Outreach Program",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"a. Disabled Veterans Outreach Program",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,0,"a. Disabled Veterans Outreach Program",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,null,"b. Consolidated DVOP/LVER",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"b. Consolidated DVOP/LVER Positions",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"b. Consolidated DVOP/LVER Positions",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,null,"c. Local Veterans Employment Representative",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"c. Local Veterans Employment Representatives",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"c. Local Veterans Employment Representatives",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,null,"d. Incentive Awards",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"d. Incentive Awards",{"v":0,"d":"$0"},{"$f":"SecB_Y1[[#This Row],[Y1Q4 Cumulative]]","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"SecB_Y1[[#This Row],[Y1Q4 Cumulative]]","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}},null,"d. Incentive Awards",{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"$J$19","v":{"v":0,"d":"$0"}}]
[null,null,"e. Mgmt & Admin Costs",null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"e. Mgmt & Admin Costs",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,"e. Mgmt & Admin Costs",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"}]
[null,null,"f. Total Approved Funds",{"$f":"IF(ROUND((SUM(D16:D20)),0)=0,0,ROUND((SUM(D16:D20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(F16:F20)),0)=0,0,ROUND((SUM(F16:F20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(H16:H20)),0)=0,0,ROUND((SUM(H16:H20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(J16:J20)),0)=0,0,ROUND((SUM(J16:J20)),0))","v":{"v":0,"d":"$0"}},null,"f. Total Approved Funds",{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(N16:N20)),0)=0,0,ROUND((SUM(N16:N20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(P16:P20)),0)=0,0,ROUND((SUM(P16:P20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(R16:R20)),0)=0,0,ROUND((SUM(R16:R20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(T16:T20)),0)=0,0,ROUND((SUM(T16:T20)),0))","v":{"v":0,"d":"$0"}},null,"f. Total Approved Funds",{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(X16:X20)),0)=0,0,ROUND((SUM(X16:X20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(Z16:Z20)),0)=0,0,ROUND((SUM(Z16:Z20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(AB16:AB20)),0)=0,0,ROUND((SUM(AB16:AB20)),0))","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"$f":"IF(ROUND((SUM(AD16:AD20)),0)=0,0,ROUND((SUM(AD16:AD20)),0))","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,"Section C: Outlays and Obligations by Activity"]
[null,0,"C.1 Disabled Veterans Outreach Program (DVOP)"]
[null,null,"DVOP Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"DVOP Values","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"DVOP Values","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Funded DVOP Positions",null,{"$f":"IF(F26<>\"\",((F26*2)-D26),\"\")","v":""},null,{"$f":"IF(H26<>\"\",((H26*3)-(F26*2)),\"\")","v":""},null,{"$f":"IF(J26<>\"\",((J26*4)-(H26*3)),\"\")","v":""},null,null,"a. Funded DVOP Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"a. Funded DVOP Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"b. DVOP Salaries Paid",null,{"$f":"F27-D27","v":{"v":0,"d":"$0"}},null,{"$f":"H27-F27","v":{"v":0,"d":"$0"}},null,{"$f":"J27-H27","v":{"v":0,"d":"$0"}},null,null,"b. DVOP Salaries Paid",{"$f":"N27-J27","v":{"v":0,"d":"$0"}},null,{"$f":"P27-N27","v":{"v":0,"d":"$0"}},null,{"$f":"R27-P27","v":{"v":0,"d":"$0"}},null,{"$f":"T27-R27","v":{"v":0,"d":"$0"}},null,null,"b. DVOP Salaries Paid",{"$f":"X27-T27","v":{"v":0,"d":"$0"}},null,{"$f":"Z27-X27","v":{"v":0,"d":"$0"}},null,{"$f":"AB27-Z27","v":{"v":0,"d":"$0"}},null,{"$f":"AD27-AB27","v":{"v":0,"d":"$0"}}]
[null,null,"c. DVOP Benefits Paid",null,{"$f":"F28-D28","v":{"v":0,"d":"$0"}},null,{"$f":"H28-F28","v":{"v":0,"d":"$0"}},null,{"$f":"J28-H28","v":{"v":0,"d":"$0"}},null,null,"c. DVOP Benefits Paid",{"$f":"N28-J28","v":{"v":0,"d":"$0"}},null,{"$f":"P28-N28","v":{"v":0,"d":"$0"}},null,{"$f":"R28-P28","v":{"v":0,"d":"$0"}},null,{"$f":"T28-R28","v":{"v":0,"d":"$0"}},null,null,"c. DVOP Benefits Paid",{"$f":"X28-T28","v":{"v":0,"d":"$0"}},null,{"$f":"Z28-X28","v":{"v":0,"d":"$0"}},null,{"$f":"AB28-Z28","v":{"v":0,"d":"$0"}},null,{"$f":"AD28-AB28","v":{"v":0,"d":"$0"}}]
[null,null,"d. Total DVOP Outlays  ",null,{"$f":"F29-D29","v":{"v":0,"d":"$0"}},null,{"$f":"H29-F29","v":{"v":0,"d":"$0"}},null,{"$f":"J29-H29","v":{"v":0,"d":"$0"}},null,null,"d. Total DVOP Outlays  ",{"$f":"N29-J29","v":{"v":0,"d":"$0"}},null,{"$f":"P29-N29","v":{"v":0,"d":"$0"}},null,{"$f":"R29-P29","v":{"v":0,"d":"$0"}},null,{"$f":"T29-R29","v":{"v":0,"d":"$0"}},null,null,"d. Total DVOP Outlays  ",{"$f":"X29-T29","v":{"v":0,"d":"$0"}},null,{"$f":"Z29-X29","v":{"v":0,"d":"$0"}},null,{"$f":"AB29-Z29","v":{"v":0,"d":"$0"}},null,{"$f":"AD29-AB29","v":{"v":0,"d":"$0"}}]
[null,null,"e. DVOP Unliquidated Obligations ",null,{"$f":"F30","v":{"v":0,"d":"$0"}},null,{"$f":"H30","v":{"v":0,"d":"$0"}},null,{"$f":"J30","v":{"v":0,"d":"$0"}},null,null,"e. DVOP Unliquidated Obligations ",{"$f":"N30","v":{"v":0,"d":"$0"}},null,{"$f":"P30","v":{"v":0,"d":"$0"}},null,{"$f":"R30","v":{"v":0,"d":"$0"}},null,{"$f":"T30","v":{"v":0,"d":"$0"}},null,null,"e. DVOP Unliquidated Obligations ",{"$f":"X30","v":{"v":0,"d":"$0"}},null,{"$f":"Z30","v":{"v":0,"d":"$0"}},null,{"$f":"AB30","v":{"v":0,"d":"$0"}},null,{"$f":"AD30","v":{"v":0,"d":"$0"}}]
[null,null,"f. Total DVOP Outlays & Obligations",{"$f":"IF(SUM((D30,D29))=0,0,SUM((D30,D29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((E30,E29))=0,0,SUM((E30,E29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((F30,F29))=0,0,SUM((F30,F29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((G30,G29))=0,0,SUM((G30,G29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((H30,H29))=0,0,SUM((H30,H29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((I30,I29))=0,0,SUM((I30,I29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((J30,J29))=0,0,SUM((J30,J29)))","v":{"v":0,"d":"$0"}},null,"f. Total DVOP Outlays & Obligations",{"$f":"IF(SUM((M30,M29))=0,0,SUM((M30,M29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((N30,N29))=0,0,SUM((N30,N29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((O30,O29))=0,0,SUM((O30,O29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((P30,P29))=0,0,SUM((P30,P29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Q30,Q29))=0,0,SUM((Q30,Q29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((R30,R29))=0,0,SUM((R30,R29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((S30,S29))=0,0,SUM((S30,S29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((T30,T29))=0,0,SUM((T30,T29)))","v":{"v":0,"d":"$0"}},null,"f. Total DVOP Outlays & Obligations",{"$f":"IF(SUM((W30,W29))=0,0,SUM((W30,W29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((X30,X29))=0,0,SUM((X30,X29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Y30,Y29))=0,0,SUM((Y30,Y29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Z30,Z29))=0,0,SUM((Z30,Z29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AA30,AA29))=0,0,SUM((AA30,AA29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AB30,AB29))=0,0,SUM((AB30,AB29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AC30,AC29))=0,0,SUM((AC30,AC29)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AD30,AD29))=0,0,SUM((AD30,AD29)))","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,null,"C.2 Consolidated DVOP/LVER (CODL) Positions"]
[null,null,"Consolidated Position Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"Consolidated Position Values","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"Consolidated Position Values","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Funded CODL Positions",null,{"$f":"IF(F35<>\"\",((F35*2)-D35),\"\")","v":""},null,{"$f":"IF(H35<>\"\",((H35*3)-(F35*2)),\"\")","v":""},null,{"$f":"IF(J35<>\"\",((J35*4)-(H35*3)),\"\")","v":""},null,null,"a. Funded Consolidated Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"a. Funded Consolidated Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"b. CODL Salaries Paid",null,{"$f":"F36-D36","v":{"v":0,"d":"$0"}},null,{"$f":"H36-F36","v":{"v":0,"d":"$0"}},null,{"$f":"J36-H36","v":{"v":0,"d":"$0"}},null,null,"b. Consolidated Salaries Paid",{"$f":"N36-J36","v":{"v":0,"d":"$0"}},null,{"$f":"P36-N36","v":{"v":0,"d":"$0"}},null,{"$f":"R36-P36","v":{"v":0,"d":"$0"}},null,{"$f":"T36-R36","v":{"v":0,"d":"$0"}},null,null,"b. Consolidated Salaries Paid",{"$f":"X36-T36","v":{"v":0,"d":"$0"}},null,{"$f":"Z36-X36","v":{"v":0,"d":"$0"}},null,{"$f":"AB36-Z36","v":{"v":0,"d":"$0"}},null,{"$f":"AD36-AB36","v":{"v":0,"d":"$0"}}]
[null,null,"c. CODL Benefits Paid",null,{"$f":"F37-D37","v":{"v":0,"d":"$0"}},null,{"$f":"H37-F37","v":{"v":0,"d":"$0"}},null,{"$f":"J37-H37","v":{"v":0,"d":"$0"}},null,null,"c. Consolidated Benefits Paid",{"$f":"N37-J37","v":{"v":0,"d":"$0"}},null,{"$f":"P37-N37","v":{"v":0,"d":"$0"}},null,{"$f":"R37-P37","v":{"v":0,"d":"$0"}},null,{"$f":"T37-R37","v":{"v":0,"d":"$0"}},null,null,"c. Consolidated Benefits Paid",{"$f":"X37-T37","v":{"v":0,"d":"$0"}},null,{"$f":"Z37-X37","v":{"v":0,"d":"$0"}},null,{"$f":"AB37-Z37","v":{"v":0,"d":"$0"}},null,{"$f":"AD37-AB37","v":{"v":0,"d":"$0"}}]
