{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Data Entry","Instructions","Min Wage + Poverty Reference","Worksheet","Tables","Withholding","Income Breakdown","Retro Data","Retro Data (wk)","SCWorksheet2","Shared Parenting","Split Custody","Low Income","Retro WS","Retro WS (wk)","Pymt Convert","Stip Data Entry","Stip","Update Checklist","Version History","Acknowledgments","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":5,"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":"Data Entry","index":0,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[[26,3,27,6],[23,0,23,3],[24,1,24,2],[18,4,21,6]]}
["Petitioner",null,"Judicial Circuit","2nd",null,null,null,"01/01/2026-09/29/2026","Y","S","Median Income from ref page",null,null,null,"Shared Cust. Calc? (1 = Yes, 0  =  No)",{"$f":"IF(AND(B18>0.199,C18>0.199),1,0)","v":0},"MOM (Actual Income)"]
["Respondent",null,"County","Leon",null,null,null,"09/30/2025-12/31/2025","N","M",{"$f":"'Min Wage + Poverty Reference'!N5","v":4531.25},null,null,null,"Split Cust. Calc?",{"$f":"IF(AND(B19<>\"\",C19<>\"\"),\"Yes\",\"No\")","v":"No"},"MOM (Imputed Income)"]
["CC#",null,"# of Printed Copies",1,null,null,null,"01/01/2025-09/29/2025",null,null,null,null,"Monthly Support Obligation",null,"Low Income Problem",{"$f":"IF(AND(D5=\"\",OR(Worksheet!B32<800,Worksheet!C32<800)),\"Yes\",\"No\")","v":"No"},"DAD (Actual Income)"]
["Tax Year (Example: 1997, Not 97)","01/01/2026-09/29/2026","Round? (Y/N)","N",null,null,null,"09/30/2024-12/31/2024",null,null,null,null,"Weekly Support Obligation",null,"Low Income Calc",{"$f":"IF(OR(AND(D5=\"DAD\",Worksheet!C32<800),AND(Worksheet!B32<800,'Data Entry'!D5=\"MOM\")),\"Yes\",\"No\")","v":"No"},"DAD (Imputed Income)"]
["Number of Kids",1,"Obligor (who will pay?)",null,null,null,null,"01/01/2024-09/29/2024"]
["Parent's income imputed or actual?","MOM (Actual Income)","DAD (Actual Income)","Non-Parent Cust.",null,null,null,"09/30/2023-12/31/2023","CP Name",null,null,null,"Standard GL"]
["Filling Status (S = Single, M = Married)","s","s",null,null,null,null,"01/01/2023-09/29/2023","NCP Name",null,null,null,"mom","dad",null,null,"MOM"]
[" Withholding Allowances",2,1,null,null,null,null,"09/30/2022-12/31/2022","CP Address",null,null,null,{"$f":"IF($A20=\"Weekly Support Obligation\",Worksheet!B48,Worksheet!B47)","v":440.13},{"$f":"IF($A20=\"Weekly Support Obligation\",Worksheet!C48,Worksheet!C47)","v":422.87},null,null,"DAD"]
["Gross Monthly (Non-Taxable) Income",null,null,null,null,null,null,"01/01/2022-09/29/2022","L2"]
["Gross Monthly (Taxable) Income",2426.67,2426.67,null,null,null,null,"09/30/2021-12/31/2021","City, State Zip",null,null,null,"Shared custody GL",null,"SS Wage Base Test"]
["Legally Ordered Child Support",null,null,null,null,null,null,"01/01/2021-09/29/2021",null,null,null,null,"mom","dad",6.2E-2,{"$f":"ROUND(B10*0.062,2)","v":150.44999999999999},{"$f":"ROUND(C10*0.062,2)","v":150.44999999999999}]
["Other Allowable Ded. / Smith-Speed Dev.",null,null,null,null,null,null,2020,"Sort","Child Name","DOB",null,{"$f":"IF($A20=\"Weekly Support Obligation\",'Shared Parenting'!B54,'Shared Parenting'!B53)","v":0},{"$f":"IF($A20=\"Weekly Support Obligation\",'Shared Parenting'!C54,'Shared Parenting'!C53)","v":0},"Med",{"$f":"ROUND(B10*0.0145,2)","v":35.19},{"$f":"ROUND(C10*0.0145,2)","v":35.19}]
["Self Employed? (yes: 1, no: blank)",null,null,null,null,null,null,2019,null,null,null,null,null,null,"sum",{"$f":"P11+P12","v":185.64},{"$f":"Q11+Q12","v":185.64}]
["Health Care Deduction",null,null,null,null,null,null,2018,null,null,null,null,{"$f":"IF($A20=\"Weekly Support Obligation\",\"Weekly\",\"Monthly\")","v":"Monthly"},null,"SS",{"$f":"B28-P12","v":150.44999999999999},{"$f":"C28-Q12","v":150.44999999999999}]
["Health Care Cost for Child(ren)",null,null,null,null,null,null,2017]
["Day Care",null,null,null,null,null,null,2016,null,null,null,null,"Split Custody GL"]
["SSD/SSR Benefits Paid to Children",null,null,null,null,null,null,2015,null,null,null,null,"mom","dad"]
["% Nights Child(ren) in HH (example: .71)",null,null,null,null,null,null,2014,null,null,null,null,{"$f":"IF($A20=\"Weekly Support Obligation\",'Split Custody'!B32,'Split Custody'!B31)","v":0},{"$f":"IF($A20=\"Weekly Support Obligation\",'Split Custody'!C32,'Split Custody'!C31)","v":0},"Error Check & Messages:"]
["# Kids in household (split custody only)",null,null,null,{"$f":"P21","v":""},null,null,2013,null,null,null,null,null,null,"Split Pay",{"$f":"IF(AND(P2=\"Yes\",B5<>B19+C19),\"NOTE: The number of children entered in row 19 must add up to the number of kids entered in cell B5\",\"N/A\")","v":"N/A"}]
["Monthly Support Obligation",{"$f":"IF(P3=\"Yes\",\"Who's the obligor?\",IF(AND(P4=\"Yes\",D5=\"MOM\"),M27,IF(P1>0,M12,IF(P2=\"Yes\",M18,M8))))","v":440.13},{"$f":"IF(P3=\"Yes\",\"Who's the obligor?\",IF(AND(P4=\"Yes\",D5=\"DAD\"),M27,IF(P1>0,N12,IF(P2=\"Yes\",N18,N8))))","v":422.87},null,null,null,null,2012,"CSE Case Number",null,null,null,null,null,"Shared/Split Combo",{"$f":"IF(AND(B18<>\"\",B19<>\"\",C18<>\"\",C19<>\"\"),\"NOTE: I can't consider a split custody and shared parenting at the same time. Please delete data entered in row 18 or 19.\",\"N/A\")","v":"N/A"}]
["20% of Current Support",{"$f":"IF(ISERROR(IF($D4=\"N\",ROUND(B20*0.2,2),ROUND(B20*0.2,0)))=TRUE,\"\",IF($D4=\"N\",ROUND(B20*0.2,2),ROUND(B20*0.2,0)))","v":88.03},{"$f":"IF(ISERROR(IF($D4=\"N\",ROUND(C20*0.2,2),ROUND(C20*0.2,0)))=TRUE,\"\",IF($D4=\"N\",ROUND(C20*0.2,2),ROUND(C20*0.2,0)))","v":84.57},null,null,null,null,2011,"CC#",null,null,null,"GL for Low Income Worksheet",null,"Total",{"$f":"IF(P19<>\"N/A\",P19,IF(P20<>\"N/A\",P20,\"\"))","v":""}]
["Current + 20% arrs pymt",{"$f":"IF(B21=\"\",\"\",B20+B21)","v":528.16},{"$f":"IF(C21=\"\",\"\",C20+C21)","v":507.44},null,null,null,null,2010,null,null,null,null,"Dad",{"$f":"IF(P$1=1,'Shared Parenting'!C$53,IF('Data Entry'!P$2=\"Yes\",'Split Custody'!C$31,Worksheet!C$47))","v":422.87}]
