{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["CS Addendum","CSC$1","CSC$2","CSC$3","CSC$4","CSC$5","CSC$6","Notes","Calc Sheet","Calc Sheet2","Calc Sheet3","Calc Sheet4","Calc Sheet5","Calc Sheet6"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":11,"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":"CS Addendum","index":0,"n_rows":81,"n_cols":10,"rows_kept":81,"cut":false,"hidden":false,"merged":[[1,4,1,9],[2,1,2,2],[2,4,2,9],[68,3,68,8],[0,1,0,9],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[3,7,3,9],[4,7,4,9],[6,1,6,2],[5,7,5,9],[3,5,3,6],[5,5,5,6],[4,5,4,6],[7,3,7,4],[7,7,7,9],[7,5,7,6],[8,1,8,9],[12,3,12,8],[11,5,11,6],[11,1,11,4],[12,1,12,2],[11,7,11,9],[3,1,3,2],[6,7,6,9],[57,2,57,7],[64,3,64,8],[41,2,41,6],[42,2,42,6],[43,2,43,6],[52,2,52,7],[53,2,53,7],[30,2,30,4],[31,2,31,4],[40,2,40,6],[44,2,44,6],[63,3,63,8],[50,2,50,7],[6,5,6,6],[64,1,64,2],[65,1,65,2],[66,3,66,8],[62,3,62,8],[28,2,28,4],[29,2,29,4],[35,2,35,4],[74,1,74,3],[78,1,78,8],[67,3,67,8],[32,2,32,4],[62,1,62,2],[56,2,56,7],[33,2,33,4],[34,2,34,4],[51,2,51,7],[65,3,65,8],[54,2,54,7],[55,2,55,7],[45,2,45,6],[61,3,61,8],[68,1,68,2],[67,1,67,2],[13,7,13,8],[14,7,14,8],[15,3,15,6],[15,7,15,8],[72,1,72,3],[72,4,72,5],[72,6,72,7],[13,1,13,2],[13,3,13,6],[61,1,61,2],[66,1,66,2],[14,1,14,2],[15,1,15,2],[39,2,39,6],[46,2,46,6],[63,1,63,2]]}
[null,"Cost Share Addendum - Academic FEC Cycle, Dollar ($) Based"]
[null,"Section A - Department/Award Information",null,null,"Need Help?  Cost Share Addendum User Guide"]
[null,"School/College 3-digit Org Code",null,null,"For faculty in org codes for 302, 304, 308 & 310 must use the Calendar Cost Share Addendum"]
[null,"SAGE eGC1 #",null,null,null,"PI Name"]
[null,"Budget Number (if available)",null,null,null,"PI EID"]
[null,"Date Prepared/Revised",null,null,null,"Department Contact/Preparer *"]
[null,"Original or Revise/Add/Remove",null,"Original",null,"Contact e-Mail"]
[null,"Revision Number (if applicable)",null,null,null,"Contact Phone"]
[null,"If you need additional rows, please email gcafco@uw.edu. *Form Preparer certifies that that the proper notifications, reviews and/or approvals have been fulfilled, in accordance with the policies of the org code requesting funding and the org code(s) participating in the cost share."]
[]
[null,"Section B:","Cost Share Information"]
[null,"Type of Cost Share",null,null,null,"Mandatory (M)"]
[null,"Cost Share F&A Rate ",null,"Rate Description",null,null,null,null,null,"Rate"]
[null,"Standard F&A Rate",null,"Current UW negotiated F&A Rate ",null,null,null,"Modified Total Direct Costs"]
[null,"Actual F&A Rate",null,"F&A Rate allowed by Sponsor  ",null,null,null,"Total Direct Costs"]
[null,"Cost Share F&A Rate",null,"F&A Rate applied to cost share direct costs",null,null,null,"Modified Total Direct Costs"]
[]
[null,"Section C - Faculty Effort Cost Share",null,null,null,"This section pulls from the Cost Share Calculator (CSC) tabs"]
[null,"Object Code","Faculty Name","Faculty EID","Commitment ($)","Cost Share Salary","Benefit Rate","Benefits","Cost Share F&A","Total Cost Share"]
[null,{"$f":"+'CSC$1'!E11","v":0},{"$f":"+'CSC$1'!E4","v":0},{"$f":"+'CSC$1'!E5","v":0},{"$f":"+'CSC$1'!E9","v":0},{"$f":"+'CSC$1'!L41","v":0},{"$f":"+'CSC$1'!E12","v":0},{"$f":"+'CSC$1'!N41","v":0},{"$f":"+'CSC$1'!P41","v":0},{"$f":"+F20+H20+I20","v":0}]
[null,{"$f":"+'CSC$2'!E11","v":0},{"$f":"+'CSC$2'!E4","v":0},{"$f":"+'CSC$2'!E5","v":0},{"$f":"+'CSC$2'!E9","v":0},{"$f":"+'CSC$2'!L41","v":0},{"$f":"+'CSC$2'!E12","v":0},{"$f":"+'CSC$2'!N41","v":0},{"$f":"+'CSC$2'!P41","v":0},0]
[null,{"$f":"+'CSC$3'!E11","v":0},{"$f":"+'CSC$3'!E4","v":0},{"$f":"+'CSC$3'!E5","v":0},{"$f":"+'CSC$3'!E9","v":0},{"$f":"+'CSC$3'!L41","v":0},{"$f":"+'CSC$3'!E12","v":0},{"$f":"+'CSC$3'!N41","v":0},{"$f":"+'CSC$3'!P41","v":0},0]
[null,{"$f":"+'CSC$4'!E11","v":0},{"$f":"+'CSC$4'!E4","v":0},{"$f":"+'CSC$4'!E5","v":0},{"$f":"+'CSC$4'!E9","v":0},{"$f":"+'CSC$4'!L41","v":0},{"$f":"+'CSC$4'!E12","v":0},{"$f":"+'CSC$4'!N41","v":0},{"$f":"+'CSC$4'!P41","v":0},0]
[null,{"$f":"+'CSC$5'!E11","v":0},{"$f":"+'CSC$5'!E4","v":0},{"$f":"+'CSC$5'!E5","v":0},{"$f":"+'CSC$5'!E9","v":0},{"$f":"+'CSC$5'!L41","v":0},{"$f":"+'CSC$5'!E12","v":0},{"$f":"+'CSC$5'!N41","v":0},{"$f":"+'CSC$5'!P41","v":0},0]
[null,{"$f":"+'CSC$6'!E11","v":0},{"$f":"+'CSC$6'!E4","v":0},{"$f":"+'CSC$6'!E5","v":0},{"$f":"+'CSC$6'!E9","v":0},{"$f":"+'CSC$6'!L41","v":0},{"$f":"+'CSC$6'!E12","v":0},{"$f":"+'CSC$6'!N41","v":0},{"$f":"+'CSC$6'!P41","v":0},0]
[null,"TOTAL FACULTY EFFORT COST SHARE",null,null,null,null,null,null,null,{"$f":"SUM(J20:J25)","v":0}]
[]
[null,"Section D - Non-Faculty Salary "]
[null,"Object Code","Name/Job Title/Description",null,null,"Cost Share Salary","Benefit Rate","Benefits","Cost Share F&A","Total Cost Share"]
[null,null,null,null,null,null,null,{"$f":"+F30*G30","v":0},{"$f":"+(F30+H30)*$J$16","v":0},{"$f":"+F30+H30+I30","v":0}]
[null,null,null,null,null,null,null,{"$f":"+F31*G31","v":0},{"$f":"+(F31+H31)*$J$16","v":0},{"$f":"+F31+H31+I31","v":0}]
[null,null,null,null,null,null,null,{"$f":"+F32*G32","v":0},{"$f":"+(F32+H32)*$J$16","v":0},{"$f":"+F32+H32+I32","v":0}]
[null,null,null,null,null,null,null,{"$f":"+F33*G33","v":0},{"$f":"+(F33+H33)*$J$16","v":0},{"$f":"+F33+H33+I33","v":0}]
[null,null,null,null,null,null,null,{"$f":"+F34*G34","v":0},{"$f":"+(F34+H34)*$J$16","v":0},{"$f":"+F34+H34+I34","v":0}]
[null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+F36*G36","v":0},{"$f":"+(F36+H36)*$J$16","v":0},{"$f":"+F36+H36+I36","v":0}]
[null,"TOTAL NON FE STAFF COST SHARE",null,null,null,null,null,null,null,{"$f":"SUM(J30:J36)","v":0}]
[]
[null,"Section E - Non-Salary Costs, F&A Applicable"]
[null,"Object Code","Description",null,null,null,null,"Cost Share Amount","Cost Share F&A","Total Cost Share"]
[null,null,null,null,null,null,null,null,{"$f":"+H41*$J$16","v":0},{"$f":"+H41+I41","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+H42*$J$16","v":0},{"$f":"+H42+I42","v":0}]
[null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"+H45*$J$16","v":0},{"$f":"+H45+I45","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+H46*$J$16","v":0},{"$f":"+H46+I46","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+H47*$J$16","v":0},{"$f":"+H47+I47","v":0}]
[null,"TOTAL COSTS, F&A APPLICABLE",null,null,null,null,null,null,null,{"$f":"SUM(J41:J47)","v":0}]
[]
[null,"Section F - Non-Salary Costs, F&A Exempt"]
[null,"Object Code","Description",null,null,null,null,null,"Cost Share Amount","Total Cost Share"]
