{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Applications for Special Community Mobility Funding in 2014",null,null,null,"2013-10-03"]
[]
[null,null,"Applicant","Project Name","Type","Total","Federal ","State","Local","% of Total",null,"% of Fed. available funds"]
[null,1,"Human Services Coalition","FISH Call Center Support","Mobility Management",17140,{"$f":"+F11*0.8","v":13712},{"$f":"+F11*0.1","v":1714},{"$f":"+F11*0.1","v":1714},{"$f":"+G11/$G$19","v":0.11014150034057757},{"$f":"+J11*$G$21","v":10016.047757971442},{"$f":"G11/$G$21","v":0.15078405067188633}]
[null,2,"Tompkins County DSS","Go2Work Taxi Voucher","Operating Assistance",{"$f":"+G12*2","v":15120},7560,null,{"$f":"+F12*0.5","v":7560},6.0725622999910037E-2,{"$f":"+J12*$G$21","v":5522.2667043658194},{"$f":"G12/$G$21","v":8.3133563526798473E-2}]
[null,3,"Challenge WorkForce Solutions","Expanding Access to Employment and Community for Adults with Disabilities through Travel Training","Mobility Management",19646,7000,{"$f":"6658+5988","v":12646},0,5.6227428703620408E-2,5113.2099114498324,7.6975521784072659E-2]
[null,4,"GADABOUT","Capital Project for New Computer Hardware","Capital",12000,9600,1200,1200,7.7111902222107981E-2,7012.4021642740554,0.10556642987529966]
[null,5,"GADABOUT","JARC Operating Assistance for Work ","Operating Assistance",205138,10000,59982,{"$f":"+F15-(G15+H15)","v":135156},8.032489814802915E-2,7304.5855877854747,0.10996503112010381]
[null,6,"Ithaca Carshare","Easy Access Low Income Carshare Memberships","Operating Assistance",{"$f":"+G16*2","v":91984},45992,0,{"$f":"+G16","v":45992},0.3694302715624157,33595.250035342957,0.50575117112758139]
[null,7,"Cornell Cooperative Extension","Way2Go Travel Training Planning","Mobility Management",8495,{"$f":"+F17*0.8","v":6796},{"$f":"+F17*0.1","v":849.5},{"$f":"+H17","v":849.5},5.4588800781400611E-2,4964.196365459009,7.4732235149222545E-2]
[null,8,"Cornell Cooperative Extension","Way2Go Employer Education Program","Mobility Management",29793,{"$f":"+F18*0.8","v":23834.400000000001},{"$f":"+F18*0.1","v":2979.3},{"$f":"+H18","v":2979.3},0.19144957524193862,17410.041473351415,0.26209505377290021]
[null,null,null,null,"TOTAL",{"$f":"SUM(F11:F18)","v":399316},{"$f":"SUM(G11:G18)","v":124494.39999999999},null,null,1,90938,1.3690030570278651]
[]
[null,null,null,null,"Federal Funding Available",null,90938]
[null,null,null,null,null,null,{"$f":"G19-G21","v":33556.399999999994},"= amount exceeding available funds"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}