[null,null,"d. Total CODL Outlays  ",null,{"$f":"F38-D38","v":{"v":0,"d":"$0"}},null,{"$f":"H38-F38","v":{"v":0,"d":"$0"}},null,{"$f":"J38-H38","v":{"v":0,"d":"$0"}},null,null,"d. Total Consolidated Outlays  ",{"$f":"N38-J38","v":{"v":0,"d":"$0"}},null,{"$f":"P38-N38","v":{"v":0,"d":"$0"}},null,{"$f":"R38-P38","v":{"v":0,"d":"$0"}},null,{"$f":"T38-R38","v":{"v":0,"d":"$0"}},null,null,"d. Total Consolidated Outlays  ",{"$f":"X38-T38","v":{"v":0,"d":"$0"}},null,{"$f":"Z38-X38","v":{"v":0,"d":"$0"}},null,{"$f":"AB38-Z38","v":{"v":0,"d":"$0"}},null,{"$f":"AD38-AB38","v":{"v":0,"d":"$0"}}]
[null,null,"e. CODL Unliquidated Obligations ",null,{"$f":"F39","v":{"v":0,"d":"$0"}},null,{"$f":"H39","v":{"v":0,"d":"$0"}},null,{"$f":"J39","v":{"v":0,"d":"$0"}},null,null,"e. Consolidated Unliquidated Obligations ",{"$f":"N39","v":{"v":0,"d":"$0"}},null,{"$f":"P39","v":{"v":0,"d":"$0"}},null,{"$f":"R39","v":{"v":0,"d":"$0"}},null,{"$f":"T39","v":{"v":0,"d":"$0"}},null,null,"e. Consolidated Unliquidated Obligations ",{"$f":"X39","v":{"v":0,"d":"$0"}},null,{"$f":"Z39","v":{"v":0,"d":"$0"}},null,{"$f":"AB39","v":{"v":0,"d":"$0"}},null,{"$f":"AD39","v":{"v":0,"d":"$0"}}]
[null,null,"f. Total CODL Outlays & Obligations",{"$f":"IF(SUM((D39,D38))=0,0,SUM((D39,D38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((E39,E38))=0,0,SUM((E39,E38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((F39,F38))=0,0,SUM((F39,F38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((G39,G38))=0,0,SUM((G39,G38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((H39,H38))=0,0,SUM((H39,H38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((I39,I38))=0,0,SUM((I39,I38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((J39,J38))=0,0,SUM((J39,J38)))","v":{"v":0,"d":"$0"}},null,"f. Total Consolidated Outlays & Obligations",{"$f":"IF(SUM((M39,M38))=0,0,SUM((M39,M38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((N39,N38))=0,0,SUM((N39,N38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((O39,O38))=0,0,SUM((O39,O38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((P39,P38))=0,0,SUM((P39,P38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Q39,Q38))=0,0,SUM((Q39,Q38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((R39,R38))=0,0,SUM((R39,R38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((S39,S38))=0,0,SUM((S39,S38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((T39,T38))=0,0,SUM((T39,T38)))","v":{"v":0,"d":"$0"}},null,"f. Total Consolidated Outlays & Obligations",{"$f":"IF(SUM((W39,W38))=0,0,SUM((W39,W38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((X39,X38))=0,0,SUM((X39,X38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Y39,Y38))=0,0,SUM((Y39,Y38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Z39,Z38))=0,0,SUM((Z39,Z38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AA39,AA38))=0,0,SUM((AA39,AA38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AB39,AB38))=0,0,SUM((AB39,AB38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AC39,AC38))=0,0,SUM((AC39,AC38)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AD39,AD38))=0,0,SUM((AD39,AD38)))","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,null,"C.3 Local Veterans Employment Representatives (LVER)"]
[null,null,"LVER Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"LVER Values","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"LVER Values","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Funded LVER Positions",null,{"$f":"IF(F44<>\"\",((F44*2)-D44),\"\")","v":""},null,{"$f":"IF(H44<>\"\",((H44*3)-(F44*2)),\"\")","v":""},null,{"$f":"IF(J44<>\"\",((J44*4)-(H44*3)),\"\")","v":""},null,null,"a. Funded LVER Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"a. Funded LVER Positions","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"b. LVER Salaries Paid",null,{"$f":"F45-D45","v":{"v":0,"d":"$0"}},null,{"$f":"H45-F45","v":{"v":0,"d":"$0"}},null,{"$f":"J45-H45","v":{"v":0,"d":"$0"}},null,null,"b. LVER Salaries Paid",{"$f":"N45-J45","v":{"v":0,"d":"$0"}},null,{"$f":"P45-N45","v":{"v":0,"d":"$0"}},null,{"$f":"R45-P45","v":{"v":0,"d":"$0"}},null,{"$f":"T45-R45","v":{"v":0,"d":"$0"}},null,null,"b. LVER Salaries Paid",{"$f":"X45-T45","v":{"v":0,"d":"$0"}},null,{"$f":"Z45-X45","v":{"v":0,"d":"$0"}},null,{"$f":"AB45-Z45","v":{"v":0,"d":"$0"}},null,{"$f":"AD45-AB45","v":{"v":0,"d":"$0"}}]
[null,null,"c. LVER Benefits Paid",null,{"$f":"F46-D46","v":{"v":0,"d":"$0"}},null,{"$f":"H46-F46","v":{"v":0,"d":"$0"}},null,{"$f":"J46-H46","v":{"v":0,"d":"$0"}},null,null,"c. LVER Benefits Paid",{"$f":"N46-J46","v":{"v":0,"d":"$0"}},null,{"$f":"P46-N46","v":{"v":0,"d":"$0"}},null,{"$f":"R46-P46","v":{"v":0,"d":"$0"}},null,{"$f":"T46-R46","v":{"v":0,"d":"$0"}},null,null,"c. LVER Benefits Paid",{"$f":"X46-T46","v":{"v":0,"d":"$0"}},null,{"$f":"Z46-X46","v":{"v":0,"d":"$0"}},null,{"$f":"AB46-Z46","v":{"v":0,"d":"$0"}},null,{"$f":"AD46-AB46","v":{"v":0,"d":"$0"}}]
[null,null,"d. Total LVER Outlays  ",null,{"$f":"F47-D47","v":{"v":0,"d":"$0"}},null,{"$f":"H47-F47","v":{"v":0,"d":"$0"}},null,{"$f":"J47-H47","v":{"v":0,"d":"$0"}},null,null,"d. Total LVER Outlays  ",{"$f":"N47-J47","v":{"v":0,"d":"$0"}},null,{"$f":"P47-N47","v":{"v":0,"d":"$0"}},null,{"$f":"R47-P47","v":{"v":0,"d":"$0"}},null,{"$f":"T47-R47","v":{"v":0,"d":"$0"}},null,null,"d. Total LVER Outlays  ",{"$f":"X47-T47","v":{"v":0,"d":"$0"}},null,{"$f":"Z47-X47","v":{"v":0,"d":"$0"}},null,{"$f":"AB47-Z47","v":{"v":0,"d":"$0"}},null,{"$f":"AD47-AB47","v":{"v":0,"d":"$0"}}]
[null,null,"e. LVER Unliquidated Obligations ",null,{"$f":"F48","v":{"v":0,"d":"$0"}},null,{"$f":"H48","v":{"v":0,"d":"$0"}},null,{"$f":"J48","v":{"v":0,"d":"$0"}},null,null,"e. LVER Unliquidated Obligations ",{"$f":"N48","v":{"v":0,"d":"$0"}},null,{"$f":"P48","v":{"v":0,"d":"$0"}},null,{"$f":"R48","v":{"v":0,"d":"$0"}},null,{"$f":"T48","v":{"v":0,"d":"$0"}},null,null,"e. LVER Unliquidated Obligations ",{"$f":"X48","v":{"v":0,"d":"$0"}},null,{"$f":"Z48","v":{"v":0,"d":"$0"}},null,{"$f":"AB48","v":{"v":0,"d":"$0"}},null,{"$f":"AD48","v":{"v":0,"d":"$0"}}]
[null,null,"f. Total LVER Outlays & Obligations",{"$f":"IF(SUM((D48,D47))=0,0,SUM((D48,D47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((E48,E47))=0,0,SUM((E48,E47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((F48,F47))=0,0,SUM((F48,F47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((G48,G47))=0,0,SUM((G48,G47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((H48,H47))=0,0,SUM((H48,H47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((I48,I47))=0,0,SUM((I48,I47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((J48,J47))=0,0,SUM((J48,J47)))","v":{"v":0,"d":"$0"}},null,"f. Total LVER Outlays & Obligations",{"$f":"IF(SUM((M48,M47))=0,0,SUM((M48,M47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((N48,N47))=0,0,SUM((N48,N47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((O48,O47))=0,0,SUM((O48,O47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((P48,P47))=0,0,SUM((P48,P47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Q48,Q47))=0,0,SUM((Q48,Q47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((R48,R47))=0,0,SUM((R48,R47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((S48,S47))=0,0,SUM((S48,S47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((T48,T47))=0,0,SUM((T48,T47)))","v":{"v":0,"d":"$0"}},null,"f. Total LVER Outlays & Obligations",{"$f":"IF(SUM((W48,W47))=0,0,SUM((W48,W47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((X48,X47))=0,0,SUM((X48,X47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Y48,Y47))=0,0,SUM((Y48,Y47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Z48,Z47))=0,0,SUM((Z48,Z47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AA48,AA47))=0,0,SUM((AA48,AA47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AB48,AB47))=0,0,SUM((AB48,AB47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AC48,AC47))=0,0,SUM((AC48,AC47)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AD48,AD47))=0,0,SUM((AD48,AD47)))","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,null,"C.4 Incentive Awards"]
[null,null,"Incentive Award Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"Incentive Award Values","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"Incentive Award Values","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Incentive Award Outlays  ",null,{"$f":"F53-D53","v":{"v":0,"d":"$0"}},null,{"$f":"H53-F53","v":{"v":0,"d":"$0"}},null,{"$f":"J53-H53","v":{"v":0,"d":"$0"}},null,null,"a. Incentive Award Outlays  ",{"$f":"N53-J53","v":{"v":0,"d":"$0"}},null,"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},null,"a. Incentive Award Outlays  ","N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}},"N/A",{"$f":"SecC.4_Y2[[#This Row],[Y2Q1 Cumulative]]","v":{"v":0,"d":"$0"}}]
[null,null,"b. Incentive Award Unliquidated Obligations",null,{"$f":"F54","v":{"v":0,"d":"$0"}},null,{"$f":"H54","v":{"v":0,"d":"$0"}},null,{"$f":"J54","v":{"v":0,"d":"$0"}},null,null,"b. Incentive Award Unliquidated Obligations",{"v":0,"d":"$0"},null,"N/A",null,"N/A",null,"N/A",null,null,"b. Incentive Award Unliquidated Obligations","N/A",null,"N/A",null,"N/A",null,"N/A"]