[null,null,null,null,null,null,null,null,null,{"$f":"I52","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"I53","v":0}]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"I56","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"I57","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"I58","v":0}]
[null,"TOTAL COSTS, F&A EXEMPT",null,null,null,null,null,null,null,{"$f":"SUM(J52:J58)","v":0}]
[]
[null,"Section G - Third Party/Subaward Cost Share"]
[null,"Contributor/Subaward Recipient Name",null,"Description",null,null,null,null,null,"Total Cost Share"]
[]
[]
[]
[]
[]
[]
[]
[null,"TOTAL THIRD PARTY/SUBAWARD COST SHARE",null,null,null,null,null,null,null,{"$f":"SUM(J63:J69)","v":0}]
[]
[null,"Section H - Unrecovered Indirect Costs (UIDC) "]
[null,"Line Item",null,null,"Sponsor Award using Standard F&A",null,"Sponsor Award Using Actual F&A",null,"Maximum UIDC ","Total Cost Share"]
[null,"Total Direct Costs on Award (not Cost Share)",null,null,null,null,{"$f":"+E74","v":0}]
[null,"(Less) F&A Exempt Costs on Award (not Cost Share)",null,null,null,null,{"$f":"IF($H$15=\"Total Direct Costs\",0,E75)","v":0}]
[null,"F&A Base",null,null,{"$f":"+E74-E75","v":0},null,{"$f":"+G74-G75","v":0}]
[null,"F&A Rate From Section B (UW = Standard; Sponsor = Actual)",null,null,{"$f":"+J14","v":0},null,{"$f":"+J15","v":0}]
[null,"F&A (Standard minus Actual = UIDC)",null,null,null,{"$f":"+E76*E77","v":0},null,{"$f":"+G76*G77","v":0},{"$f":"+F78-H78","v":0}]
[null,"Amount of available UIDC to use for Cost Share (can only request up to Maximum UIDC):",null,null,null,null,null,null,null,0]
[]
[null,"TOTAL COST SHARE",null,null,null,null,null,null,null,{"$f":"+J70+J59+J48+J37+J26+J79","v":0}]

{"sheet":"CSC$1","index":1,"n_rows":46,"n_cols":39,"rows_kept":46,"cut":false,"hidden":false,"merged":[[12,1,12,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[2,1,2,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2]]}
[null,"Academic, $ Commitment Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AD17))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AE17))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AD18))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet'!\",AE19))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,{"$f":"+J27*3","v":0},0,0,{"$f":"+L27*M27","v":0},0,0,{"$f":"+L27+N27+P27","v":0},null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,{"$f":"+J39*3","v":0},0,0,{"$f":"+L39*M39","v":0},0,0,{"$f":"+L39+N39+P39","v":0},null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"CSC$2","index":2,"n_rows":44,"n_cols":39,"rows_kept":44,"cut":false,"hidden":false,"merged":[[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[null,"Academic, $ Commitment Calculator"]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet2'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet2'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet2'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet2'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet2'!\",AD17))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet2'!\",AE17))),\"\")","v":""},{"$f":"IFERROR((C18-B18+1),\"\")","v":""},"00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet2'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet2'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet2'!A9","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet2'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet2'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet2'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet2'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet2'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet2'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet2'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet2'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet2'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet2'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet2'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet2'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet2'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet2'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet2'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet2'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet2'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet2'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet2'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet2'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"CSC$3","index":3,"n_rows":44,"n_cols":39,"rows_kept":44,"cut":false,"hidden":false,"merged":[[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[null,"Academic, $ Commitment Calculator"]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet3'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet3'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet3'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet3'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet3'!\",AE17))),\"\")","v":""},{"$f":"IFERROR((C18-B18+1),\"\")","v":""},"00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet3'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet3'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet3'!A9","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet3'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet3'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet3'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet3'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet3'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet3'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet3'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet3'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet3'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet3'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet3'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet3'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet3'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet3'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet3'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet3'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet3'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet3'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet3'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet3'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"CSC$4","index":4,"n_rows":44,"n_cols":39,"rows_kept":44,"cut":false,"hidden":false,"merged":[[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[null,"Academic, $ Commitment Calculator"]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet4'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet4'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet4'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet4'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet4'!