[null,null,null,null,null,null,null,2009.4]
["**Please note: If income is entered on the \"Income Breakdown\" page, wages entered on this page will be ignored.",null,null,null,null,null,null,2009,null,null,null,null,"Mom",{"$f":"IF(P$1=1,'Shared Parenting'!B$53,IF('Data Entry'!P$2=\"Yes\",'Split Custody'!B$31,Worksheet!B$47))","v":440.13}]
["Source of income for calculation:",{"$f":"IF('Income Breakdown'!B23:C23=\"NO\",\"This Page\",\"Income Breakdown Page\")","v":"This Page"},null,null,null,null,null,2008]
["Calculated (Monthly) Taxes",null,null,null,null,null,null,2007,"Link","Child Name","DOB",null,"Low Income GL"]
["Federal Withholding",{"$f":"Worksheet!B26","v":109.62},{"$f":"Worksheet!C26","v":152.58000000000001},{"$f":"IF(Worksheet!B32<800,\"Someone's net income is less than $800. Please make sure the obligor field (D5) has been updated\",IF(Worksheet!C32<800,\"Someone's net income is less than $800. Please make sure the obligor field (D5) has been updated\",\"\"))","v":""},null,null,null,2006,null,null,null,null,{"$f":"IF($A20=\"Weekly Support Obligation\",'Low Income'!C26,'Low Income'!C24)","v":-981.52}]
["FICA",{"$f":"Worksheet!B27","v":185.64},{"$f":"Worksheet!C27","v":185.64},null,null,null,null,2005]
["Net Income (from worksheet)",{"$f":"Worksheet!B32","v":2131.41},{"$f":"Worksheet!C32","v":2088.4499999999998},null,null,null,null,2004]
["Development Tests:",null,null,null,null,"self empl",null,2003.7]
[{"$f":"\"Gross x \"&E31&+\" (SS FICA - no limit)\"","v":{"$error":"#N/A"}},{"$f":"B10*E31","v":{"$error":"#N/A"}},{"$f":"C10*E31","v":{"$error":"#N/A"}},"SS FICA Rate",{"$f":"VLOOKUP(B4,Tables!U3:V39,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B4,Tables!AE3:AI42,2)","v":{"$error":"#N/A"}},null,2003]
["FICA SS (from Tables)",{"$f":"SUM(Tables!L3:L43,Tables!N3:N43)","v":0},{"$f":"SUM(Tables!M3:M43,Tables!O3:O43)","v":0},"SS FICA Max wage/mn",{"$f":"VLOOKUP(B4,Tables!U3:X43,4)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B4,Tables!AE3:AI43,4)","v":{"$error":"#N/A"}},null,2002]
["FICA Med (from Tables)",{"$f":"SUM(Tables!P12:P15,Tables!R12:R15)","v":35.19},{"$f":"SUM(Tables!Q12:Q15,Tables!S12:S15)","v":35.19},"SS FICA Max ded/mn",{"$f":"VLOOKUP(B4,Tables!U3:Y43,5)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B4,Tables!AE3:AI43,5)","v":{"$error":"#N/A"}},null,2001.7,null,{"$f":"COUNTA(J13:J18)","v":0}]
["Sum from Tables",{"$f":"SUM(B32:B33)","v":35.19},{"$f":"SUM(C32:C33)","v":35.19},null,null,null,null,2001]
[null,null,null,null,null,null,null,2000]
["Development Tests (self empl):",null,null,null,null,null,null,1999]
[{"$f":"\"Gross x \"&E37&+\" (SS FICA - no limit)\"","v":"Gross x  (SS FICA - no limit)"},{"$f":"B10*F31","v":{"$error":"#N/A"}},{"$f":"C10*F31","v":{"$error":"#N/A"}},null,null,null,null,1998]
["FICA SS (from Tables)",{"$f":"SUM(Tables!L3:L43,Tables!N3:N43)","v":0},{"$f":"SUM(Tables!M3:M43,Tables!O3:O43)","v":0},null,null,null,null,1997]
["FICA Med (from Tables)",{"$f":"SUM(Tables!P12:P15,Tables!R12:R15)","v":35.19},{"$f":"SUM(Tables!Q12:Q15,Tables!S12:S15)","v":35.19},null,null,null,null,1996]
["Sum from Tables",{"$f":"SUM(B38:B39)","v":35.19},{"$f":"SUM(C38:C39)","v":35.19},null,null,null,null,1995]
[null,null,null,null,null,null,null,1994]
[null,null,null,null,null,null,null,1993]
[null,null,null,null,null,null,null,1992]
[null,null,null,null,null,null,null,1990]
[null,null,null,null,null,null,null,1989]
[null,null,null,null,null,null,null,1988]
[null,null,null,null,null,null,null,1987]
[null,null,null,null,null,null,null,1986]
[null,null,null,null,null,null,null,1985]
[null,null,null,null,null,null,null,1984]
[null,null,null,null,null,null,null,1983]
[null,null,null,null,null,null,null,1982]

{"sheet":"Instructions","index":1,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[3,1,3,5],[4,1,4,5],[5,1,5,5],[6,1,6,5],[0,1,0,5],[1,1,1,5],[2,1,2,5],[7,1,7,5],[8,1,8,5],[49,1,49,5],[45,1,45,5],[50,1,50,5],[35,1,35,5],[36,1,36,5],[37,1,37,5],[34,2,34,5],[33,2,33,5],[15,2,15,5],[19,4,20,4],[10,4,14,4],[10,5,14,5],[40,1,40,5],[63,1,63,5],[38,1,39,5],[41,1,41,5],[42,1,42,5],[43,1,43,5],[56,3,57,3],[56,4,57,5],[44,1,44,5],[52,4,54,4],[52,5,54,5],[62,1,62,5],[61,1,61,5],[46,1,46,5],[47,1,47,5],[74,1,74,5],[78,1,78,5],[64,1,64,5],[66,1,66,5],[67,1,67,5],[73,1,73,5]]}
[null,"INSTRUCTIONS"]
[null,"EXCEL GUIDELINE SPREADSHEET"]
[null,"Introduction / Worksheets Defined / Navigation "]
[null,"This spreadsheet  is designed to automate the calculation of current and retroactive support, based on ch. 61, Florida Statutes. The worksheets labeled \"Data Entry\", \"Retro Data\", and \"Income Breakdown\" are the worksheets you use most for completing support calculations. Most of the other worksheets contain forms, tables and formulas; which are necessary for the spreadsheet to perform accurate guideline calculations . As a safeguard, this information is protected and you will be unable to make changes to it. UNDER NO CIRCUMSTANCES SHOULD YOU EVER UNPROTECT AND/OR CHANGE PROTECTED CELLS. DOING SO WILL AFFECT THIS SPREADSHEET'S ABILITY TO MAKE ACCURATE CALCULATIONS.  Data Entry is where you complete individual guideline calculations. Retro Data is where you will complete a retroactive support calaculations. If it becomes necessary to itemize several types of income, the \"Income Breakdown\" worksheet should be used. If income information is entered on both the \"Data Entry\" and \"Income Breakdown\" sheets, the spreadsheet will only consider income entered on the \"Income Breakdown\" worksheet."]
[null,"These instructions start with what should be entered in the fields (or cells) of each worksheet, and conclude with a description of the navigation buttons you'll see on the worksheets you'll be using."]