[null,null,"c. Total Incentive Outlays & Obligations  ",{"$f":"IF(SUM((D54,D53))=0,0,SUM((D54,D53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((E54,E53))=0,0,SUM((E54,E53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((F54,F53))=0,0,SUM((F54,F53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((G54,G53))=0,0,SUM((G54,G53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((H54,H53))=0,0,SUM((H54,H53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((I54,I53))=0,0,SUM((I54,I53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((J54,J53))=0,0,SUM((J54,J53)))","v":{"v":0,"d":"$0"}},null,"c. Total Incentive Outlays & Obligations  ",{"$f":"IF(SUM((M54,M53))=0,0,SUM((M54,M53)))","v":{"v":0,"d":"$0"}},{"$f":"IF(N53=0,0,N53)","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((O54,O53))=0,0,SUM((O54,O53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Q54,Q53))=0,0,SUM((Q54,Q53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((S54,S53))=0,0,SUM((S54,S53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},null,"c. Total Incentive Outlays & Obligations  ",{"$f":"IF(SUM((W54,W53))=0,0,SUM((W54,W53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Y54,Y53))=0,0,SUM((Y54,Y53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AA54,AA53))=0,0,SUM((AA54,AA53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AC54,AC53))=0,0,SUM((AC54,AC53)))","v":{"v":0,"d":"$0"}},{"$f":"$N$55","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,null,"C.5 Mgmt & Admin Costs"]
[null,null,"Mgmt & Admin Cost Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"Mgmt & Admin Cost Values","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"Mgmt & Admin Cost Values","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. Mgmt & Admin Outlays  ",null,{"$f":"F59-D59","v":{"v":0,"d":"$0"}},null,{"$f":"H59-F59","v":{"v":0,"d":"$0"}},null,{"$f":"J59-H59","v":{"v":0,"d":"$0"}},null,null,"a. Mgmt & Admin Outlays  ",{"$f":"N59-J59","v":{"v":0,"d":"$0"}},null,{"$f":"P59-N59","v":{"v":0,"d":"$0"}},null,{"$f":"R59-P59","v":{"v":0,"d":"$0"}},null,{"$f":"T59-R59","v":{"v":0,"d":"$0"}},null,null,"a. Mgmt & Admin Outlays  ",{"$f":"X59-T59","v":{"v":0,"d":"$0"}},null,{"$f":"Z59-X59","v":{"v":0,"d":"$0"}},null,{"$f":"AB59-Z59","v":{"v":0,"d":"$0"}},null,{"$f":"AD59-AB59","v":{"v":0,"d":"$0"}}]
[null,null,"b. Mgmt & Admin Unliquidated Obligations",null,{"$f":"F60","v":{"v":0,"d":"$0"}},null,{"$f":"H60","v":{"v":0,"d":"$0"}},null,{"$f":"J60","v":{"v":0,"d":"$0"}},null,null,"b. Mgmt & Admin Unliquidated Obligations",{"$f":"N60","v":{"v":0,"d":"$0"}},null,{"$f":"P60","v":{"v":0,"d":"$0"}},null,{"$f":"R60","v":{"v":0,"d":"$0"}},null,{"$f":"T60","v":{"v":0,"d":"$0"}},null,null,"b. Mgmt & Admin Unliquidated Obligations",{"$f":"X60","v":{"v":0,"d":"$0"}},null,{"$f":"Z60","v":{"v":0,"d":"$0"}},null,{"$f":"AB60","v":{"v":0,"d":"$0"}},null,{"$f":"AD60","v":{"v":0,"d":"$0"}}]
[null,null,"c. Total Mgmt & Admin Outlays & Obligations  ",{"$f":"IF(SUM((D60,D59))=0,0,SUM((D60,D59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((E60,E59))=0,0,SUM((E60,E59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((F60,F59))=0,0,SUM((F60,F59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((G60,G59))=0,0,SUM((G60,G59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((H60,H59))=0,0,SUM((H60,H59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((I60,I59))=0,0,SUM((I60,I59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((J60,J59))=0,0,SUM((J60,J59)))","v":{"v":0,"d":"$0"}},null,"c. Total Mgmt & Admin Outlays & Obligations  ",{"$f":"IF(SUM((M60,M59))=0,0,SUM((M60,M59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((N60,N59))=0,0,SUM((N60,N59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((O60,O59))=0,0,SUM((O60,O59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((P60,P59))=0,0,SUM((P60,P59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Q60,Q59))=0,0,SUM((Q60,Q59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((R60,R59))=0,0,SUM((R60,R59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((S60,S59))=0,0,SUM((S60,S59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((T60,T59))=0,0,SUM((T60,T59)))","v":{"v":0,"d":"$0"}},null,"c. Total Mgmt & Admin Outlays & Obligations  ",{"$f":"IF(SUM((W60,W59))=0,0,SUM((W60,W59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((X60,X59))=0,0,SUM((X60,X59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Y60,Y59))=0,0,SUM((Y60,Y59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((Z60,Z59))=0,0,SUM((Z60,Z59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AA60,AA59))=0,0,SUM((AA60,AA59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AB60,AB59))=0,0,SUM((AB60,AB59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AC60,AC59))=0,0,SUM((AC60,AC59)))","v":{"v":0,"d":"$0"}},{"$f":"IF(SUM((AD60,AD59))=0,0,SUM((AD60,AD59)))","v":{"v":0,"d":"$0"}}]
[null,null,0,0]
[null,"Section D: Remaining Balances"]
[null,0,0,0]
[null,null,"Activity","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative",0,"Activity","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative",0,"Activity","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
[null,null,"a. DVOP Balance Remaining",{"$f":"IF(ISERROR(D16-D31),0,(D16-D31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(F16-F31),0,(F16-F31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(H16-H31),0,(H16-H31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(J16-J31),0,(J16-J31))","v":{"v":0,"d":"$0"}},null,"a. DVOP Balance Remaining","N/A",{"$f":"IF(ISERROR(N16-N31),0,(N16-N31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(P16-P31),0,(P16-P31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(R16-R31),0,(R16-R31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(T16-T31),0,(T16-T31))","v":{"v":0,"d":"$0"}},null,"a. DVOP Balance Remaining","N/A",{"$f":"IF(ISERROR(X16-X31),0,(X16-X31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(Z16-Z31),0,(Z16-Z31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AB16-AB31),0,(AB16-AB31))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AD16-AD31),0,(AD16-AD31))","v":{"v":0,"d":"$0"}}]
[null,null,"b. CODL Balance Remaining",{"$f":"IF(ISERROR(D17-D40),0,D17-D40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(F17-F40),0,F17-F40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(H17-H40),0,H17-H40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(J17-J40),0,J17-J40)","v":{"v":0,"d":"$0"}},null,"b. Consolidated Balance Remaining","N/A",{"$f":"IF(ISERROR(N17-N40),0,N17-N40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(P17-P40),0,P17-P40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(R17-R40),0,R17-R40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(T17-T40),0,T17-T40)","v":{"v":0,"d":"$0"}},null,"b. Consolidated Balance Remaining","N/A",{"$f":"IF(ISERROR(X17-X40),0,X17-X40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(Z17-Z40),0,Z17-Z40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AB17-AB40),0,AB17-AB40)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AD17-AD40),0,AD17-AD40)","v":{"v":0,"d":"$0"}}]
[null,null,"c. LVER Balance Remaining",{"$f":"IF(ISERROR(D18-D49),0,D18-D49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(F18-F49),0,F18-F49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(H18-H49),0,H18-H49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(J18-J49),0,J18-J49)","v":{"v":0,"d":"$0"}},null,"c. LVER Balance Remaining","N/A",{"$f":"IF(ISERROR(N18-N49),0,N18-N49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(P18-P49),0,P18-P49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(R18-R49),0,R18-R49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(T18-T49),0,T18-T49)","v":{"v":0,"d":"$0"}},null,"c. LVER Balance Remaining","N/A",{"$f":"IF(ISERROR(X18-X49),0,X18-X49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(Z18-Z49),0,Z18-Z49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AB18-AB49),0,AB18-AB49)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AD18-AD49),0,AD18-AD49)","v":{"v":0,"d":"$0"}}]
[null,null,"d. Incentive Balance Remaining",{"$f":"IF(ISERROR(D19-D55),0,D19-D55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(F19-F55),0,F19-F55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(H19-H55),0,H19-H55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(J19-J55),0,J19-J55)","v":{"v":0,"d":"$0"}},null,"d. Incentive Balance Remaining","N/A",{"$f":"IF(ISERROR(N19-N55),0,N19-N55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(P19-P55),0,P19-P55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(R19-R55),0,R19-R55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(T19-T55),0,T19-T55)","v":{"v":0,"d":"$0"}},null,"d. Incentive Balance Remaining","N/A",{"$f":"IF(ISERROR(X19-X55),0,X19-X55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(Z19-Z55),0,Z19-Z55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AB19-AB55),0,AB19-AB55)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AD19-AD55),0,AD19-AD55)","v":{"v":0,"d":"$0"}}]