\",AE17))),\"\")","v":""},{"$f":"IFERROR((C18-B18+1),\"\")","v":""},"00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet4'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet4'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet4'!A9","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet4'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet4'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet4'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet4'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet4'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet4'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet4'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet4'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet4'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet4'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet4'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet4'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet4'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet4'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet4'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet4'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet4'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet4'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet4'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet4'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"CSC$5","index":5,"n_rows":44,"n_cols":39,"rows_kept":44,"cut":false,"hidden":false,"merged":[[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[null,"Academic, $ Commitment Calculator"]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet5'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet5'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet5'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet5'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet5'!\",AE17))),\"\")","v":""},{"$f":"IFERROR((C18-B18+1),\"\")","v":""},"00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet5'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet5'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet5'!A9","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet5'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet5'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet5'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet5'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet5'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet5'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet5'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet5'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet5'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet5'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet5'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet5'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet5'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet5'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet5'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet5'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet5'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet5'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet5'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet5'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"CSC$6","index":6,"n_rows":44,"n_cols":39,"rows_kept":44,"cut":false,"hidden":false,"merged":[[7,1,7,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[null,"Academic, $ Commitment Calculator"]
[null,"Enter information in White Cells only"]
[]
[null,"Faculty Name"]
[null,"Faculty EID"]
[null,"Cost Share Start",null,null,null,"Enter date in which Cost Share commitment starts, must be equal to or after start date of Budget"]
[null,"Cost Share End",null,null,null,"Enter date in which Cost Share commitment ends, must be equal to or earlier than end date of Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Validation",null,{"$f":"DATE(YEAR(E6)+5,MONTH(E6),DAY(EOMONTH(DATE(RIGHT(TEXT(E6,\"mm/dd/yyyy\"),4),MONTH(E6),DAY(E6)),1)))","v":"1905-01-28"}]
[null,"Include Summer?",null,null,null,"Select from drop down list only, selection will include or not the summer quarter days in Column F"]
[null,"$ Commitment",null,null,null,"Enter amount of Cost Share commitment ($ amount)"]
[null,"Monthly IBS",null,null,null,"Enter Faculty's Institutional Base Salary (IBS)"]
[null,"Object Code",null,null,null,"Select applicable Object Code from Drop Down list only"]
[null,"Benefit Rate",null,null,null,"Enter applicable benefit rate",null,null,null,null,null,null,"http://f2.washington.edu/fm/fa/fringe-benefit-load-rate"]
[null,"Cost Share I/C Rate",null,null,{"$f":"'CS Addendum'!J16","v":0},"The Cost Share F&A Rate from the Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start","End","Start","End","Start","End"]
[null,"Quarter Start Date","Quarter End Date","Days in Quarter","Commitment Start Date","Commitment End Date","Days Committed in Quarter","Ratio\n # days in period total days","Total Value Cost Share per Quarter","Monthly IBS","Total IBS for Quarter","Cost Share Salary","Benefit Rate","Benefit Cost","F&A Rate","F&A Amount","Cost Share Total",null,null,null,null,null,null,null,null,null,null,null,"K","L","M","N","O","O","P","P","Q","Q","S"]
[null,"A","B","C","D","E","F = E-D+1","G = F/Total F","H= $ Commit- ment * G","I","J = I*3","K = H/L+1/N+1","L","M = K*L","N","O = (K+M)*N","P = K+M+O",null,null,null,null,null,null,null,null,null,null,13,{"$f":"AC$15&$AB16","v":"K13"},"L13","M13","N13",{"$f":"AG$15&($AB16-4)","v":"O9"},"O13",{"$f":"AI$15&($AB16-4)","v":"P9"},"P13",{"$f":"AK$15&($AB16-4)","v":"Q9"},"Q13","S13"]
[{"$f":"'Calc Sheet6'!A9","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet6'!\",AD16))),\"\")","v":""},{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet6'!\",AE16))),\"\")","v":""},{"$f":"IFERROR((C17-B17+1),\"\")","v":""},{"$f":"IF(AND($E$6>=B17,OR($E$6<=C17)),$E$6,B17)","v":"00:00:00"},{"$f":"IF(AND($E$7>=B17,OR($E$7<=C17)),$E$7,C17)","v":"00:00:00"},{"$f":"IF(F17<$E$6,0,IF(E17>$E$7,0,F17-E17+1))","v":1},{"$f":"G17/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H17","v":0},{"$f":"+$E$10","v":0},{"$f":"+J17*3","v":0},{"$f":"+(I17/(1+M17)/(1+O17))","v":0},{"$f":"+$E$12","v":0},{"$f":"+L17*M17","v":0},{"$f":"+$E$13","v":0},{"$f":"+(L17+N17)*O17","v":0},{"$f":"+L17+N17+P17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+6","v":19},"K19","L19","M19","N19",{"$f":"AG$15&($AB17-5)","v":"O14"},"O19",{"$f":"AI$15&($AB17-5)","v":"P14"},"P19",{"$f":"AK$15&($AB17-5)","v":"Q14"},"Q19","S19"]