[null,"NOTE: BEFORE USING THE SPREADSHEET FOR CALCULATIONS: replace the Judicial Circuit with the appropriate circuit in field D1 and replace the county with the appropriate county in filed D2. Save the file to retain this information. Whenever possible, it is best to navigate within the program (that is, to switch between the displayed worksheets) using the “Go To” navigation buttons contained within the worksheet rather than the worksheet tabs at the bottom of the screen."]
[null,"** IMPORTANT NOTE: This spreadsheet is designed to calculate Federal Withholding and Federal Insurance deductions (Social Security and Medicare). THIS SPREADSHEET DOES NOT AUTOMATICALLY CALCULATE STATE OR LOCAL TAXES. If it is appropriate for either party to be given a deduction for state or local taxes, this amount needs to be manually entered in the \"Other Allowable Deductions\" field (which will be described in further detail below)."]
[null,"Data Entry Worksheet Field Descriptions and Functions"]
[null,"Use this worksheet to enter data for the calculation of current support."]
[null,"Cell","FIELD","WHAT DO I DO?","WHAT DOES IT DO?","SPECIAL NOTES/WHAT TO EXPECT."]
[null,"B1","Petitioner","Enter the CP's name as indicated in the style of your court case.","Displays the information on the printed guidelines worksheet.","Entry in these fields only affects the way this information appears In corresponding fields on the printed guideline form. "]
[null,"B2","Respondent","Enter the NCP's name as indicated in the style of your court case."]
[null,"B3","Court Case #","Enter the Court Case #"]
[null,"D1","Jud. Circuit","Enter the correct Judicial Circuit (1st, 6th, etc)"]
[null,"D2","County","Enter the county in which the court proceeding is taking place."]
[null,"D4","NOTE: If you want GL figures to be rounded to the nearest whole dollar, place a \"Y\" in this cell (\"Round? (Y/N))."]
[null,"D5","Obligor (who will pay?)","Select \"MOM\" or \"DAD\"","Tells the spreadsheet how to calculate support when one of the parties' net income is less than $850 per month","Makes no difference to the guideline calculation unless someone's net income is less than $850... At which point the \"Low Income Worksheet\" will be used by the spreadsheet to determine the amount of support sought."]
[null,"B4","Tax Year","Enter the appropriate year. 2001, 2003, and 2009 had mid-year changes to the Federal Withholding formulas. To calculate withholding after the change, enter the tax year as YYYY.M (2001.7, 2003.7, or 2009.4). To calculate withholding prior to the change, enter the tax year as YYYY.","Calculates Federal withholding and FICA payroll deductions using the appropriate federal tax tables for the entered tax year, and for appropriate types of income.","The entry of a year in this cell will prompt this program to calculate federal withholding (using the \"percentage method\") and FICA as indicated by IRS Publication 15, Circular E- for the entered  tax year ."]
[null,"B5","Number of Children","Enter the appropriate # of children. The field will accept 1-20.","Calculates the base minimum need for the # of children entered.","The minimum needs chart pursuant to (Chapter 61.3 F.S.) only provides for a maximum of 6 children. For entries exceeding 6 children, the minimum need is calculated as described by policy. The percent increase from 5 to 6 kids is calculated by dividing the amount for 6 by the amount for 5. This percentage increase is then applied to the amount for 6 to get the hypothetical table amount for 7 kids."]
[null,"B7-C7","Filing Status","Enter \"S\" for a filing status of  \"Single\", and \"M\" for a filing status of\"Married\"","Uses this information for the calculation of Federal Withholding.","A \"single\" filing status usually results in a larger Federal Withholding deduction. "]
[null,"B8-C8","Withholding                                             Allowances","Enter the # of people the individual claims as a dependent on their tax return. The individual should be included in this count.",null,"More withholding allowances routinely result in higher net incomes; conversely, fewer withholding allowances tend to result in lower net incomes."]
[null,"B9-B10","Gross Monthly (Non-Taxable) Income.  **See Below.","Enter the amount of non-taxable income (i.e.: SSI, SSD, etc). It is not necessary to enter the $ sign. This formatting has already been incorporated into the program for you and will display entered data in currency format.","Incorporates this figure into calculations, but does not perform  taxes deductions. ","Note: do not include any SSD/SSR benefits paid to either party for the child(ren). SSD/SSR benefits paid to either party for support of the child will be entered in another cell (and accounted for correctly on the printed worksheet)."]
[null,"B10-C10","Gross Monthly (Taxable) Income.  **See Below.","Enter the amount of taxable income.","Calculates the appropriate tax and FICA deductions from the applicable  tax tables (based on data entered in previous fields)  on the printed guidelines worksheet."]
[null,"B11-C11","Legally Ordered Child Support","Enter the amount of any Legally Ordered child support obligation actually paid for other children of an order not before the court.","Deducts this amount from the individuals gross income on the printed guidelines worksheet. "]
[null,"B12-C12","Other Allowable Deductions","Enter all allowable deductions other than legally ordered child support paid, health insurance, and federal taxes that are incurred by the individual.","Makes  the appropriate deductions on the printed guidelines worksheet.","These may include: State or local taxes (example: party resides in a state with a state income tax), Mandatory Union Dues (when employment is contingent upon membership and the dues are paid), Federal and State garnishment for past due taxes, Court Ordered Spousal Support (alimony) which is actually paid, Mandatory Retirement Payments."]
[null,"B13-C13","Self-Employed ","Enter the number 1 if the individual is self employed. Leave this field blank if the individual is not self employed.","The entry of a 1 calculates the appropriate adjustments in federal tax deductions for self employed individuals.","The federal tax deduction is increased for the self employed."]
[null,"B14-C14","Health Care Deduction","Enter the amount that the individual pays, excluding the cost to cover the child(ren) of this action.","Deducts this amount from the individuals gross income on the printed guidelines worksheet. "]
[null,"B15-C15","Health Care Cost for Child(ren)","Enter the cost to care for the child(ren) of this action only.","Adds this amount to the minimum monthly need of the child(ren)."]
[null,"B16-C16","Day Care","Enter the total amount of appropriate day care expense this individual pays for the child(ren) of this action only. ","Calculates 75% of this amount and adds it to the minimum monthly need of the child(ren)."]
[null,"B17-C17","SSD/SSR Benefits Paid to Children","Enter the amount of SSD/SSR (social security disability or retirement benefits) paid to the child on behalf of the above individual.","Adds this amount  to the monthly net income of the individual from whom the benefits derive. It will subtract the benefit from the amount of support being sought if the NCP is the recipient of SSD/SSR benefits.","IMPORTANT NOTE: This amount is not necessarily entered under the individual who receives the benefit on behalf of the child (usually the CP), but under whose benefit the support derives from. For example: if the NCP receives SSD, and the child receives a derivitive benefit, this amount would be entered under the NCP."]
[null,"B18-C18","% Nights Child(ren) in HH (example: .71)","In cases where the NCP excercises \"substantial\" visitation (at least 20% of the \"overnight stays\"), enter the percentage of the \"overnight stays\" over the course of a year that the child(ren) stays with the parent. Leave these fields blank if the NCP does not excersise \"substantial visitation\".","If data is entered in these fields, the spreadsheet is prompted to print (when the print button is clicked) a different guideline worksheet, one that follows the statute change 7/2001, concerning shared parental custody, and revised by the 2010 legislative session (eff 1/1/11).","According to 2001 and 2010 changes to Ch. 61.3 FS. "]
[null,"B19-C19","# Kids in household (split custody only)","In cases where the parties split the custody of multiple children (for example: there are three children; two of which live with the father and one of which lives with the mother), enter the number of children (of the action) that reside with each parent. Leave these fields blank if the parties do not split the custody of multiple children. The total number of children should still be entered in cell B6.","If data is entered in these fields, the spreadsheet is prompted to print (when the print button is clicked) an additional worksheet (in addition to the standard guideline worksheet). This additional worksheet attempts to replicate the calculation set forth in Rooney v. Rooney (750 So.2d 118).","**NOTE: On these cases, the standard guideline worksheet is printed for reference only - to show where the figures on the \"Split Custody\" worksheet come from.  -  See Rooney v. Rooney (750 So.2d 118)"]
[null,"A20","Monthly / Weekly Support Obligation","Select cell, in drop-down menu, select Monthly or Weekly Support Obligation","If weekly is selected, an extra row is added to the bottom of the printed worksheet, indicating the weekly obligation. Also, retro will be calculated weekly, using a different worksheet (when you click the retro related buttons on the data entry page).","Note: the instructions below refer to the monthly retro worksheet."]