[null,null,"e. Mgmt & Admin Balance Remaining",{"$f":"IF(ISERROR(D20-D61),0,D20-D61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(F20-F61),0,F20-F61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(H20-H61),0,H20-H61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(J20-J61),0,J20-J61)","v":{"v":0,"d":"$0"}},null,"e. Mgmt & Admin Balance Remaining","N/A",{"$f":"IF(ISERROR(N20-N61),0,N20-N61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(P20-P61),0,P20-P61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(R20-R61),0,R20-R61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(T20-T61),0,T20-T61)","v":{"v":0,"d":"$0"}},null,"e. Mgmt & Admin Balance Remaining","N/A",{"$f":"IF(ISERROR(X20-X61),0,X20-X61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(Z20-Z61),0,Z20-Z61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AB20-AB61),0,AB20-AB61)","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(AD20-AD61),0,AD20-AD61)","v":{"v":0,"d":"$0"}}]
[null,null,"f. Total Balance Remaining",{"$f":"IF(ISERROR(ROUND((SUM(D66:D70)),0)),0,ROUND((SUM(D66:D70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(F66:F70)),0)),0,ROUND((SUM(F66:F70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(H66:H70)),0)),0,ROUND((SUM(H66:H70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(J66:J70)),0)),0,ROUND((SUM(J66:J70)),0))","v":{"v":0,"d":"$0"}},null,"f. Total Balance Remaining","N/A",{"$f":"IF(ISERROR(ROUND((SUM(N66:N70)),0)),0,ROUND((SUM(N66:N70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(P66:P70)),0)),0,ROUND((SUM(P66:P70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(R66:R70)),0)),0,ROUND((SUM(R66:R70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(T66:T70)),0)),0,ROUND((SUM(T66:T70)),0))","v":{"v":0,"d":"$0"}},null,"f. Total Balance Remaining","N/A",{"$f":"IF(ISERROR(ROUND((SUM(X66:X70)),0)),0,ROUND((SUM(X66:X70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(Z66:Z70)),0)),0,ROUND((SUM(Z66:Z70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(AB66:AB70)),0)),0,ROUND((SUM(AB66:AB70)),0))","v":{"v":0,"d":"$0"}},"N/A",{"$f":"IF(ISERROR(ROUND((SUM(AD66:AD70)),0)),0,ROUND((SUM(AD66:AD70)),0))","v":{"v":0,"d":"$0"}}]
[null,null,0,0,{"$nulls":25},"VETS-402"]
[null,"E.a","Code","SD43830","SD43921",0,"SD44012",0,0,{"$nulls":19},"Revised March 2025"]
[null,0,"According to the Paperwork Reduction Act of 1995, no persons are required to respond to a collection of information unless such collection displays a valid OMB control number. The valid OMB control number for this information collection is 1293-0009. The time required to complete this information collection is nn hours per response, including the time to review instructions, search existing data sources, gather the data needed, and complete and review the information collection. The obligation to respond is required to obtain or retain a benefit (38 U.S.C. 2021 and 2023). If you have any comments concerning the accuracy of the time estimate(s) or suggestions for improving this form, please write to: U.S. Department of Labor, Veterans' Employment and Training Service, 200 Constitution Avenue, N.W., Washington, D.C. 20210.",{"$nulls":7},0]
[]
[]
[]
[]
["End form"]

{"sheet":"Export","index":1,"n_rows":42,"n_cols":14,"rows_kept":42}
["Section","Item Name","Year 1 Quarter 1","Year 1 Quarter 2","Year 1 Quarter 3","Year 1 Quarter 4","Year 2 Quarter 1","Year 2 Quarter 2","Year 2 Quarter 3","Year 2 Quarter 4","Year 3 Quarter 1","Year 3 Quarter 2","Year 3 Quarter 3","Year 3 Quarter 4"]
["Section A","Grant Number (ex. 22A55DV123456-01-09)",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$I$6","v":0}]
["Section A","State",{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!AC73","v":"Revised March 2025"}]
["Section A","Quarter Ending ",{"$f":"'VETS-402'!D10","v":""},{"$f":"'VETS-402'!F10","v":""},{"$f":"'VETS-402'!H10","v":""},{"$f":"'VETS-402'!J10","v":""},{"$f":"'VETS-402'!N10","v":""},{"$f":"'VETS-402'!P10","v":""},{"$f":"'VETS-402'!R10","v":""},{"$f":"'VETS-402'!T10","v":""},{"$f":"'VETS-402'!X10","v":""},{"$f":"'VETS-402'!Z10","v":""},{"$f":"'VETS-402'!AB10","v":""},{"$f":"'VETS-402'!AD10","v":""}]
["Section A","Date Prepared ",{"$f":"'VETS-402'!D11","v":"00:00:00"},{"$f":"'VETS-402'!F11","v":"00:00:00"},{"$f":"'VETS-402'!H11","v":"00:00:00"},{"$f":"'VETS-402'!J11","v":"00:00:00"},{"$f":"'VETS-402'!N11","v":"00:00:00"},{"$f":"'VETS-402'!P11","v":"00:00:00"},{"$f":"'VETS-402'!R11","v":"00:00:00"},{"$f":"'VETS-402'!T11","v":"00:00:00"},{"$f":"'VETS-402'!X11","v":"00:00:00"},{"$f":"'VETS-402'!Z11","v":"00:00:00"},{"$f":"'VETS-402'!AB11","v":"00:00:00"},{"$f":"'VETS-402'!AD11","v":"00:00:00"}]
["Section B","a. Disabled Veterans Outreach Program",{"$f":"ROUND('VETS-402'!D16,0)","v":0},{"$f":"ROUND('VETS-402'!F16,0)","v":0},{"$f":"ROUND('VETS-402'!H16,0)","v":0},{"$f":"ROUND('VETS-402'!J16,0)","v":0},{"$f":"ROUND('VETS-402'!N16,0)","v":0},{"$f":"ROUND('VETS-402'!P16,0)","v":0},{"$f":"ROUND('VETS-402'!R16,0)","v":0},{"$f":"ROUND('VETS-402'!T16,0)","v":0},{"$f":"ROUND('VETS-402'!X16,0)","v":0},{"$f":"ROUND('VETS-402'!Z16,0)","v":0},{"$f":"ROUND('VETS-402'!AB16,0)","v":0},{"$f":"ROUND('VETS-402'!AD16,0)","v":0}]
["Section B","b. Consolidated DVOP/LVER Positions",{"$f":"ROUND('VETS-402'!D17,0)","v":0},{"$f":"ROUND('VETS-402'!F17,0)","v":0},{"$f":"ROUND('VETS-402'!H17,0)","v":0},{"$f":"ROUND('VETS-402'!J17,0)","v":0},{"$f":"ROUND('VETS-402'!N17,0)","v":0},{"$f":"ROUND('VETS-402'!P17,0)","v":0},{"$f":"ROUND('VETS-402'!R17,0)","v":0},{"$f":"ROUND('VETS-402'!T17,0)","v":0},{"$f":"ROUND('VETS-402'!X17,0)","v":0},{"$f":"ROUND('VETS-402'!Z17,0)","v":0},{"$f":"ROUND('VETS-402'!AB17,0)","v":0},{"$f":"ROUND('VETS-402'!AD17,0)","v":0}]
["Section B","c. Local Veterans Employment Representatives",{"$f":"ROUND('VETS-402'!D18,0)","v":0},{"$f":"ROUND('VETS-402'!F18,0)","v":0},{"$f":"ROUND('VETS-402'!H18,0)","v":0},{"$f":"ROUND('VETS-402'!J18,0)","v":0},{"$f":"ROUND('VETS-402'!N18,0)","v":0},{"$f":"ROUND('VETS-402'!P18,0)","v":0},{"$f":"ROUND('VETS-402'!R18,0)","v":0},{"$f":"ROUND('VETS-402'!T18,0)","v":0},{"$f":"ROUND('VETS-402'!X18,0)","v":0},{"$f":"ROUND('VETS-402'!Z18,0)","v":0},{"$f":"ROUND('VETS-402'!AB18,0)","v":0},{"$f":"ROUND('VETS-402'!AD18,0)","v":0}]
["Section B","d. Incentive Awards",{"$f":"ROUND('VETS-402'!D19,0)","v":0},{"$f":"ROUND('VETS-402'!F19,0)","v":0},{"$f":"ROUND('VETS-402'!H19,0)","v":0},{"$f":"ROUND('VETS-402'!J19,0)","v":0},{"$f":"ROUND('VETS-402'!N19,0)","v":0},{"$f":"ROUND('VETS-402'!P19,0)","v":0},{"$f":"ROUND('VETS-402'!R19,0)","v":0},{"$f":"ROUND('VETS-402'!T19,0)","v":0},{"$f":"ROUND('VETS-402'!X19,0)","v":0},{"$f":"ROUND('VETS-402'!Z19,0)","v":0},{"$f":"ROUND('VETS-402'!AB19,0)","v":0},{"$f":"ROUND('VETS-402'!AD19,0)","v":0}]
["Section B","e. Mgmt & Admin Costs",{"$f":"ROUND('VETS-402'!D20,0)","v":0},{"$f":"ROUND('VETS-402'!F20,0)","v":0},{"$f":"ROUND('VETS-402'!H20,0)","v":0},{"$f":"ROUND('VETS-402'!J20,0)","v":0},{"$f":"ROUND('VETS-402'!N20,0)","v":0},{"$f":"ROUND('VETS-402'!P20,0)","v":0},{"$f":"ROUND('VETS-402'!R20,0)","v":0},{"$f":"ROUND('VETS-402'!T20,0)","v":0},{"$f":"ROUND('VETS-402'!X20,0)","v":0},{"$f":"ROUND('VETS-402'!Z20,0)","v":0},{"$f":"ROUND('VETS-402'!AB20,0)","v":0},{"$f":"ROUND('VETS-402'!AD20,0)","v":0}]
["Section B","f. Total Approved Funds",{"$f":"ROUND('VETS-402'!D21,0)","v":0},{"$f":"ROUND('VETS-402'!F21,0)","v":0},{"$f":"ROUND('VETS-402'!H21,0)","v":0},{"$f":"ROUND('VETS-402'!J21,0)","v":0},{"$f":"ROUND('VETS-402'!N21,0)","v":0},{"$f":"ROUND('VETS-402'!P21,0)","v":0},{"$f":"ROUND('VETS-402'!R21,0)","v":0},{"$f":"ROUND('VETS-402'!T21,0)","v":0},{"$f":"ROUND('VETS-402'!X21,0)","v":0},{"$f":"ROUND('VETS-402'!Z21,0)","v":0},{"$f":"ROUND('VETS-402'!AB21,0)","v":0},{"$f":"ROUND('VETS-402'!AD21,0)","v":0}]
["Section C.1","a. Funded DVOP Positions",{"$f":"'VETS-402'!D26","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F26","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H26","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J26","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N26","v":"N/A"},{"$f":"'VETS-402'!P26","v":"N/A"},{"$f":"'VETS-402'!R26","v":"N/A"},{"$f":"'VETS-402'!T26","v":"N/A"},{"$f":"'VETS-402'!X26","v":"N/A"},{"$f":"'VETS-402'!Z26","v":"N/A"},{"$f":"'VETS-402'!AB26","v":"N/A"},{"$f":"'VETS-402'!AD26","v":"N/A"}]
["Section C.1","b. DVOP Salaries Paid",{"$f":"'VETS-402'!D27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB27","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD27","v":{"v":0,"d":"0.00"}}]
["Section C.1","c. DVOP Benefits Paid",{"$f":"'VETS-402'!D28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB28","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD28","v":{"v":0,"d":"0.00"}}]
["Section C.1","d. Total DVOP Outlays  ",{"$f":"'VETS-402'!D29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD29","v":{"v":0,"d":"0.00"}}]
["Section C.1","e. DVOP Unliquidated Obligations ",{"$f":"'VETS-402'!D30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD30","v":{"v":0,"d":"0.00"}}]
["Section C.1","f. Total DVOP Outlays & Obligations",{"$f":"'VETS-402'!D31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB31","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD31","v":{"v":0,"d":"0.00"}}]
["Section C.2","a. Funded CODL Positions",{"$f":"'VETS-402'!D35","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F35","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H35","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J35","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N35","v":"N/A"},{"$f":"'VETS-402'!P35","v":"N/A"},{"$f":"'VETS-402'!R35","v":"N/A"},{"$f":"'VETS-402'!T35","v":"N/A"},{"$f":"'VETS-402'!X35","v":"N/A"},{"$f":"'VETS-402'!Z35","v":"N/A"},{"$f":"'VETS-402'!AB35","v":"N/A"},{"$f":"'VETS-402'!AD35","v":"N/A"}]