[{"$f":"'Calc Sheet6'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'calc sheet6'!\",AE17))),\"\")","v":""},{"$f":"IFERROR((C18-B18+1),\"\")","v":""},"00:00:00","00:00:00",{"$f":"IF(F18<$E$6,0,IF(E18>$E$7,0,F18-E18+1))","v":1},{"$f":"G18/$G$41","v":5.5555555555555552E-2},{"$f":"$E$9*H18","v":0},0,{"$f":"+J18*3","v":0},{"$f":"+(I18/(1+M18)/(1+O18))","v":0},0,{"$f":"+L18*M18","v":0},0,{"$f":"+(L18+N18)*O18","v":0},{"$f":"+L18+N18+P18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AB17+6","v":25},"K25","L25","M25","N25",{"$f":"AG$15&($AB18-5)","v":"O20"},"O25",{"$f":"AI$15&($AB18-5)","v":"P20"},"P25",{"$f":"AK$15&($AB18-5)","v":"Q20"},"Q25","S25"]
[{"$f":"'Calc Sheet6'!A9","v":""},"",{"$f":"IFERROR(VALUE(INDIRECT(CONCATENATE(\"'Calc Sheet6'!\",AE18))),\"\")","v":""},"","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F19<$E$6,0,IF(E19>$E$7,0,F19-E19+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,31,"K31","L31","M31","N31","O26","O31","P26","P31","Q26","Q31","S31"]
[{"$f":"'Calc Sheet6'!A9","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F20<$E$6,0,IF(E20>$E$7,0,F20-E20+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,37,"K37","L37","M37","N37","O32","O37","P32","P37","Q32","Q37","S37"]
[{"$f":"'Calc Sheet6'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F21<$E$6,0,IF(E21>$E$7,0,F21-E21+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,43,"K43","L43","M43","N43","O38","O43","P38","P43","Q38","Q43","S43"]
[{"$f":"'Calc Sheet6'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F22<$E$6,0,IF(E22>$E$7,0,F22-E22+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,49,"K49","L49","M49","N49","O44","O49","P44","P49","Q44","Q49","S49"]
[{"$f":"'Calc Sheet6'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F23<$E$6,0,IF(E23>$E$7,0,F23-E23+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,55,"K55","L55","M55","N55","O50","O55","P50","P55","Q50","Q55","S55"]
[{"$f":"'Calc Sheet6'!A33","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F24<$E$6,0,IF(E24>$E$7,0,F24-E24+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,61,"K61","L61","M61","N61","O56","O61","P56","P61","Q56","Q61","S61"]
[{"$f":"'Calc Sheet6'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F25<$E$6,0,IF(E25>$E$7,0,F25-E25+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,67,"K67","L67","M67","N67","O62","O67","P62","P67","Q62","Q67","S67"]
[{"$f":"'Calc Sheet6'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F26<$E$6,0,IF(E26>$E$7,0,F26-E26+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,73,"K73","L73","M73","N73","O68","O73","P68","P73","Q68","Q73","S73"]
[{"$f":"'Calc Sheet6'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F27<$E$6,0,IF(E27>$E$7,0,F27-E27+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,79,"K79","L79","M79","N79","O74","O79","P74","P79","Q74","Q79","S79"]
[{"$f":"'Calc Sheet6'!A57","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F28<$E$6,0,IF(E28>$E$7,0,F28-E28+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,85,"K85","L85","M85","N85","O80","O85","P80","P85","Q80","Q85","S85"]
[{"$f":"'Calc Sheet6'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F29<$E$6,0,IF(E29>$E$7,0,F29-E29+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,91,"K91","L91","M91","N91","O86","O91","P86","P91","Q86","Q91","S91"]
[{"$f":"'Calc Sheet6'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F30<$E$6,0,IF(E30>$E$7,0,F30-E30+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,97,"K97","L97","M97","N97","O92","O97","P92","P97","Q92","Q97","S97"]
[{"$f":"'Calc Sheet6'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F31<$E$6,0,IF(E31>$E$7,0,F31-E31+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,103,"K103","L103","M103","N103","O98","O103","P98","P103","Q98","Q103","S103"]
[{"$f":"'Calc Sheet6'!A81","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F32<$E$6,0,IF(E32>$E$7,0,F32-E32+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,109,"K109","L109","M109","N109","O104","O109","P104","P109","Q104","Q109","S109"]
[{"$f":"'Calc Sheet6'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F33<$E$6,0,IF(E33>$E$7,0,F33-E33+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,115,{"$f":"AC$15&$AB33","v":"K115"},"L115","M115","N115","O110",{"$f":"AH$15&$AB33","v":"O115"},"P110","P115","Q110","Q115","S115"]
[{"$f":"'Calc Sheet6'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F34<$E$6,0,IF(E34>$E$7,0,F34-E34+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,121,"K121","L121","M121","N121","O116","O121","P116","P121","Q116","Q121","S121"]
[{"$f":"'Calc Sheet6'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F35<$E$6,0,IF(E35>$E$7,0,F35-E35+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,127,"K127","L127","M127","N127","O122","O127","P122","P127","Q122","Q127","S127"]
[{"$f":"'Calc Sheet6'!A105","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F36<$E$6,0,IF(E36>$E$7,0,F36-E36+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,133,"K133","L133","M133","N133","O128","O133","P128","P133","Q128","Q133","S133"]
[{"$f":"'Calc Sheet6'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F37<$E$6,0,IF(E37>$E$7,0,F37-E37+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,139,"K139","L139","M139","N139","O134","O139","P134","P139","Q134","Q139","S139"]
[{"$f":"'Calc Sheet6'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F38<$E$6,0,IF(E38>$E$7,0,F38-E38+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,145,"K145","L145","M145","N145","O140","O145","P140","P145","Q140","Q145","S145"]
[{"$f":"'Calc Sheet6'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF($E$8=\"yes\",IF(F39<$E$6,0,IF(E39>$E$7,0,F39-E39+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151,"K151","L151","M151","N151","O146","O151","P146","P151","Q146","Q151","S151"]
[{"$f":"'Calc Sheet6'!A129","v":""},"","","","00:00:00","00:00:00",{"$f":"IF(F40<$E$6,0,IF(E40>$E$7,0,F40-E40+1))","v":1},5.5555555555555552E-2,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G17:G40)","v":18},null,null,null,null,{"$f":"SUM(L17:L40)","v":0},null,{"$f":"SUM(N17:N40)","v":0},null,{"$f":"SUM(P17:P40)","v":0},{"$f":"SUM(Q17:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"M","Mandatory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R","Committed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Shift in Funding Source"]

{"sheet":"Notes","index":7,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
["Drop Down Lists - DO NOT REMOVE"]
[]
[]
["Include Summer (name:  Summerhours)"]
[null,"Yes"]
[null,"No"]
[]
["Faculty Object Codes"]
[null,"01-11","Full-Time Permanent Instruction & Research Faculty 01-10-02"]