[null,"**","If you are not sure how either parties' income is taxed,  IT IS STRONGLY RECOMMENDED YOU  ENTER BOTH PARTIES INCOME ON THE \"Income Breakdown\" PAGE. Whenever income is entered on the \"Income Breakdown\" page, the spreadsheet will disregard entries relating to income on the \"Data Entry\" page. All other entries (deductions, parties names, etc.) should still be made on the \"Data Entry\" page."]
[]
[null,"DATA ENTRY WORKSHEET buttons:"]
[null,"Reset: removes entries from all worksheets, returns all cells to their \"default\" values, and prepares the spreadsheet for new data. "]
[null,"Print: Prints the completed guideline worksheet."]
[null,"Create a Minimum Wage GL:  pastes the minimum wage in the Gross income field for both parties (for the year entered in the Tax Year field)."]
[]
[null,"Insert US Census Median Income (FL): gives user the option of inserting the most recently reported median income for a single wage earner in the State of Florida, according to the US Census Bureau - into either mom, dad, or both parent's gross monthly income fields."]
[null,"Send Mom's Obl. To Retro Worksheet: exports the guideline support amount to the appropriate field (on the Retro Data worksheet) for use in the Retro data sheet."]
[null,"Send Dad's Obl. To Retro Worksheet: exports the guideline support amount to the appropriate field (on the Retro Data worksheet) for use in the Retro data sheet."]
[null,"Go to Payment Conversion: Brings the user to a page which displays the monthly, semi-monthly, biweekly, and weekly payment amounts."]
[null,"Go to Retro Data: takes you to the Retro Data worksheet (used for calculating retroactive support). "]
[null,"Go To Income Breakdown: Brings the user to a page which describes which kinds of income are taxed, which kinds are not; and which allows the user to itemize each parties' income. When income is entered on the Income Breakdown page, the spreadsheet assumes it will be ignoring the income fields on the \"Data Entry\" page."]
[null,"Display Support Schedule: Calculates reducing obligations for remaining children as each child is no longer eligible to receive child support using the existing information. When multiple withholding allowances are indicated for a parent, the number of allowances is reduced by 1 when calculating the reduced obligations. "]
[null,"Clear Support: Removes the support schedule to allow for recalculation when information on the data entry section is changed or added. "]
[]
[null,"Retro Data Worksheet Field Descriptions and Functions"]
[null,"The purpose of this worksheet is to enter data that will offer justification for the establishment of retro support and to perform certain retro calculations for you. These instructions only refer to the monthly calculation of retroactive support."]
[null,"Cell","FIELDS","WHAT DO I DO?","WHAT DOES IT DO?","SPECIAL NOTES/WHAT TO EXPECT."]
[null,"B3","Date of Filing","Enter the date the Case was filed in your Court.","Provides information on the printed  Retro Worksheet. ","These fields do not affect the retro guidelines calculation"]
[null,"B4","DOB/DOS","Enter the date of birth(DOB) for a child or child(ren) in this case  if the NCP never resided with them.  Separate your entries with a \",\" Enter the date of Separation (DOS) if the NCP previously resided with the child(ren)."]
[null,"B5","1st pay date","Enter the date the first support payment was/is due."]
[null,"B7","NCP Payments to CP During Retro Period","Enter the payments the NCP has made to the CP during the retro time period.","This amount will be deducted from the gross amount of retro support owed (based on guidelines).","The \"Total Retro\" field on the right hand side of this screen will show the \"net\" amount of retro support due (guidelines - payments made)."]
[null,"B10 -  C14","Incarceration","Enter the \"from\" date and the \"to\" date In the fields provided.","This information will display on the printed Retro worksheet. It is for information only and will not affect the retro calculation."]
[null,"B16 -  C20","Co-Habitation"]
[null,"H3 - H20","Guideline amount ","You can manually input this figure , but the spreadsheet will copy and past the guideline support amount from the data worksheet for you.  (See navigation instructions). ","Total retro support is calculated using this figure. This will be displayed on the printed retro worksheet.","This entry can be made for each guideline calculation you do for different periods of time. (See navigation instructions.)"]
[null,"D3 - G20","\"From\" and \"Thru\"","Enter the month and year to indicate the period of time for which the guideline amount should be retroactively calculated. This field can only be used to calculate retro monthly.","The total retro amount will be calculated and displayed in column I of the worksheet. This will also be displayed on the printed Retro worksheet, together with the time frame you enter in these date fields .","The NA/PA figures will display on the retro data sheet, but these figures must be manually recorded to retain them as they will not appear on the printed retro worksheet."]
[]
[null,"RETRO DATA  WORKSHEET buttons:"]
[null,"Reset: removes entries from the Retro Data worksheet only, and prepares the sheet for new data."]
[null,"Print: Prints the completed retro worksheet."]
[null,"Go to Data Entry- Takes you to the Data Entry worksheet. "]
[]
[null,"Pymt Convert Worksheet Field Descriptions and Functions"]
[null,"The purpose of this worksheet is to provide a quick reference for monthly guideline amounts converted to weekly, biweekly, and semi-monthly amounts; as well as to help determine when a modification of child support may be warranted."]
[null,"Cell","FIELDS","WHAT DO I DO?","WHAT DOES IT DO?","SPECIAL NOTES/WHAT TO EXPECT."]
[null,"C20","Current Obligation Freq.","Enter the frequency of the current obligation.","see below"]
[null,"C21","Current Obligation Amt.","Enter the amount of the current obligation.","The spreadsheet will convert this amount to a monthly figure. If nothing is entered in the frequency field, the spreadsheet will assume the frequency is monthly."]
[null,"C24","New Obligation Amt/MN","Enter the new monthly obligation, per guidelines.","The spreadsheet will compare the old and new amounts and will provide the percent change."]
[]
[null,"Pymt Convert WORKSHEET buttons:"]
[null,"Go to Data Entry- takes you to the Data Entry worksheet. "]
[]
[]
[]
[null,"FINAL NOTE: YOU SHOULD NEVER SAVE THE GUIDELINES FILE WHEN YOU EXIT. If for any reason, it has been saved upon exit, simply re-open and reset the appropriate worksheets using the reset button."]