["Section C.2","b. CODL Salaries Paid",{"$f":"'VETS-402'!D36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB36","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD36","v":{"v":0,"d":"0.00"}}]
["Section C.2","c. CODL Benefits Paid",{"$f":"'VETS-402'!D37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB37","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD37","v":{"v":0,"d":"0.00"}}]
["Section C.2","d. Total CODL Outlays  ",{"$f":"'VETS-402'!D38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB38","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD38","v":{"v":0,"d":"0.00"}}]
["Section C.2","e. CODL Unliquidated Obligations ",{"$f":"'VETS-402'!D39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB39","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD39","v":{"v":0,"d":"0.00"}}]
["Section C.2","f. Total CODL Outlays & Obligations",{"$f":"'VETS-402'!D40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB40","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD40","v":{"v":0,"d":"0.00"}}]
["Section C.3","a. Funded LVER Positions",{"$f":"'VETS-402'!D44","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F44","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H44","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J44","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N44","v":"N/A"},{"$f":"'VETS-402'!P44","v":"N/A"},{"$f":"'VETS-402'!R44","v":"N/A"},{"$f":"'VETS-402'!T44","v":"N/A"},{"$f":"'VETS-402'!X44","v":"N/A"},{"$f":"'VETS-402'!Z44","v":"N/A"},{"$f":"'VETS-402'!AB44","v":"N/A"},{"$f":"'VETS-402'!AD44","v":"N/A"}]
["Section C.3","b. LVER Salaries Paid",{"$f":"'VETS-402'!D45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB45","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD45","v":{"v":0,"d":"0.00"}}]
["Section C.3","c. LVER Benefits Paid",{"$f":"'VETS-402'!D46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB46","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD46","v":{"v":0,"d":"0.00"}}]
["Section C.3","d. Total LVER Outlays  ",{"$f":"'VETS-402'!D47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB47","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD47","v":{"v":0,"d":"0.00"}}]
["Section C.3","e. LVER Unliquidated Obligations ",{"$f":"'VETS-402'!D48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB48","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD48","v":{"v":0,"d":"0.00"}}]
["Section C.3","f. Total LVER Outlays & Obligations",{"$f":"'VETS-402'!D49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB49","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD49","v":{"v":0,"d":"0.00"}}]
["Section C.4","a. Incentive Award Outlays  ",{"$f":"'VETS-402'!D53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB53","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD53","v":{"v":0,"d":"0.00"}}]
["Section C.4","b. Incentive Award Unliquidated Obligations",{"$f":"'VETS-402'!D54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB54","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD54","v":{"v":0,"d":"0.00"}}]
["Section C.4","c. Total Incentive Outlays & Obligations  ",{"$f":"'VETS-402'!D55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB55","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD55","v":{"v":0,"d":"0.00"}}]
["Section C.5","a. Mgmt & Admin Outlays  ",{"$f":"'VETS-402'!D59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB59","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD59","v":{"v":0,"d":"0.00"}}]
["Section C.5","b. Mgmt & Admin Unliquidated Obligations",{"$f":"'VETS-402'!D60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB60","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD60","v":{"v":0,"d":"0.00"}}]
["Section C.5","c. Total Mgmt & Admin Outlays & Obligations  ",{"$f":"'VETS-402'!D61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!F61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!H61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!J61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!N61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!P61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!R61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!T61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!X61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!Z61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AB61","v":{"v":0,"d":"0.00"}},{"$f":"'VETS-402'!AD61","v":{"v":0,"d":"0.00"}}]
["Section D","a. DVOP Balance Remaining",{"$f":"ROUND('VETS-402'!D66,0)","v":0},{"$f":"ROUND('VETS-402'!F66,0)","v":0},{"$f":"ROUND('VETS-402'!H66,0)","v":0},{"$f":"ROUND('VETS-402'!J66,0)","v":0},{"$f":"ROUND('VETS-402'!N66,0)","v":0},{"$f":"ROUND('VETS-402'!P66,0)","v":0},{"$f":"ROUND('VETS-402'!R66,0)","v":0},{"$f":"ROUND('VETS-402'!T66,0)","v":0},{"$f":"ROUND('VETS-402'!X66,0)","v":0},{"$f":"ROUND('VETS-402'!Z66,0)","v":0},{"$f":"ROUND('VETS-402'!AB66,0)","v":0},{"$f":"ROUND('VETS-402'!AD66,0)","v":0}]
["Section D","b. CODL Balance Remaining",{"$f":"ROUND('VETS-402'!D67,0)","v":0},{"$f":"ROUND('VETS-402'!F67,0)","v":0},{"$f":"ROUND('VETS-402'!H67,0)","v":0},{"$f":"ROUND('VETS-402'!J67,0)","v":0},{"$f":"ROUND('VETS-402'!N67,0)","v":0},{"$f":"ROUND('VETS-402'!P67,0)","v":0},{"$f":"ROUND('VETS-402'!R67,0)","v":0},{"$f":"ROUND('VETS-402'!T67,0)","v":0},{"$f":"ROUND('VETS-402'!X67,0)","v":0},{"$f":"ROUND('VETS-402'!Z67,0)","v":0},{"$f":"ROUND('VETS-402'!AB67,0)","v":0},{"$f":"ROUND('VETS-402'!AD67,0)","v":0}]
["Section D","c. LVER Balance Remaining",{"$f":"ROUND('VETS-402'!D68,0)","v":0},{"$f":"ROUND('VETS-402'!F68,0)","v":0},{"$f":"ROUND('VETS-402'!H68,0)","v":0},{"$f":"ROUND('VETS-402'!J68,0)","v":0},{"$f":"ROUND('VETS-402'!N68,0)","v":0},{"$f":"ROUND('VETS-402'!P68,0)","v":0},{"$f":"ROUND('VETS-402'!R68,0)","v":0},{"$f":"ROUND('VETS-402'!T68,0)","v":0},{"$f":"ROUND('VETS-402'!X68,0)","v":0},{"$f":"ROUND('VETS-402'!Z68,0)","v":0},{"$f":"ROUND('VETS-402'!AB68,0)","v":0},{"$f":"ROUND('VETS-402'!AD68,0)","v":0}]
["Section D","d. Incentive Balance Remaining",{"$f":"ROUND('VETS-402'!D69,0)","v":0},{"$f":"ROUND('VETS-402'!F69,0)","v":0},{"$f":"ROUND('VETS-402'!H69,0)","v":0},{"$f":"ROUND('VETS-402'!J69,0)","v":0},{"$f":"ROUND('VETS-402'!N69,0)","v":0},{"$f":"ROUND('VETS-402'!P69,0)","v":0},{"$f":"ROUND('VETS-402'!R69,0)","v":0},{"$f":"ROUND('VETS-402'!T69,0)","v":0},{"$f":"ROUND('VETS-402'!X69,0)","v":0},{"$f":"ROUND('VETS-402'!Z69,0)","v":0},{"$f":"ROUND('VETS-402'!AB69,0)","v":0},{"$f":"ROUND('VETS-402'!AD69,0)","v":0}]
["Section D","e. Mgmt & Admin Balance Remaining",{"$f":"ROUND('VETS-402'!D70,0)","v":0},{"$f":"ROUND('VETS-402'!F70,0)","v":0},{"$f":"ROUND('VETS-402'!H70,0)","v":0},{"$f":"ROUND('VETS-402'!J70,0)","v":0},{"$f":"ROUND('VETS-402'!N70,0)","v":0},{"$f":"ROUND('VETS-402'!P70,0)","v":0},{"$f":"ROUND('VETS-402'!R70,0)","v":0},{"$f":"ROUND('VETS-402'!T70,0)","v":0},{"$f":"ROUND('VETS-402'!X70,0)","v":0},{"$f":"ROUND('VETS-402'!Z70,0)","v":0},{"$f":"ROUND('VETS-402'!AB70,0)","v":0},{"$f":"ROUND('VETS-402'!AD70,0)","v":0}]
["Section D","f. Total Balance Remaining",{"$f":"ROUND('VETS-402'!D71,0)","v":0},{"$f":"ROUND('VETS-402'!F71,0)","v":0},{"$f":"ROUND('VETS-402'!H71,0)","v":0},{"$f":"ROUND('VETS-402'!J71,0)","v":0},{"$f":"ROUND('VETS-402'!N71,0)","v":0},{"$f":"ROUND('VETS-402'!P71,0)","v":0},{"$f":"ROUND('VETS-402'!R71,0)","v":0},{"$f":"ROUND('VETS-402'!T71,0)","v":0},{"$f":"ROUND('VETS-402'!X71,0)","v":0},{"$f":"ROUND('VETS-402'!Z71,0)","v":0},{"$f":"ROUND('VETS-402'!AB71,0)","v":0},{"$f":"ROUND('VETS-402'!AD71,0)","v":0}]
[{"$f":"'VETS-402'!B73","v":"E.a"},{"$f":"'VETS-402'!C73","v":"Code"},{"$f":"'VETS-402'!D73","v":"SD43830"},{"$f":"'VETS-402'!E73","v":"SD43921"},{"$f":"'VETS-402'!G73","v":"SD44012"},{"$f":"'VETS-402'!I73","v":0},{"$f":"'VETS-402'!M73","v":0},{"$f":"'VETS-402'!O73","v":0},{"$f":"'VETS-402'!Q73","v":0},{"$f":"'VETS-402'!S73","v":0},{"$f":"'VETS-402'!W73","v":0},{"$f":"'VETS-402'!Y73","v":0},{"$f":"'VETS-402'!AA73","v":0},{"$f":"'VETS-402'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Output","index":2,"n_rows":62,"n_cols":14,"rows_kept":62,"merged":[[0,1,0,10],[1,0,1,10],[2,0,2,10],[3,0,3,10],[4,0,5,0],[4,4,5,4],[4,5,4,6],[4,8,5,10],[5,5,5,6],[6,0,6,10],[7,0,7,10],[8,0,8,6],[8,7,8,10],[9,0,11,0],[9,1,9,2],[9,4,11,4],[9,5,9,8],[9,10,11,10],[10,1,10,2],[10,5,10,8],[11,1,11,2],[11,5,11,8],[12,0,12,10],[13,0,13,10],[14,0,14,4],[15,0,15,4],[16,10,22,10],[17,0,22,0],[23,0,23,10],[24,0,24,10],[25,0,31,0],[25,10,31,10],[32,0,32,10],[33,0,33,10],[34,0,40,0],[34,10,40,10],[41,0,41,10],[42,0,42,10],[43,0,46,0],[43,10,46,10],[47,0,47,10],[48,0,48,10],[49,0,52,0],[49,10,52,10],[53,0,53,10],[54,0,54,10],[55,0,60,2],[55,3,55,7],[55,8,60,8],[55,10,60,10],[56,3,56,7],[57,3,57,7],[58,3,58,7],[59,3,59,7],[60,3,60,7],[61,0,61,10]]}
["Accessibility key: Unlocked (yellow) cells may be edited.",0]
["Jobs for Veterans State Grants Expenditure Detail Report",{"$nulls":11},{"$f":"CONCATENATE($D$5,$D$6)","v":"45657"}]
["Cumulative / Accrual Basis"]
["          SECTION A - GENERAL INFORMATION"]
[0,null,"1) State:",{"$f":"'VETS-402'!S6","v":""},0,"3) Grant Number:",null,{"$f":"'VETS-402'!I6","v":0},0,{"$nulls":3},"Previous Quarter End",{"$f":"EOMONTH(D6,-3)","v":"2024-09-30"}]
[null,null,"2) Quarter Ending:","2024-12-31",null,"4) Date Prepared:",null,{"$f":"IFERROR(HLOOKUP(Output!D6,Export!C4:N5,2,FALSE),\"\")","v":""}]