[null,"01-12","Part-Time Permanent Instruction & Research Faculty 01-10-03"]
[null,"01-13","Full-Time Temporary Instruction & Research Faculty 01-10-04"]
[null,"01-14"]
[null,"01-80","Part-Time Temporary Instruction & Research Faculty 01-10-05"]
[]
[]
["cost share base"]
[null,"Total Direct Costs"]
[null,"Modified Total Direct Costs"]
[]
[]
[]
["Object Codes (for benefit rates)"]
[]
[null,"01-20",null,null,null,null,null,null,null,null," ","http://f2.washington.edu/fm/fa/references/object-codes "]
[null,"01-30"]
[null,"01-40"]
[null,"01-60"]
[null,"01-70"]
[null,"01-80"]
[]
[]
[]
[]
[]
["Revision/Original"]
[null,"Original"]
[null,"Revision"]
[]
[]
[]
["Cost Share Type"]
[null,"Voluntary Committed (R) "]
[null,"Mandatory (M)"]
[null,"Long Term Shift (S)"]
[]
["Object Codes no F&A (Base 18)"]
[null,"01-50","Postdoctoral Research Trainees"]
[null,"01-90","Graduate Stipends"]
[null,"03-27","In-patient Hospital Charges"]
[null,"03-32","Out-Patient Hospital Charges"]
[null,"03-38","UW-owned Vessel Usage Charge"]
[null,"03-62","Outside Services - Subcontract"]
[null,"03-80","Rentals - Building & Space"]
[null,"06","Equipment"]
[null,"08-01","Student Aid"]
[]
[]
["Types of Cost Share",null,null,"HOW"]
[null,"Percentage of Faculty Effort",null,"Cost Share Calculator, FE calculation"]
[null,"Fixed Faculty Effort Amount",null,"Cost Share Calculator, FE calculation"]
[null,"Specific item of cost (e.g., computer, travel)",null,"Fill out item, should include F&A even if not in budget…"]
[null,"Tuition Waiver",null,"Fill out item, should include F&A even if not in budget…"]
[null,"Sponosor cap on a cost",null,"Enter amount not covered, include F&A"]
[null,"Unrecovered F&A",null,"Complete section at bottom only"]
[null,"% or fixed amount of total  of Award (depts to decide how to calculate)",null,"TBD - up to department, need guidance, use this form"]

{"sheet":"Calc Sheet","index":8,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$1'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$1'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$1'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$1'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$1'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$1'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]

{"sheet":"Calc Sheet2","index":9,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$2'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$2'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$2'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$2'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$2'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$2'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]

{"sheet":"Calc Sheet3","index":10,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$3'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$3'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$3'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$3'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$3'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$3'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]

{"sheet":"Calc Sheet4","index":11,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$4'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$4'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$4'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$4'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$4'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$4'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]

{"sheet":"Calc Sheet5","index":12,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$5'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$5'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$5'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$5'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$5'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$5'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]

{"sheet":"Calc Sheet6","index":13,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET Start Date",null,null,null,null,{"$f":"'CSC$6'!E6","v":"00:00:00"},null,{"$f":"MONTH(S1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDGET End Date",null,null,null,null,{"$f":"'CSC$6'!E7","v":"00:00:00"},null,{"$f":"IF(U1=2,60,IF(U1=3,90,30))","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Effort Pledge",null,null,null,null,{"$f":"'CSC$6'!E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly IBS",null,null,null,null,{"$f":"'CSC$6'!E10","v":0}]
[null,null,null,null,null,null,{"$f":"IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Acct Code Benefit Rate",null,null,null,null,{"$f":"'CSC$6'!E12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable F&A Rate",null,null,null,null,{"$f":"'CSC$6'!E13","v":0}]
[]
[null,"Qtr","Pay Prd","PP_StartMonth","PP_StartDay","PP_EndMonth","PP_EndDay","PP_Start","PP_End","Percent per Pay Period","Qtr","Qtr\nStart Date","Qtr\nEnd Date","BGT %","Salary","Benefits","F&A Rate","Subtotal","BGT $","Year Factor"]
[{"$f":"IF($S$1=0,\"\",YEAR(TEXT($S$1,\"mm/dd/yyyy\")))","v":""},"WI",1,1,1,{"$f":"D9","v":1},15,{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$1,DATE(A9,F9,G9)>=$S$1),$S$1,IF(OR(DATE(A9,D9,E9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",(DATE(A9,D9,E9))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A9,D9,E9)<=$S$2,DATE(A9,F9,G9)>=$S$2),$S$2,IF(OR(DATE(A9,F9,G9)<$S$1,DATE(A9,D9,E9)>$S$2),\"\",DATE(A9,F9,G9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISNUMBER(H9),ISNUMBER(I9)),$S$3/2,\"\")","v":""},null,null,null,null,{"$f":"IF(ISNUMBER(J9),ROUND($S$4*J9,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND(O9*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J9),ROUND((O9+P9)*$S$6,2),\"\")","v":""},{"$f":"IF(ISNUMBER(SUM(O9:Q9)),SUM(O9:Q9),\"\")","v":0}]