{"sheet":"Min Wage + Poverty Reference","index":2,"n_rows":55,"n_cols":14,"rows_kept":55,"cut":false,"hidden":false,"merged":[[5,12,8,13],[39,3,39,5],[26,3,26,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5]]}
["Minimum Wage Reference",null,null,null,null,null,null,"Federal Poverty Guidelines",null,null,null,null,"Median Income"]
[]
[null,"Federal Rate",null,null,"Florida Rate"]
["Effective Date","Hourly","Mthly Avg",null,"Hourly","Mthly Avg",null,"Year","Individual","Avg / MN","Link to details",null,"Individual","Avg / MN"]
["2026-09-30",7.25,1256.67,null,15,{"$f":"ROUND(E5*40*52/12,2)","v":2600},null,"09/30/2026-12/31/2026",12490,{"$f":"ROUND(I5/12,2)","v":1040.83},null,null,54375,{"$f":"ROUND(M5/12,2)","v":4531.25}]
["2026-01-01",7.25,1256.67,null,14,{"$f":"ROUND(E6*40*52/12,2)","v":2426.67},null,"01/01/2026-09/29/2026",12490,1040.83,"2021 Guidelines"]
["2025-09-30",7.25,1256.67,null,14,{"$f":"ROUND(E7*40*52/12,2)","v":2426.67},null,"09/30/2025-12/31/2025",12490,1040.83,"All Prior Years"]
["2025-01-01",7.25,1256.67,null,13,{"$f":"ROUND(E8*40*52/12,2)","v":2253.33},null,"01/01/2025-09/29/2025",12490,1040.83]
["2024-09-30",7.25,1256.67,null,13,{"$f":"ROUND(E9*40*52/12,2)","v":2253.33},null,"09/30/2024-12/31/2024",12490,1040.83]
["2024-01-01",7.25,1256.67,null,12,{"$f":"ROUND(E10*40*52/12,2)","v":2080},null,"01/01/2024-09/29/2024",12490,1040.83]
["2023-09-30",7.25,1256.67,null,12,{"$f":"ROUND(E11*40*52/12,2)","v":2080},null,"09/30/2023-12/31/2023",12490,{"$f":"ROUND(I11/12,2)","v":1040.83}]
["2023-01-01",7.25,1256.67,null,11,{"$f":"ROUND(E12*40*52/12,2)","v":1906.67},null,"01/01/2023-09/29/2023",12490,1040.83]
["2022-09-30",7.25,1256.67,null,11,{"$f":"ROUND(E13*40*52/12,2)","v":1906.67},null,"09/30/2022-12/31/2022",12490,{"$f":"ROUND(I13/12,2)","v":1040.83}]
["2022-01-01",7.25,1256.67,null,10,{"$f":"ROUND(E14*40*52/12,2)","v":1733.33},null,"01/01/2022-09/29/2022",12490,{"$f":"ROUND(I14/12,2)","v":1040.83}]
["2021-09-30",7.25,1256.67,null,10,{"$f":"ROUND(E15*40*52/12,2)","v":1733.33},null,"09/30/2021-12/31/2021",12490,{"$f":"ROUND(I15/12,2)","v":1040.83}]
["2021-01-01",7.25,1256.67,null,8.65,1499.33,null,"01/01/2021-09/29/2021",12490,1040.83]
["2020-01-01",7.25,1256.67,null,8.56,1483.73,null,2020,12490,1040.83]
["2019-01-01",7.25,1256.67,null,8.4600000000000009,1466.4,null,2019,12490,1040.83]
["2018-01-01",7.25,1256.67,null,8.25,1430,null,2018,12140,1011.67]
["2017-01-01",7.25,1256.67,null,8.1,1404,null,2017,12060,1005]
["2016-01-01",7.25,1256.67,null,8.0500000000000007,1395.33,null,2016,11880,990]
["2015-01-01",7.25,1256.67,null,8.0500000000000007,1395.33,null,2015,11770,980.83]
["2014-01-01",7.25,1256.67,null,7.93,{"$f":"ROUND(E23*40*52/12,2)","v":1374.53},null,2014,11670,{"$f":"ROUND(I23/12,2)","v":972.5}]
["2013-01-01",7.25,1256.67,null,7.79,{"$f":"ROUND(E24*40*52/12,2)","v":1350.27},null,2013,11490,{"$f":"ROUND(I24/12,2)","v":957.5}]
["2012-01-01",7.25,{"$f":"ROUND(B25*40*52/12,2)","v":1256.67},null,7.67,{"$f":"ROUND(E25*40*52/12,2)","v":1329.47},null,2012,11170,{"$f":"ROUND(I25/12,2)","v":930.83}]
["2011-06-01",7.25,1256.67,null,7.31,{"$f":"ROUND(E26*40*52/12,2)","v":1267.07},null,2011,10890,907.5]
["2011-01-01",7.25,1256.67,"Same as Federal",null,null,null,2010,10830,902.5]
["2009-07-24",7.25,1256.67,null,7.21,1249.73,null,2009,10830,{"$f":"ROUND(I28/12,2)","v":902.5}]
["2009-01-01",6.55,1135.33,null,7.21,{"$f":"ROUND(E29*40*52/12,2)","v":1249.73},null,2008,10400,{"$f":"ROUND(I29/12,2)","v":866.67}]
["2008-07-24",6.55,1135.33,null,6.79,1176.93,null,2007,10210,850.83]
["2008-01-01",5.85,1014,null,6.79,{"$f":"ROUND(E31*40*52/12,2)","v":1176.93},null,2006,9800,816.67]
["2007-07-24",5.85,1014,null,6.67,{"$f":"ROUND(E32*40*52/12,2)","v":1156.1300000000001},null,2005,9570,797.5]
["2007-01-01",5.15,892.67,null,6.67,{"$f":"ROUND(E33*40*52/12,2)","v":1156.1300000000001},null,2004,9310,775.83]
["2006-01-01",5.15,{"$f":"ROUND(B34*40*52/12,2)","v":892.67},null,6.4,{"$f":"ROUND(E34*40*52/12,2)","v":1109.33},null,2003,8980,748.33]
["2005-05-02",5.15,892.67,null,6.15,{"$f":"ROUND(E35*40*52/12,2)","v":1066},null,2002,8860,738.33]
["1997-09-01",5.15,892.67,"Same as Federal",null,null,null,2001,8590,715.83]
["1996-10-01",4.75,823.33,"Same as Federal",null,null,null,2000,8350,695.83]
["1991-04-01",4.25,736.67,"Same as Federal",null,null,null,1999,8240,686.67]
["1990-01-01",3.85,667.33,"Same as Federal",null,null,null,1998,8050,670.83]
["1981-01-01",3.35,580.66999999999996,"Same as Federal",null,null,null,1997,7890,657.5]
[null,null,null,null,null,null,null,1996,7740,645]
[null,null,null,null,null,null,null,1995,7470,622.5]
[null,null,null,null,null,null,null,1994,7360,613.33000000000004]
[null,null,null,null,null,null,null,1993,6970,580.83000000000004]
[null,null,null,null,null,null,null,1992,6810,567.5]
[null,null,null,null,null,null,null,1991,6620,551.66999999999996]
[null,null,null,null,null,null,null,1990,6280,523.33000000000004]
[null,null,null,null,null,null,null,1989,5980,498.33]
[null,null,null,null,null,null,null,1988,5770,480.83]
[null,null,null,null,null,null,null,1987,5500,458.33]
[null,null,null,null,null,null,null,1986,5360,446.67]
[null,null,null,null,null,null,null,1985,5250,437.5]
[null,null,null,null,null,null,null,1984,4980,415]
[null,null,null,null,null,null,null,1983,4860,405]
[null,null,null,null,null,null,null,1982,4860,405]

{"sheet":"Worksheet","index":3,"n_rows":51,"n_cols":4,"rows_kept":51,"cut":false,"hidden":false,"merged":[[36,3,40,3],[4,0,4,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3]]}
["FLORIDA DEPARTMENT OF REVENUE"]
["CHILD SUPPORT PROGRAM"]
["CHILD SUPPORT GUIDELINES WORKSHEET"]
[{"$f":"\"IN THE CIRCUIT COURT OF THE \"&+'Data Entry'!D1&\" JUDICIAL CIRCUIT\"","v":"IN THE CIRCUIT COURT OF THE 2nd JUDICIAL CIRCUIT"}]