[0]
["         SECTION B - FUNDING INFORMATION"]
["CUMULATIVE FUNDS APPROVED THROUGH THE END OF THIS REPORTING PERIOD FOR:",{"$nulls":6},0]
[0,"1) DVOP Total Funds:",null,{"$f":"IFERROR(HLOOKUP(D6,Export!C4:N6,3,FALSE),\"\")","v":""},0,"4) Incentive Award Total Funds:",{"$nulls":3},{"$f":"IFERROR(HLOOKUP(D6,Export!C4:N9,6,FALSE),\"\")","v":""},0]
[null,"2) CODL Total Funds:",null,{"$f":"IFERROR(HLOOKUP(D6,Export!C4:N7,4,FALSE),\"\")","v":""},null,"5) Mgmt & Admin Costs Total Funds:",{"$nulls":3},{"$f":"IFERROR(HLOOKUP(D6,Export!C4:N10,7,FALSE),\"\")","v":""}]
[null,"3) LVER Total Funds:",null,{"$f":"IFERROR(HLOOKUP(D6,Export!C4:N8,5,FALSE),\"\")","v":""},null,"6) Total Approved Funds (Crosswalk with FFR Line 10.d):",{"$nulls":3},{"$f":"ROUND((SUM(D10,D11,D12,J10,J11)),0)","v":{"v":0,"d":"$0"}}]
[0]
["      SECTION C - EXPENDITURE INFORMATION"]
[0,{"$nulls":4},"Previously Reported\n(a)",null,"Reported this Quarter\n(b)",null,"Reported YTD\n(c)"]
[" 1)  Disabled Veteran Outreach Program (DVOP) Expenditures  ",{"$nulls":5},0,null,0,null,0]
[0,"DVOP Expenditures  ","Column1","Column2","Column3","Previously Reported\n(a)","Column4","Reported this Quarter\n(b)","Column5","Reported YTD\n(c)",0]
[0,"a.  Funded DVOP Positions:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,17,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$26,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,17,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,17,FALSE),\"\")","v":""}]
[null,"b.  DVOP Salaries Paid:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,18,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$27,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,18,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,18,FALSE),\"\")","v":""}]
[null,"c.  DVOP Benefits Paid: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,19,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$28,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,19,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,19,FALSE),\"\")","v":""}]
[null,"d. Total DVOP Outlays:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,20,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$29,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,20,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,20,FALSE),\"\")","v":""}]
[null,"e.  Federal Share of DVOP Unliquidated Obligations:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,21,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$30,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,21,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,21,FALSE),\"\")","v":""}]
[null,"f.  Total DVOP Fund Outlays and Obligations:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,22,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D$31,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$31,22,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$31,22,FALSE),\"\")","v":""}]
[0]
[" 2)  Consolidated DVOP/LVER (CODL) Expenditures  "]
[0,"Consolidated DVOP/LVER (Cons DVOP/LVER) Position Expenditures","Column1","Column2","Column3","Previously Reported\n(a)","Column4","Reported this Quarter\n(b)","Column5","Reported YTD\n(c)",0]
[null,"a.  Funded CODL Positions:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,26,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D35,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,26,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,26,FALSE),\"\")","v":""}]
[null,"b.  CODL Salaries Paid:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,27,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D36,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,27,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,27,FALSE),\"\")","v":""}]
[null,"c.  CODL Benefits Paid:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,28,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D37,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,28,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,28,FALSE),\"\")","v":""}]
[null,"d.  Total CODL Outlays:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,29,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D38,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,29,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,29,FALSE),\"\")","v":""}]
[null,"e.  Federal Share of CODL Unliquidated Obligations:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,30,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D39,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,30,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,30,FALSE),\"\")","v":""}]
[null,"f.  Total CODL Outlays and Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,31,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D40,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$40,31,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$40,31,FALSE),\"\")","v":""}]
[0]
[" 3) Local Veteran Employment Representative (LVER) Expenditures  "]
[0,"LVER Expenditures  ","Column1","Column2","Column3","Previously Reported\n(a)","Column4","Reported this Quarter\n(b)","Column5","Reported YTD\n(c)",0]
[null,"a.  Funded LVER Positions:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,35,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D44,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,35,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,35,FALSE),\"\")","v":""}]
[null,"b.  LVER Salaries Paid:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,36,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D45,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,36,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,36,FALSE),\"\")","v":""}]
[null,"c.  LVER Benefits Paid:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,37,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D46,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,37,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,37,FALSE),\"\")","v":""}]
[null,"d.  Total LVER Outlays:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,38,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D47,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,38,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,38,FALSE),\"\")","v":""}]
[null,"e.  Federal Share of LVER Unliquidated Obligations:",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,39,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D48,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,39,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,39,FALSE),\"\")","v":""}]
[null,"f.  Total LVER Outlays and Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,40,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D49,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$49,40,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$49,40,FALSE),\"\")","v":""}]
[0]
[" 4) Incentive Award Expenditures  "]
[0,"Incentive Award Expenditures","Column1","Column2","Column3","Previously Reported\n(a)","Column4","Reported this Quarter\n(b)","Column5","Reported YTD\n(c)",0]
[null,"a.  Incentive Award Outlays: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,44,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D53,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$55,44,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$55,44,FALSE),\"\")","v":""}]
[null,"b.  Federal Share of Incentive Award Unliquidated Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,45,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D54,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$55,45,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$55,45,FALSE),\"\")","v":""}]
[null,"c.  Total Incentive Award Outlays and Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,46,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D55,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$55,46,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$55,46,FALSE),\"\")","v":""}]
[0]
[" 5) Management & Administrative (Mgmt & Admin) Expenditures"]
[0,"Mgmt & Admin Costs","Column1","Column2","Column3","Previously Reported\n(a)","Column4","Reported this Quarter\n(b)","Column5","Reported YTD\n(c)",0]
[null,"a.  Total Mgmt & Admin Outlays: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,50,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D59,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$61,50,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$61,50,FALSE),\"\")","v":""}]
[null,"b.  Federal Share of Mgmt & Admin Unliquidated Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,51,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D60,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$61,51,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$61,51,FALSE),\"\")","v":""}]
[null,"c.  Total Mgmt & Admin Outlays and Obligations: ",null,null,"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,0,HLOOKUP($N$5,'VETS-402'!$D$10:$N$61,52,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(IF($D$6='VETS-402'!$D$10,'VETS-402'!$D61,HLOOKUP(\"Q\"&$D$6,'VETS-402'!$D$10:$AD$61,52,FALSE)),\"\")","v":""},"N/A",{"$f":"IFERROR(HLOOKUP($D$6,'VETS-402'!$D$10:$AD$61,52,FALSE),\"\")","v":""}]
[0]
["        SECTION D - FUNDING SUMMARY INFORMATION"]