[{"$f":"A9","v":""},"WI",2,{"$f":"IF(D9=D8,D9+1,D9)","v":1},{"$f":"IF(G8>15,E9+G9,1)","v":16},1,{"$f":"DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D10,E10),0.5))","v":31},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$1,DATE(A10,F10,G10)>=$S$1),$S$1,IF(OR(DATE(A10,D10,E10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",(DATE(A10,D10,E10))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A10,D10,E10)<=$S$2,DATE(A10,F10,G10)>=$S$2),$S$2,IF(OR(DATE(A10,F10,G10)<$S$1,DATE(A10,D10,E10)>$S$2),\"\",DATE(A10,F10,G10)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A10","v":""},"WI",3,2,1,2,{"$f":"IF(F11<>F10,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D11,E11),0.5)))","v":15},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,{"$f":"IF(F12<>F11,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D12,E12),0.5)))","v":28},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J8:J13)>0,B13&\" '\"&RIGHT(A13,2),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(YEAR(TEXT($S$1-$U$2,\"mm/dd/yyyy\")),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J9:J13)>0,TEXT(DATE(RIGHT(A13,2),F13,G13),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K13=\"\",\"::\",ROUND(SUM(J9:J13)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R9:R13),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J14:J19)>0,B19&\" '\"&RIGHT(A19,2),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),D14,E14),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J14:J19)>0,TEXT(DATE(RIGHT(A19,2),F19,G19),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K19=\"\",\"::\",ROUND(SUM(J14:J19)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R14:R19),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O21:Q21)","v":0}]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J20:J25)>0,B25&\" '\"&RIGHT(A25,2),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),D20,E20),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J20:J25)>0,TEXT(DATE(RIGHT(A25,2),F25,G25),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K25=\"\",\"::\",ROUND(SUM(J20:J25)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R20:R25),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J27),ROUND($S$4*J27,2),\"\")","v":""},"","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H31),ISNUMBER(I31)),$S$3/2,\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,B31&\" '\"&RIGHT(A31,2),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),D26,E26),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J26:J31)>0,TEXT(DATE(RIGHT(A31,2),F31,G31),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K31=\"\",\"::\",ROUND(SUM(J26:J31)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R26:R31),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H32),ISNUMBER(I32)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+366=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+366)))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$1,DATE(A33,F33,G33)>=$S$1),$S$1,IF(OR(DATE(A33,D33,E33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",(DATE(A33,D33,E33))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A33,D33,E33)<=$S$2,DATE(A33,F33,G33)>=$S$2),$S$2,IF(OR(DATE(A33,F33,G33)<$S$1,DATE(A33,D33,E33)>$S$2),\"\",DATE(A33,F33,G33)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,1]
[{"$f":"A33","v":""},"WI",2,{"$f":"IF(D33=D32,D33+1,D33)","v":1},{"$f":"IF(G32>15,E33+G33,1)","v":16},1,31,{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$1,DATE(A34,F34,G34)>=$S$1),$S$1,IF(OR(DATE(A34,D34,E34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",(DATE(A34,D34,E34))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A34,D34,E34)<=$S$2,DATE(A34,F34,G34)>=$S$2),$S$2,IF(OR(DATE(A34,F34,G34)<$S$1,DATE(A34,D34,E34)>$S$2),\"\",DATE(A34,F34,G34)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A34","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$1,DATE(A35,F35,G35)>=$S$1),$S$1,IF(OR(DATE(A35,D35,E35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",(DATE(A35,D35,E35))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A35,D35,E35)<=$S$2,DATE(A35,F35,G35)>=$S$2),$S$2,IF(OR(DATE(A35,F35,G35)<$S$1,DATE(A35,D35,E35)>$S$2),\"\",DATE(A35,F35,G35)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J32:J37)>0,B37&\" '\"&RIGHT(A37,2),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A32,2),D32,E32),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J32:J37)>0,TEXT(DATE(RIGHT(A37,2),F37,G37),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K37=\"\",\"::\",ROUND(SUM(J32:J37)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R32:R37),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J38:J43)>0,B43&\" '\"&RIGHT(A43,2),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),D38,E38),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J38:J43)>0,TEXT(DATE(RIGHT(A43,2),F43,G43),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K43=\"\",\"::\",ROUND(SUM(J38:J43)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R38:R43),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J44:J49)>0,B49&\" '\"&RIGHT(A49,2),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),D44,E44),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J44:J49)>0,TEXT(DATE(RIGHT(A49,2),F49,G49),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K49=\"\",\"::\",ROUND(SUM(J44:J49)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R44:R49),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J50:J55)>0,B55&\" '\"&RIGHT(A55,2),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),D50,E50),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J50:J55)>0,TEXT(DATE(RIGHT(A55,2),F55,G55),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K55=\"\",\"::\",ROUND(SUM(J50:J55)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R50:R55),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T57*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T57*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$1,DATE(A57,F57,G57)>=$S$1),$S$1,IF(OR(DATE(A57,D57,E57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",(DATE(A57,D57,E57))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A57,D57,E57)<=$S$2,DATE(A57,F57,G57)>=$S$2),$S$2,IF(OR(DATE(A57,F57,G57)<$S$1,DATE(A57,D57,E57)>$S$2),\"\",DATE(A57,F57,G57)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,2]
[{"$f":"A57","v":""},"WI",2,{"$f":"IF(D57=D56,D57+1,D57)","v":1},{"$f":"IF(G56>15,E57+G57,1)","v":16},1,31,{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$1,DATE(A58,F58,G58)>=$S$1),$S$1,IF(OR(DATE(A58,D58,E58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",(DATE(A58,D58,E58))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A58,D58,E58)<=$S$2,DATE(A58,F58,G58)>=$S$2),$S$2,IF(OR(DATE(A58,F58,G58)<$S$1,DATE(A58,D58,E58)>$S$2),\"\",DATE(A58,F58,G58)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A58","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$1,DATE(A59,F59,G59)>=$S$1),$S$1,IF(OR(DATE(A59,D59,E59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",(DATE(A59,D59,E59))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A59,D59,E59)<=$S$2,DATE(A59,F59,G59)>=$S$2),$S$2,IF(OR(DATE(A59,F59,G59)<$S$1,DATE(A59,D59,E59)>$S$2),\"\",DATE(A59,F59,G59)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J56:J61)>0,B61&\" '\"&RIGHT(A61,2),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A56,2),D56,E56),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J56:J61)>0,TEXT(DATE(RIGHT(A61,2),F61,G61),