[{"$f":"\"IN AND FOR \"&+'Data Entry'!D2&\" COUNTY, FLORIDA\"","v":"IN AND FOR Leon COUNTY, FLORIDA"}]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",'Data Entry'!B1&\", Petitioner\")","v":""}]
["vs.",null,{"$f":"\"cc#: \"&+'Data Entry'!B3","v":"cc#: "}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",'Data Entry'!B2&\", Respondent\")","v":""}]
[]
["Legal/Alleged Obligor(s): [  ]Mother  [  ]Legal/Alleged Father"]
["Obligee:  [  ]Mother  [  ]Legal/Alleged Father  [  ]Nonparent Custodian"]
[]
["Tax Year (**See Note Below)",{"$f":"'Data Entry'!B4","v":"01/01/2026-09/29/2026"}]
["Number of Children",{"$f":"'Data Entry'!B5","v":1}]
[null,"MOTHER","FATHER","Non-Parent"]
["Filing Status (s = single, m = married)",{"$f":"'Data Entry'!B7","v":"s"},{"$f":"'Data Entry'!C7","v":"s"},"Custodian"]
["Withholding Allowances Claimed",{"$f":"'Data Entry'!B8","v":2},{"$f":"'Data Entry'!C8","v":1}]
[]
["Child Care",{"$f":"ROUND('Data Entry'!B16,2)","v":0},{"$f":"ROUND('Data Entry'!C16,2)","v":0},{"$f":"ROUND('Data Entry'!D16,2)","v":0}]
["Health Care Cost for Child(ren)",{"$f":"ROUND('Data Entry'!B15,2)","v":0},{"$f":"ROUND('Data Entry'!C15,2)","v":0},{"$f":"ROUND('Data Entry'!D15,2)","v":0}]
["SSD/SSR Benefits Paid to Children",{"$f":"ROUND('Data Entry'!B17,2)","v":0},{"$f":"ROUND('Data Entry'!C17,2)","v":0}]
["Actual or Imputed Income",{"$f":"IF('Data Entry'!B6=\"MOM (Actual Income)\",\"actual\",\"imputed\")","v":"actual"},{"$f":"IF('Data Entry'!C6=\"DAD (Actual Income)\",\"actual\",\"imputed\")","v":"actual"}]
["Gross Monthly (Non-Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B19-'Income Breakdown'!B20,ROUND('Data Entry'!B9,2))","v":0},{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C19-'Income Breakdown'!C20,ROUND('Data Entry'!C9,2))","v":0}]
["Gross Monthly (Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B20,ROUND('Data Entry'!B10,2))","v":2426.67},{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C20,ROUND('Data Entry'!C10,2))","v":2426.67}]
["Federal Withholding",{"$f":"ROUND(Withholding!B14,2)","v":109.62},{"$f":"ROUND(Withholding!B15,2)","v":152.58000000000001}]
["FICA",{"$f":"ROUND(Tables!T3,2)","v":185.64},{"$f":"ROUND(Tables!T5,2)","v":185.64}]
["Health Care Costs (minus costs for child)",{"$f":"ROUND('Data Entry'!B14,2)","v":0},{"$f":"ROUND('Data Entry'!C14,2)","v":0}]
["Legally Ordered Child Support",{"$f":"ROUND('Data Entry'!B11,2)","v":0},{"$f":"ROUND('Data Entry'!C11,2)","v":0}]
["Other Allowable Deductions",{"$f":"ROUND('Data Entry'!B12,2)","v":0},{"$f":"ROUND('Data Entry'!C12,2)","v":0}]
["Self Employed? (yes: 1, no: 0)",{"$f":"'Data Entry'!B13","v":0},{"$f":"'Data Entry'!C13","v":0}]
["Net Monthly Inc.",{"$f":"SUM(B24:B25,B22)-SUM(B26:B30)","v":2131.41},{"$f":"SUM(C24:C25,C22)-SUM(C26:C30)","v":2088.4499999999998}]
["Combined Net Monthly Inc.",{"$f":"B32+C32","v":4219.8599999999997},{"$f":"B33","v":4219.8599999999997}]
["Share of Support",{"$f":"ROUND(B32/B33,Tables!BJ2)","v":0.51},{"$f":"ROUND(C32/C33,Tables!BJ2)","v":0.49}]
["Income Over $10,000",{"$f":"IF(B33>10000,B33-10000,0)","v":0},{"$f":"B35","v":0}]
[]
["Table A Support Need",{"$f":"IF(B15>6,Tables!AQ18,Tables!B7)","v":863},{"$f":"B37","v":863},{"$f":"IF(B33<800,\"*Note: Combined net income less than $800. Table value based on DOR policy.\",\"\")","v":""}]
["Child Care Expense",{"$f":"ROUND(+SUM(B20:D20),2)","v":0},{"$f":"B38","v":0}]
["Health Care Cost for Children",{"$f":"ROUND(SUM(B21:D21),2)","v":0},{"$f":"B39","v":0}]
["Add. Sup. Need For Inc. > $10,000",{"$f":"ROUND(+IF(B15=1,B35*0.05,0)+IF(B15=2,B35*0.075,0)+IF(B15=3,B35*0.095,0)+IF(B15=4,B35*0.11,0)+IF(B15=5,B35*0.12,0)+IF(B15=6,B35*0.125,0),2)","v":0},{"$f":"B40","v":0}]
["Total Monthly Support Need",{"$f":"SUM(B37:B40)","v":863},{"$f":"B41","v":863}]
[]
["Basic Support Obligation",{"$f":"ROUND(B41*B34,2)","v":440.13},{"$f":"ROUND(C41*C34,2)","v":422.87}]
["Credit For Child's Health Care",{"$f":"ROUND('Data Entry'!B15,2)","v":0},{"$f":"ROUND('Data Entry'!C15,2)","v":0}]
["Credit For Child Care",{"$f":"B20","v":0},{"$f":"C20","v":0}]
["Credit For SSD/SSR Benefits",{"$f":"B22","v":0},{"$f":"C22","v":0}]
[{"$f":"IF(AND('Data Entry'!$D$4=\"Y\",'Data Entry'!$A$20=\"Monthly Support Obligation\"),\"Monthly Support Obligation (rounded)\",\"Monthly Child Support Obligation\")","v":"Monthly Child Support Obligation"},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",B43-SUM(B44:B46),IF('Data Entry'!$D4=\"N\",B43-SUM(B44:B46),ROUND(B43-SUM(B44:B46),0)))","v":440.13},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",C43-SUM(C44:C46),IF('Data Entry'!$D4=\"N\",C43-SUM(C44:C46),ROUND(C43-SUM(C44:C46),0)))","v":422.87}]
[{"$f":"IF('Data Entry'!A$20=\"Weekly Support Obligation\",\" - Converted to Weekly Payments:\",\"\")","v":""},{"$f":"IF('Data Entry'!$A$20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D$4=\"N\",ROUND(B47*12/52,2),ROUND(B47*12/52,0)))","v":""},{"$f":"IF('Data Entry'!$A$20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D$4=\"N\",ROUND(C47*12/52,2),ROUND(C47*12/52,0)))","v":""}]
["Name/Title:_______________________________________________",null,"Date:",{"$f":"TODAY()","v":"2026-01-07"}]
[{"$f":"IF('Data Entry'!P2=\"Yes\",\"See SPLIT CUSTODY WORKSHEET for Respondent's obligation\",\"\")","v":""}]
[{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Old Monthly Obligation: $\"&+'Pymt Convert'!C22)","v":""},{"$f":"IF('Pymt Convert'!C22=0,\"\",\"New Monthly Obligation: $\"&+ROUND('Pymt Convert'!C24,2))","v":""},null,{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Change: \"&+'Pymt Convert'!F22*100&\"%\")","v":""}]

{"sheet":"Tables","index":4,"n_rows":191,"n_cols":67,"rows_kept":191,"cut":false,"hidden":true,"merged":[]}