[0,null,null,"1)  Total DVOP Balance Remaining:",{"$nulls":4},{"v":0,"d":"$0.00"},{"$f":"IF(ISERROR(ROUND(D10-J23,0)),0,ROUND(D10-J23,0))","v":{"v":0,"d":"$0"}},0]
[{"$nulls":3},"2)  Total CODL Balance Remaining:",{"$nulls":5},{"$f":"IF(ISERROR(ROUND(D11-J32,0)),0,ROUND(D11-J32,0))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"3)  Total LVER Balance Remaining:",{"$nulls":5},{"$f":"IF(ISERROR(ROUND(D12-J41,0)),0,ROUND(D12-J41,0))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"4)  Total Incentive Award Balance Remaining:",{"$nulls":5},{"$f":"IF(ISERROR(ROUND(J10-J47,0)),0,ROUND(J10-J47,0))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"5)  Total Mgmt & Admin Balance Remaining:",{"$nulls":5},{"$f":"IF(ISERROR(ROUND(J11-J53,0)),0,ROUND(J11-J53,0))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"6)  Total Balance Remaining (Crosswalk with FFR Line 10.h):",{"$nulls":5},{"$f":"ROUND((SUM(J56:J60)),0)","v":{"v":0,"d":"$0"}}]
[0]

{"sheet":"Pivot","index":3,"n_rows":42,"n_cols":26,"rows_kept":42,"hidden":true}
[null,"Column Labels"]
[null,"",{"$nulls":22}," Total","Grand Total"]
["Values","1st Quarter","2nd Quarter","Y1Q2 Cumulative","3rd Quarter","Y1Q3 Cumulative","4th Quarter","Y1Q4 Cumulative","5th Quarter","Y2Q1 Cumulative","6th Quarter","Y2Q2 Cumulative","7th Quarter","Y2Q3 Cumulative","8th Quarter","Y2Q4 Cumulative","9th Quarter","Y3Q1 Cumulative","10th Quarter","Y3Q2 Cumulative","11th Quarter","Y3Q3 Cumulative","12th Quarter","Y3Q4 Cumulative"]
["Max of Quarter Ending","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Max of Grant Number",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Max of Date Prepared ","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Sum of Disabled Veterans Outreach Program",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Consolidated DVOP/LVER Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Local Veterans Employment Representatives",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Incentive Awards",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Mgmt & Admin Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Approved Funds",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Funded DVOP Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of DVOP Salaries Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of DVOP Benefits Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total DVOP Outlays",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of DVOP Unliquidated Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total DVOP Outlays & Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Funded Consolidated Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Consolidated Salaries Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Consolidated Benefits Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Consolidated Outlays",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Consolidated Unliquidated Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Consolidated Outlays & Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Funded LVER Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of LVER Salaries Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of LVER Benefits Paid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total LVER Outlays",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of LVER Unliquidated Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total LVER Outlays & Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Incentive Award Outlays",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Incentive Award Unliquidated Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Incentive Outlays & Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Mgmt & Admin Outlays",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Mgmt & Admin Unliquidated Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Mgmt & Admin Outlays & Obligations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of DVOP Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Consolidated Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of LVER Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Incentive Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Mgmt & Admin Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sum of Total Balance Remaining",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data","index":4,"n_rows":24,"n_cols":81,"rows_kept":24,"hidden":true}
["FY/Q","Quarter/Cumulative","Grant Number","State","Quarter Ending","Date Prepared ","Disabled Veterans Outreach Program","Consolidated DVOP/LVER Positions","Local Veterans Employment Representatives","Incentive Awards","Mgmt & Admin Costs","Total Approved Funds","Funded DVOP Positions","DVOP Salaries Paid","DVOP Benefits Paid","Total DVOP Outlays","DVOP Unliquidated Obligations","Total DVOP Outlays & Obligations","Funded Consolidated Positions","Consolidated Salaries Paid","Consolidated Benefits Paid","Total Consolidated Outlays","Consolidated Unliquidated Obligations","Total Consolidated Outlays & Obligations","Funded LVER Positions","LVER Salaries Paid","LVER Benefits Paid","Total LVER Outlays","LVER Unliquidated Obligations","Total LVER Outlays & Obligations","Incentive Award Outlays","Incentive Award Unliquidated Obligations","Total Incentive Outlays & Obligations","Mgmt & Admin Outlays","Mgmt & Admin Unliquidated Obligations","Total Mgmt & Admin Outlays & Obligations","DVOP Balance Remaining","Consolidated Balance Remaining","LVER Balance Remaining","Incentive Balance Remaining","Mgmt & Admin Balance Remaining","Total Balance Remaining",{"$nulls":38},"Code"]
["Y1Q1","1st Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!D$10","v":""},{"$f":"'VETS-402'!D$11","v":"00:00:00"},{"$f":"TRANSPOSE('VETS-402'!D16:J21)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D26:J31)","v":0},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D35:J40)","v":0},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D44:J49)","v":0},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D53:J55)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D59:J61)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!D66:J71)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y1Q2","2nd Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!F$10","v":""},{"$f":"'VETS-402'!F$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y1Q2","Y1Q2 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!F$10","v":""},{"$f":"'VETS-402'!F$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y1Q3","3rd Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!H$10","v":""},{"$f":"'VETS-402'!H$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y1Q3","Y1Q3 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!H$10","v":""},{"$f":"'VETS-402'!H$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y1Q4","4th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!J$10","v":""},{"$f":"'VETS-402'!J$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y1Q4","Y1Q4 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!J$10","v":""},{"$f":"'VETS-402'!J$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y2Q1","5th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!N$10","v":""},{"$f":"'VETS-402'!N$11","v":"00:00:00"},{"$f":"TRANSPOSE('VETS-402'!M16:T21)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M26:T31)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M35:T40)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M44:T49)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M53:T55)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M59:T61)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!M66:T71)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
["Y2Q1","Y2Q1 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!N$10","v":""},{"$f":"'VETS-402'!N$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y2Q2","6th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!P$10","v":""},{"$f":"'VETS-402'!P$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y2Q2","Y2Q2 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!P$10","v":""},{"$f":"'VETS-402'!P$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y2Q3","7th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!R$10","v":""},{"$f":"'VETS-402'!R$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y2Q3","Y2Q3 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!R$10","v":""},{"$f":"'VETS-402'!R$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y2Q4","8th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!T$10","v":""},{"$f":"'VETS-402'!T$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y2Q4","Y2Q4 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!T$10","v":""},{"$f":"'VETS-402'!T$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y3Q1","9th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!X$10","v":""},{"$f":"'VETS-402'!X$11","v":"00:00:00"},{"$f":"TRANSPOSE('VETS-402'!W16:AD21)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W26:AD31)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W35:AD40)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W44:AD49)","v":"N/A"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W53:AD55)","v":"N/A"},"N/A",{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W59:AD61)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TRANSPOSE('VETS-402'!W66:AD71)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A"]