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K61=\"\",\"::\",ROUND(SUM(J56:J61)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R56:R61),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J62:J67)>0,B67&\" '\"&RIGHT(A67,2),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),D62,E62),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J62:J67)>0,TEXT(DATE(RIGHT(A67,2),F67,G67),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K67=\"\",\"::\",ROUND(SUM(J62:J67)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R62:R67),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,{"$f":"D73","v":9},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J68:J73)>0,B73&\" '\"&RIGHT(A73,2),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),D68,E68),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J68:J73)>0,TEXT(DATE(RIGHT(A73,2),F73,G73),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K73=\"\",\"::\",ROUND(SUM(J68:J73)/3,3))","v":"::"},{"$f":"IF(ISNUMBER(J73),ROUND($S$4*J73,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND(O73*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J73),ROUND((O73+P73)*$S$6,2),\"\")","v":""},0,{"$f":"ROUND(SUM(R68:R73),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,{"$f":"IF(F76<>F75,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D76,E76),0.5)))","v":31},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J74:J79)>0,B79&\" '\"&RIGHT(A79,2),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),D74,E74),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J74:J79)>0,TEXT(DATE(RIGHT(A79,2),F79,G79),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K79=\"\",\"::\",ROUND(SUM(J74:J79)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R74:R79),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T81*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T81*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$1,DATE(A81,F81,G81)>=$S$1),$S$1,IF(OR(DATE(A81,D81,E81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",(DATE(A81,D81,E81))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A81,D81,E81)<=$S$2,DATE(A81,F81,G81)>=$S$2),$S$2,IF(OR(DATE(A81,F81,G81)<$S$1,DATE(A81,D81,E81)>$S$2),\"\",DATE(A81,F81,G81)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,3]
[{"$f":"A81","v":""},"WI",2,{"$f":"IF(D81=D80,D81+1,D81)","v":1},{"$f":"IF(G80>15,E81+G81,1)","v":16},1,31,{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$1,DATE(A82,F82,G82)>=$S$1),$S$1,IF(OR(DATE(A82,D82,E82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",(DATE(A82,D82,E82))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A82,D82,E82)<=$S$2,DATE(A82,F82,G82)>=$S$2),$S$2,IF(OR(DATE(A82,F82,G82)<$S$1,DATE(A82,D82,E82)>$S$2),\"\",DATE(A82,F82,G82)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A82","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$1,DATE(A83,F83,G83)>=$S$1),$S$1,IF(OR(DATE(A83,D83,E83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",(DATE(A83,D83,E83))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A83,D83,E83)<=$S$2,DATE(A83,F83,G83)>=$S$2),$S$2,IF(OR(DATE(A83,F83,G83)<$S$1,DATE(A83,D83,E83)>$S$2),\"\",DATE(A83,F83,G83)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J80:J85)>0,B85&\" '\"&RIGHT(A85,2),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A80,2),D80,E80),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J80:J85)>0,TEXT(DATE(RIGHT(A85,2),F85,G85),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K85=\"\",\"::\",ROUND(SUM(J80:J85)/3,3))","v":"::"},"","","",{"$f":"SUM(O85:Q85)","v":0},{"$f":"ROUND(SUM(R80:R85),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J86:J91)>0,B91&\" '\"&RIGHT(A91,2),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),D86,E86),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J86:J91)>0,TEXT(DATE(RIGHT(A91,2),F91,G91),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K91=\"\",\"::\",ROUND(SUM(J86:J91)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R86:R91),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(ISNUMBER(H96),ISNUMBER(I96)),$S$3/2,\"\")","v":""},null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J92:J97)>0,B97&\" '\"&RIGHT(A97,2),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),D92,E92),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J92:J97)>0,TEXT(DATE(RIGHT(A97,2),F97,G97),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K97=\"\",\"::\",ROUND(SUM(J92:J97)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R92:R97),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J98:J103)>0,B103&\" '\"&RIGHT(A103,2),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),D98,E98),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J98:J103)>0,TEXT(DATE(RIGHT(A103,2),F103,G103),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K103=\"\",\"::\",ROUND(SUM(J98:J103)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R98:R103),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T105*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T105*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$1,DATE(A105,F105,G105)>=$S$1),$S$1,IF(OR(DATE(A105,D105,E105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",(DATE(A105,D105,E105))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A105,D105,E105)<=$S$2,DATE(A105,F105,G105)>=$S$2),$S$2,IF(OR(DATE(A105,F105,G105)<$S$1,DATE(A105,D105,E105)>$S$2),\"\",DATE(A105,F105,G105)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,4]
[{"$f":"A105","v":""},"WI",2,{"$f":"IF(D105=D104,D105+1,D105)","v":1},{"$f":"IF(G104>15,E105+G105,1)","v":16},1,31,{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$1,DATE(A106,F106,G106)>=$S$1),$S$1,IF(OR(DATE(A106,D106,E106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",(DATE(A106,D106,E106))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A106,D106,E106)<=$S$2,DATE(A106,F106,G106)>=$S$2),$S$2,IF(OR(DATE(A106,F106,G106)<$S$1,DATE(A106,D106,E106)>$S$2),\"\",DATE(A106,F106,G106)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A106","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$1,DATE(A107,F107,G107)>=$S$1),$S$1,IF(OR(DATE(A107,D107,E107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",(DATE(A107,D107,E107))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A107,D107,E107)<=$S$2,DATE(A107,F107,G107)>=$S$2),$S$2,IF(OR(DATE(A107,F107,G107)<$S$1,DATE(A107,D107,E107)>$S$2),\"\",DATE(A107,F107,G107)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J104:J109)>0,B109&\" '\"&RIGHT(A109,2),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A104,2),D104,E104),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J104:J109)>0,TEXT(DATE(RIGHT(A109,2),F109,G109),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K109=\"\",\"::\",ROUND(SUM(J104:J109)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R104:R109),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,5,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J110:J115)>0,B115&\" '\"&RIGHT(A115,2),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),D110,E110),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J110:J115)>0,TEXT(DATE(RIGHT(A115,2),F115,G115),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K115=\"\",\"::\",ROUND(SUM(J110:J115)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R110:R115),0)","v":0}]