["Combined Net Income",{"$f":"FLOOR(Worksheet!B33,50)","v":4200},"Com Inc","1 child","2 kids","3 kids","4kids","5kids","6 kids",null,"FICA-SS",null,null,"FICA-SS - Self Employed",null,"FICA-Med",null,"FICA-Med - Self Empl.",null,"TOTAL FICA","FICA RATES - Employed",null,null,null,null,null,null,null,null,null,"FICA RATES - Self Employed",null,null,null,null,null,null,null,null,null,"Table a - 5 kids",{"$f":"AP23","v":2023},null,null,"Data Saved from Data Entry",null,null,null,{"$f":"IF(COUNTBLANK(AT1:AU2)=4,\"Blank\",\"\")","v":"Blank"},"Poverty Guidelines",null,"Year","One Person (yr)","Avg / MN","Link to details","Year specified?","Today's Date",null,null,null,"Round Percentages to 3 places?",null,null,null,"Shared parenting percentages"]
[" - table income",{"$f":"IF(B1>10000,10000,B1)","v":4200},"<649",41,45,49,53,57,62,null,"Year","Mom","Dad","Mom","Dad","Mom","Dad","Mom","Dad","MOM","Year","FICA-SS Rate","Wage Base/YR","Wage Base/MN","Max/MN","Med Rate","Wage Bs./YR","MN threshhold","Adj MN Tax",null,"Year","FICA-SS Rate","Wage Base/YR","Wage Base/MN","Max/MN","Med Rate","Wage Bs./YR","Wage bs/MN","Max/MN",null,"Table a - 6 kids",{"$f":"AP29","v":2163},null,null,null,null,null,null,null,{"$f":"'Data Entry'!B4","v":"01/01/2026-09/29/2026"},{"$f":"SUM(BD1:BD44)","v":1040.83},"09/30/2026-12/31/2026",{"$f":"'Min Wage + Poverty Reference'!I5","v":12490},{"$f":"ROUND(BA2/12,2)","v":1040.83},null,{"$f":"IF(AX$2=AZ2,BB2,0)","v":0},{"$f":"TODAY()","v":"2026-01-07"},null,"January","Y","N",{"$f":"IF(BI2=\"Y\",3,2)","v":2},null,null,"a week",7]
[null,null,"650-749",64,"01/01/2026-09/29/2026",6.2E-2,184500,{"$f":"G3/12","v":15375},{"$f":"ROUND(H3*F3,2)","v":953.25},1.4500000000000001E-2,"Unlimited",{"$f":"IF('Data Entry'!$B$4<>K5,0,IF(T$9>$X3,$Y3,ROUND(T$9*$V3,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K5,0,IF(T$11>$X3,$Y3,ROUND(T$11*$V3,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K5,0,IF(T$14>$AH3,$AI3,ROUND(T$14*$AF3,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K5,0,IF(T$16>$AH3,$AI3,ROUND(T$16*$AF3,2)))","v":0},null,null,null,null,{"$f":"SUM(L3:L56,N3:N56,P3:P56,R3:R56)","v":185.64},1982,6.7000000000000004E-2,32400,{"$f":"W3/12","v":2700},{"$f":"ROUND(X3*V3,2)","v":180.9},"N/A",null,null,null,null,1982,9.35E-2,32400,{"$f":"AG3/12","v":2700},{"$f":"ROUND(AH3*AF3,2)","v":252.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01/01/2026-09/29/2026",{"$f":"'Min Wage + Poverty Reference'!I6","v":12490},1040.83,null,{"$f":"IF(AX$2=AZ3,BB3,0)","v":1040.83},{"$f":"DAY(BE2)","v":7},{"$f":"IF(OR(BE3=1,BE3=21,BE3=31),\"st\",IF(OR(BE3=2,BE3=22),\"nd\",IF(OR(BE3=3,BE3=23),\"rd\",\"th\")))","v":"th"},"February","N",null,null,null,null,"a year",365]
["Table A Row",{"$f":"IF((B2-800)/50<0,0,(B2-800)/50)","v":68},750,99,"09/30/2026-12/31/2026",6.2E-2,184500,{"$f":"G4/12","v":15375},953.25,1.4500000000000001E-2,"Unlimited",{"$f":"IF('Data Entry'!$B$4<>K6,0,IF(T$9>$X4,$Y4,ROUND(T$9*$V4,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K6,0,IF(T$11>$X4,$Y4,ROUND(T$11*$V4,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K6,0,IF(T$14>$AH4,$AI4,ROUND(T$14*$AF4,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K6,0,IF(T$16>$AH4,$AI4,ROUND(T$16*$AF4,2)))","v":0},null,null,null,null,"DAD",{"$f":"U3+1","v":1983},6.7000000000000004E-2,35700,2975,199.33,"N/A",null,null,null,null,{"$f":"AE3+1","v":1983},9.35E-2,35700,2975,278.16000000000003,null,null,null,null,null,7,{"$f":"AP2/AP1*AP2","v":2312.6885813148788},{"$f":"IF('Data Entry'!B5=7,AP4,0)","v":0},null,"Data Saved from Income Breakdown",null,null,null,{"$f":"IF(COUNTBLANK(AT4:AU19)=32,\"Blank\",\"\")","v":"Blank"},"DAD",{"$f":"IF(Worksheet!C32<850,ROUND((Tables!AY2-Worksheet!C32)*0.9,2),\"\")","v":""},"09/30/2025-12/31/2025",{"$f":"'Min Wage + Poverty Reference'!I7","v":12490},{"$f":"ROUND(BA4/12,2)","v":1040.83},null,{"$f":"IF(AX$2=AZ4,BB4,0)","v":0},{"$f":"BE3&+BF3","v":"7th"},null,"March",null,null,null,null,null,"two weeks",14]
["Table A Column",{"$f":"'Data Entry'!B5-1","v":0},800,190,72,81,90,99,111,null,1982,{"$f":"IF('Data Entry'!$B$4<>K7,0,IF(T$9>$X5,$Y5,ROUND(T$9*$V5,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K7,0,IF(T$11>$X5,$Y5,ROUND(T$11*$V5,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K7,0,IF(T$14>$AH5,$AI5,ROUND(T$14*$AF5,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K7,0,IF(T$16>$AH5,$AI5,ROUND(T$16*$AF5,2)))","v":0},null,null,null,null,{"$f":"SUM(M3:M56,O3:O56,Q3:Q56,S3:S56)","v":185.64},{"$f":"U4+1","v":1984},6.7000000000000004E-2,37800,3150,211.05,"N/A",null,null,null,null,{"$f":"AE4+1","v":1984},0.113,37800,3150,355.95,null,null,null,null,null,8,{"$f":"AP4/AP2*AP4","v":2472.7362340010295},{"$f":"IF('Data Entry'!B5=8,AP5,0)","v":0},null,null,null,null,null,null,"MOM",{"$f":"IF(Worksheet!B32<850,ROUND((Tables!AY2-Worksheet!B32)*0.9,2),\"\")","v":""},"01/01/2025-09/29/2025",{"$f":"'Min Wage + Poverty Reference'!I8","v":12490},1040.83,null,{"$f":"IF(AX$2=AZ5,BB5,0)","v":0},{"$f":"MONTH(BE2)","v":1},null,"April"]
[null,null,850,202,116,134,153,173,199,null,{"$f":"K5+1","v":1983},{"$f":"IF('Data Entry'!$B$4<>K8,0,IF(T$9>$X6,$Y6,ROUND(T$9*$V6,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K8,0,IF(T$11>$X6,$Y6,ROUND(T$11*$V6,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K8,0,IF(T$14>$AH6,$AI6,ROUND(T$14*$AF6,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K8,0,IF(T$16>$AH6,$AI6,ROUND(T$16*$AF6,2)))","v":0},null,null,null,null,null,1985,7.0499999999999993E-2,39600,3300,232.65,"N/A",null,null,null,null,1985,0.11799999999999999,39600,3300,389.4,null,null,null,null,null,9,{"$f":"AP5/AP4*AP5","v":2643.8598488107891},{"$f":"IF('Data Entry'!B5=9,AP6,0)","v":0},null,null,null,null,null,null,null,null,"09/30/2024-12/31/2024",12490,1040.83,null,{"$f":"IF(AX$2=AZ6,BB6,0)","v":0},{"$f":"INDEX(BG2:BG13,BE5)","v":"January"},null,"May",null,null,null,null,null,"period",{"$f":"'Pymt Convert'!I24","v":"two weeks"}]