["Y3Q1","Y3Q1 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!X$10","v":""},{"$f":"'VETS-402'!X$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y3Q2","10th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!Z$10","v":""},{"$f":"'VETS-402'!Z$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y3Q2","Y3Q2 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!Z$10","v":""},{"$f":"'VETS-402'!Z$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y3Q3","11th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!AB$10","v":""},{"$f":"'VETS-402'!AB$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y3Q3","Y3Q3 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!AB$10","v":""},{"$f":"'VETS-402'!AB$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Y3Q4","12th Quarter",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!AD$10","v":""},{"$f":"'VETS-402'!AD$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A","N/A","N/A","N/A","N/A","N/A"]
["Y3Q4","Y3Q4 Cumulative",{"$f":"'VETS-402'!$I$6","v":0},{"$f":"'VETS-402'!$S$6","v":""},{"$f":"'VETS-402'!AD$10","v":""},{"$f":"'VETS-402'!AD$11","v":"00:00:00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"N/A",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},0,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Lists","index":5,"n_rows":95,"n_cols":30,"rows_kept":95,"hidden":true}
["State Number","State","ST",{"$nulls":8},"Quarter End","FYQ"]
[1,"ALABAMA","AL",{"$nulls":8},"2024-12-31","2024Q1","2019Q4",1,4,"Y1Q1","1st Quarter","1st Quarter","1st Quarter"]
[2,"ALASKA","AK",{"$nulls":8},"2025-03-31","2024Q2","2020Q1",2,1,"Y1Q2","2nd Quarter","Y1Q2 Cumulative","1st Quarter"]
[4,"ARIZONA","AZ",{"$nulls":8},"2025-06-30","2024Q3","2020Q2",3,2,"Y1Q3","3rd Quarter","Y1Q3 Cumulative","Y1Q2 Cumulative"]
[5,"ARKANSAS","AR",{"$nulls":8},"2025-09-30","2024Q4","2020Q3",4,3,"Y1Q4","4th Quarter","Y1Q4 Cumulative","Y1Q3 Cumulative"]
[6,"CALIFORNIA","CA",{"$nulls":8},"2025-12-31","2025Q1","2020Q4",1,4,"Y2Q1","5th Quarter","Y2Q1 Cumulative","Y1Q4 Cumulative"]
[8,"COLORADO","CO",{"$nulls":8},"2026-03-31","2025Q2","2021Q1",2,4,"Y2Q2","6th Quarter","Y2Q2 Cumulative","Y2Q1 Cumulative"]
[9,"CONNECTICUT","CT",{"$nulls":8},"2026-06-30","2025Q3","2021Q2",3,1,"Y2Q3","7th Quarter","Y2Q3 Cumulative","Y2Q2 Cumulative"]
[10,"DELAWARE","DE",{"$nulls":8},"2026-09-30","2025Q4","2021Q3",4,2,"Y2Q4","8th Quarter","Y2Q4 Cumulative","Y2Q3 Cumulative"]
[11,"DISTRICT OF COLUMBIA","DC",{"$nulls":8},"2026-12-31","2026Q1","2021Q4",1,3,"Y3Q1","9th Quarter","Y3Q1 Cumulative","Y2Q4 Cumulative"]
[12,"FLORIDA","FL",{"$nulls":8},"2027-03-31","2026Q2","2022Q1",2,4,"Y3Q2","10th Quarter","Y3Q2 Cumulative","Y3Q1 Cumulative"]
[13,"GEORGIA","GA",{"$nulls":8},"2027-06-30","2026Q3","2022Q2",3,4,"Y3Q3","11th Quarter","Y3Q3 Cumulative","Y3Q2 Cumulative"]
[15,"GUAM","GU",{"$nulls":8},"2027-09-30","2026Q4","2022Q3",4,1,"Y3Q4","12th Quarter","Y3Q4 Cumulative","Y3Q3 Cumulative"]
[16,"HAWAII","HI",{"$nulls":8},"2027-12-31","2027Q1"]
[17,"IDAHO","ID",{"$nulls":8},"2028-03-31","2027Q2"]
[18,"ILLINOIS","IL",{"$nulls":6},"FY",null,"2028-06-30","2027Q3"]
[19,"INDIANA","IN",{"$nulls":8},"2028-09-30","2027Q4"]
[20,"IOWA","IA",{"$nulls":8},"2028-12-31",{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12]
[21,"KANSAS","KS",{"$nulls":8},"2029-03-31",{"$nulls":4},20,2020,"2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30"]
[22,"KENTUCKY","KY",{"$nulls":8},"2029-06-30",{"$nulls":4},21,2021,"2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30"]
[23,"LOUISIANA","LA",{"$nulls":8},"2029-09-30","Grant Number",{"$f":"'VETS-402'!I6","v":0},null,null,22,2022,"2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30"]
[24,"MAINE","ME",{"$nulls":8},"2029-12-31","Fiscal Year",{"$f":"VALUE(MID(N21,1,2))","v":0},{"$f":"\"20\"&N22","v":"200"},{"$f":"VALUE(O22)","v":200},23,2023,"2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30"]
[25,"MARYLAND","MD",{"$nulls":8},"2030-03-31","Budget Period",{"$f":"MID(N21,15,2)","v":""},{"$f":"VALUE(N23)","v":{"$error":"#VALUE!"}},null,24,2024,"2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30"]
[26,"MASSACHUSETTS","MA",{"$nulls":8},"2030-06-30","Mod number",{"$f":"MID(N21,18,2)","v":""},{"$f":"VALUE(N24)","v":{"$error":"#VALUE!"}},null,25,2025,"2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30"]
[27,"MICHIGAN","MI",{"$nulls":8},"2030-09-30",{"$nulls":4},26,2026,"2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30"]
[28,"MINNESOTA","MN",{"$nulls":8},"2030-12-31",{"$nulls":4},27,2027,"2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30"]
[29,"MISSISSIPPI","MS",{"$nulls":8},"2031-03-31"]
[30,"MISSOURI","MO",{"$nulls":8},"2031-06-30"]
[31,"MONTANA","MT",{"$nulls":8},"2031-09-30",null,"FinalQtr"]
[32,"NEBRASKA","NE",{"$nulls":8},"2031-12-31",null,"No"]
[33,"NEVADA","NV",{"$nulls":10},"Yes"]
[34,"NEW HAMPSHIRE","NH"]
[35,"NEW JERSEY","NJ",{"$nulls":4},{"$f":"S12&\" \"&T13","v":"Y3Q3 Cumulative Y3Q3 Cumulative"}]
[36,"NEW MEXICO","NM",{"$nulls":4},{"$f":"S13&\" \"&T14","v":"Y3Q4 Cumulative "}]
[37,"NEW YORK","NY"]
[38,"NORTH CAROLINA","NC"]
[39,"NORTH DAKOTA","ND"]
[40,"OHIO","OH",{"$nulls":13},"This box was to auto-calculate the final quarter based on funding availability…not used."]
[41,"OKLAHOMA","OK",{"$nulls":14},"AvailFunds","Value","Qtr",{"$f":"VLOOKUP(0,S40:T51,2,FALSE)","v":"1st"}]
[42,"OREGON","OR",{"$nulls":13},"Y1Q1",{"$f":"'VETS-402'!D71","v":0},{"$f":"VALUE(R40)","v":0},"1st"]
[44,"PENNSYLVANIA","PA",{"$nulls":13},"Y1Q2",{"$f":"'VETS-402'!F71","v":0},{"$f":"VALUE(R41)","v":0},"2nd"]
[45,"PUERTO RICO","PR",{"$nulls":13},"Y1Q3",{"$f":"'VETS-402'!H71","v":0},0,"3rd"]
[46,"RHODE ISLAND","RI",{"$nulls":13},"Y1Q4",{"$f":"'VETS-402'!J71","v":0},0,"4th"]
[47,"SOUTH CAROLINA","SC",{"$nulls":13},"Y2Q1",{"$f":"SUM('VETS-402'!N$66,'VETS-402'!N$67,'VETS-402'!N$68,'VETS-402'!N$70)","v":0},0,"5th"]
[48,"SOUTH DAKOTA","SD",{"$nulls":13},"Y2Q2",{"$f":"SUM('VETS-402'!P$66,'VETS-402'!P$67,'VETS-402'!P$68,'VETS-402'!P$70)","v":0},0,"6th"]
[49,"TENNESSEE","TN",{"$nulls":13},"Y2Q3",{"$f":"SUM('VETS-402'!R$66,'VETS-402'!R$67,'VETS-402'!R$68,'VETS-402'!R$70)","v":0},0,"7th"]
[50,"TEXAS","TX",{"$nulls":13},"Y2Q4",{"$f":"SUM('VETS-402'!T$66,'VETS-402'!T$67,'VETS-402'!T$68,'VETS-402'!T$70)","v":0},0,"8th"]
[51,"UTAH","UT",{"$nulls":13},"Y3Q1",{"$f":"SUM('VETS-402'!X$66,'VETS-402'!X$67,'VETS-402'!X$68,'VETS-402'!X$70)","v":0},0,"9th"]
[53,"VERMONT","VT",{"$nulls":13},"Y3Q2",{"$f":"SUM('VETS-402'!Z$66,'VETS-402'!Z$67,'VETS-402'!Z$68,'VETS-402'!Z$70)","v":0},0,"10th"]
[54,"VIRGIN ISLANDS","VI",{"$nulls":13},"Y3Q3",{"$f":"SUM('VETS-402'!AB$66,'VETS-402'!AB$67,'VETS-402'!AB$68,'VETS-402'!AB$70)","v":0},0,"11th"]
[55,"VIRGINIA","VA",{"$nulls":13},"Y3Q4",{"$f":"SUM('VETS-402'!AD$66,'VETS-402'!AD$67,'VETS-402'!AD$68,'VETS-402'!AD$70)","v":0},0,"12th"]
[56,"WASHINGTON","WA"]
[66,"WEST VIRGINIA","WV"]
[72,"WISCONSIN","WI"]
[78,"WYOMING","WY"]
[]
[]
[]
[]
["Disabled Veterans Outreach Program"]
["Consolidated DVOP/LVER Positions"]
["Local Veterans Employment Representatives"]
["Incentive Awards"]
["Mgmt & Admin Costs"]
["Total Approved Funds"]
["Funded DVOP Positions","a.  Base Positions Paid for DVOP Activities:"]
["DVOP Salaries Paid","b.  Personal Services (PS) for DVOP Activities:"]
["DVOP Benefits Paid","c.  Personnel Benefits (PB) for DVOP Activities: "]
["Total DVOP Outlays","d. Total Outlays for DVOP Activities:"]
["DVOP Unliquidated Obligations","e.  Federal Share of DVOP Unliquidated Obligations:"]
["Total DVOP Outlays & Obligations","f.  Total DVOP Fund Outlays and Obligations:"]
["Funded Consolidated Positions","a.  Base Positions Paid for Cons DVOP/LVER Activities:"]
["Consolidated Salaries Paid","b.  Personal Services (PS) for Cons DVOP/LVER Activities:"]
["Consolidated Benefits Paid","c.  Personnel Benefits (PB) for Cons DVOP/LVER Activities:"]
["Total Consolidated Outlays","d.  Total Outlays for Cons DVOP/LVER Activities:"]
["Consolidated Unliquidated Obligations","e.  Federal Share of Cons DVOP/LVER Unliquidated Obligations:"]
["Total Consolidated Outlays & Obligations","f.  Total Cons DVOP/LVER Fund Outlays and Obligations: "]
["Funded LVER Positions","a.  Base Positions Paid for LVER Activities:"]
["LVER Salaries Paid","b.  Personal Services (PS) for LVER Activities:"]
["LVER Benefits Paid","c.  Personnel Benefits (PB) for LVER Activities:"]
["Total LVER Outlays","d.  Total Outlays for LVER Activities:"]
["LVER Unliquidated Obligations","e.  Federal Share of LVER Unliquidated Obligations:"]
["Total LVER Outlays & Obligations","f.  Total LVER Fund Outlays and Obligations: "]
["Incentive Award Outlays","a.  Total Outlays for Incentive Awards: "]
["Incentive Award Unliquidated Obligations","b.  Federal Share of Incentive Award Unliquidated Obligations: "]
["Total Incentive Outlays & Obligations","c.  Total Incentive Award Outlays and Obligations: "]
["Mgmt & Admin Outlays"]
["Mgmt & Admin Unliquidated Obligations"]
["Total Mgmt & Admin Outlays & Obligations"]
["DVOP Balance Remaining","1)  Total DVOP Balance Remaining:"]
["Consolidated Balance Remaining","2)  Total Cons DVOP/LVER Balance Remaining:"]
["LVER Balance Remaining","3)  Total LVER Balance Remaining:"]
["Incentive Balance Remaining","4)  Total Incentive Award Balance Remaining:"]
["Mgmt & Admin Balance Remaining"]
["Total Balance Remaining","5)  Total Balance Remaining (Crosswalk with FFR Line 10.h):"]