["","SU",12,6,16,6,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J116:J121)>0,B121&\" '\"&RIGHT(A121,2),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),D116,E116),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J116:J121)>0,TEXT(DATE(RIGHT(A121,2),F121,G121),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K121=\"\",\"::\",ROUND(SUM(J116:J121)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R116:R121),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J122:J127)>0,B127&\" '\"&RIGHT(A127,2),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),D122,E122),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J122:J127)>0,TEXT(DATE(RIGHT(A127,2),F127,G127),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K127=\"\",\"::\",ROUND(SUM(J122:J127)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R122:R127),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
[{"$f":"IF($S$2=0,\"\",IF(YEAR(TEXT($S$1,\"mm/dd/yyyy\"))+(T129*366)=YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$2,\"mm/dd/yyyy\")),YEAR(TEXT($S$1,\"mm/dd/yyyy\")+(T129*366))))","v":""},"WI",1,1,1,1,15,{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$1,DATE(A129,F129,G129)>=$S$1),$S$1,IF(OR(DATE(A129,D129,E129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",(DATE(A129,D129,E129))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A129,D129,E129)<=$S$2,DATE(A129,F129,G129)>=$S$2),$S$2,IF(OR(DATE(A129,F129,G129)<$S$1,DATE(A129,D129,E129)>$S$2),\"\",DATE(A129,F129,G129)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0,null,5]
[{"$f":"A129","v":""},"WI",2,{"$f":"IF(D129=D128,D129+1,D129)","v":1},{"$f":"IF(G128>15,E129+G129,1)","v":16},1,31,{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$1,DATE(A130,F130,G130)>=$S$1),$S$1,IF(OR(DATE(A130,D130,E130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",(DATE(A130,D130,E130))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A130,D130,E130)<=$S$2,DATE(A130,F130,G130)>=$S$2),$S$2,IF(OR(DATE(A130,F130,G130)<$S$1,DATE(A130,D130,E130)>$S$2),\"\",DATE(A130,F130,G130)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
[{"$f":"A130","v":""},"WI",3,2,1,2,15,{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$1,DATE(A131,F131,G131)>=$S$1),$S$1,IF(OR(DATE(A131,D131,E131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",(DATE(A131,D131,E131))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(DATE(A131,D131,E131)<=$S$2,DATE(A131,F131,G131)>=$S$2),$S$2,IF(OR(DATE(A131,F131,G131)<$S$1,DATE(A131,D131,E131)>$S$2),\"\",DATE(A131,F131,G131)))","v":{"$error":"#VALUE!"}},"",null,null,null,null,"","","",0]
["","WI",4,2,16,2,28,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","WI",5,3,1,3,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J128:J133)>0,B133&\" '\"&RIGHT(A133,2),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A128,2),D128,E128),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J128:J133)>0,TEXT(DATE(RIGHT(A133,2),F133,G133),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K133=\"\",\"::\",ROUND(SUM(J128:J133)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R128:R133),0)","v":0}]
["","SP",6,3,16,3,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",7,4,1,4,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",8,4,16,4,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",9,5,1,{"$f":"D137","v":5},15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,{"$f":"IF(ISNUMBER(J137),ROUND($S$4*J137,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND(O137*S$5,2),\"\")","v":""},{"$f":"IF(ISNUMBER(J137),ROUND((O137+P137)*$S$6,2),\"\")","v":""},0]
["","SP",10,5,16,5,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SP",11,6,1,6,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J134:J139)>0,B139&\" '\"&RIGHT(A139,2),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),D134,E134),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J134:J139)>0,TEXT(DATE(RIGHT(A139,2),F139,G139),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K139=\"\",\"::\",ROUND(SUM(J134:J139)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R134:R139),0)","v":0}]
["","SU",12,6,16,6,{"$f":"IF(F140<>F139,15,DAY(EOMONTH(DATE(RIGHT(TEXT($S$1,\"mm/dd/yyyy\"),4),D140,E140),0.5)))","v":30},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",13,7,1,7,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",14,7,16,7,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",15,8,1,8,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",16,8,16,8,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","SU",17,9,1,9,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J140:J145)>0,B145&\" '\"&RIGHT(A145,2),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),D140,E140),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J140:J145)>0,TEXT(DATE(RIGHT(A145,2),F145,G145),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K145=\"\",\"::\",ROUND(SUM(J140:J145)/3,3))","v":"::"},"","","",0,{"$f":"ROUND(SUM(R140:R145),0)","v":0}]
["","AU",18,9,16,9,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",19,10,1,10,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",20,10,16,10,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",0]
["","AU",21,11,1,11,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O149:Q149)","v":0}]
["","AU",22,11,16,11,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O150:Q150)","v":0}]
["","AU",23,12,1,12,15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(SUM(J146:J151)>0,B151&\" '\"&RIGHT(A151,2),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),D146,E146),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(SUM(J146:J151)>0,TEXT(DATE(RIGHT(A151,2),F151,G151),\"mm/dd/yy\"),\"\")","v":""},{"$f":"IF(K151=\"\",\"::\",ROUND(SUM(J146:J151)/3,3))","v":"::"},"","","",{"$f":"SUM(O151:Q151)","v":0},{"$f":"ROUND(SUM(R146:R151),0)","v":0}]
["","WI",24,12,16,12,31,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",null,null,null,null,"","","",{"$f":"SUM(O152:Q152)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S9:S151)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-60824]