["Table A Support",{"$f":"IF(B2<800,B8,INDEX(D5:I189,(B4+1),(B5+1)))","v":863},900,213,211,213,216,218,220,null,{"$f":"K6+1","v":1984},{"$f":"IF('Data Entry'!$B$4<>K9,0,IF(T$9>$X7,$Y7,ROUND(T$9*$V7,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K9,0,IF(T$11>$X7,$Y7,ROUND(T$11*$V7,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K9,0,IF(T$14>$AH7,$AI7,ROUND(T$14*$AF7,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K9,0,IF(T$16>$AH7,$AI7,ROUND(T$16*$AF7,2)))","v":0},null,null,null,null,null,1986,7.1499999999999994E-2,42000,3500,250.25,"N/A",null,null,null,null,1986,0.123,42000,3500,430.5,null,null,null,null,null,10,{"$f":"AP6/AP5*AP6","v":2826.8259283132656},{"$f":"IF('Data Entry'!B5=10,AP7,0)","v":0},null,null,null,null,null,null,"GL Amounts",null,"01/01/2024-09/29/2024",12490,1040.83,null,0,{"$f":"YEAR(BE2)","v":2026},null,"June",null,null,null,null,null,"nights","mom","dad"]
[" - Less than table?",{"$f":"SUM(B9:B11)","v":0},950,224,257,259,262,265,268,null,1985,{"$f":"IF('Data Entry'!$B$4<>K10,0,IF(T$9>$X8,$Y8,ROUND(T$9*$V8,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K10,0,IF(T$11>$X8,$Y8,ROUND(T$11*$V8,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K10,0,IF(T$14>$AH8,$AI8,ROUND(T$14*$AF8,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K10,0,IF(T$16>$AH8,$AI8,ROUND(T$16*$AF8,2)))","v":0},null,null,null,null,"Mom's FICA Inc",1987,7.1499999999999994E-2,43800,3650,260.98,"N/A",null,null,null,null,1987,0.123,43800,3650,448.95,null,null,null,null,null,11,3022.454020238059,{"$f":"IF('Data Entry'!B5=11,AP8,0)","v":0},null,null,null,null,null,null,"DAD",{"$f":"Worksheet!C47","v":422.87},"09/30/2023-12/31/2023",12490,1040.83,null,0,{"$f":"BE6&+\", \"&BE7","v":"January, 2026"},null,"July",null,null,null,null,null,null,{"$f":"'Pymt Convert'!I22","v":0},{"$f":"'Pymt Convert'!K22","v":0}]
["750?",{"$f":"IF(B$2=750,INDEX(D4:I4,0,(B$5+1)),0)","v":0},1000,235,302,305,309,312,315,null,1986,{"$f":"IF('Data Entry'!$B$4<>K11,0,IF(T$9>$X9,$Y9,ROUND(T$9*$V9,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K11,0,IF(T$11>$X9,$Y9,ROUND(T$11*$V9,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K11,0,IF(T$14>$AH9,$AI9,ROUND(T$14*$AF9,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K11,0,IF(T$16>$AH9,$AI9,ROUND(T$16*$AF9,2)))","v":0},null,null,null,null,{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B21,IF('Data Entry'!B13<>1,Worksheet!B25,0))","v":2426.67},1988,7.51E-2,45000,3750,281.63,"N/A",null,null,null,null,1988,0.13020000000000001,45000,3750,488.25,null,null,null,null,null,12,3231.6203884206234,{"$f":"IF('Data Entry'!B5=12,AP9,0)","v":0},null,null,null,null,null,null,"MOM",{"$f":"Worksheet!B47","v":440.13},"01/01/2023-09/29/2023",12490,1040.83,null,0,null,null,"August",null,null,null,null,null,"Period days",{"$f":"LOOKUP(BN6,BM2:BN4)","v":14}]
["650-749?",{"$f":"IF(OR(B$2=700,B2=650),INDEX(D3:I3,0,(B$5+1)),0)","v":0},1050,246,347,351,355,359,363,null,1987,{"$f":"IF('Data Entry'!$B$4<>K12,0,IF(T$9>$X10,$Y10,ROUND(T$9*$V10,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K12,0,IF(T$11>$X10,$Y10,ROUND(T$11*$V10,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K12,0,IF(T$14>$AH10,$AI10,ROUND(T$14*$AF10,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K12,0,IF(T$16>$AH10,$AI10,ROUND(T$16*$AF10,2)))","v":0},null,null,null,null,"Dad's FICA Inc",1989,7.51E-2,48000,4000,300.39999999999998,"N/A",null,null,null,null,1989,0.13020000000000001,48000,4000,520.79999999999995,null,null,null,null,null,13,3455.2619377922929,{"$f":"IF('Data Entry'!B5=13,AP10,0)","v":0},null,null,null,null,null,null,null,null,"09/30/2022-12/31/2022",12490,1040.83,null,0,null,null,"September"]
["<649",{"$f":"IF(B$2<650,INDEX(D2:I2,0,(B$5+1)),0)","v":0},1100,258,365,397,402,406,410,null,1988,{"$f":"IF('Data Entry'!$B$4<>K13,0,IF(T$9>$X11,$Y11,ROUND(T$9*$V11,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K13,0,IF(T$11>$X11,$Y11,ROUND(T$11*$V11,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K13,0,IF(T$14>$AH11,$AI11,ROUND(T$14*$AF11,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K13,0,IF(T$16>$AH11,$AI11,ROUND(T$16*$AF11,2)))","v":0},null,null,null,null,{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C21,IF('Data Entry'!C13<>1,Worksheet!C25,0))","v":2426.67},1990,7.6499999999999999E-2,51300,4275,327.04000000000002,"N/A",null,null,null,null,1990,{"$f":"0.0765*2","v":0.153},51300,4275,654.08000000000004,null,null,null,null,null,14,3694.3804109959115,{"$f":"IF('Data Entry'!B5=14,AP11,0)","v":0},null,null,null,null,null,null,"Poverty v GL",null,"01/01/2022-09/29/2022",12490,1040.83,"2015 Guidelines",0,null,null,"October",null,null,null,null,null,"Percentage",{"$f":"ROUND(BN8/$BN9,2)","v":0},{"$f":"ROUND(BO8/$BN9,2)","v":0}]
[null,null,1150,269,382,443,448,453,458,null,1989,{"$f":"IF('Data Entry'!$B$4<>K14,0,IF(T$9>$X12,$Y12,ROUND(T$9*$V12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K14,0,IF(T$11>$X12,$Y12,ROUND(T$11*$V12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K14,0,IF(T$14>$AH12,$AI12,ROUND(T$14*$AF12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K14,0,IF(T$16>$AH12,$AI12,ROUND(T$16*$AF12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K14,0,IF(T$9>$AB12,$AC12,ROUND(T$9*$Z12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K14,0,IF(T$11>$AB12,$AC12,ROUND(T$11*$Z12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K14,0,IF(T$14>$AL12,$AM12,ROUND(T$14*$AJ12,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K14,0,IF(T$16>$AL12,$AM12,ROUND(T$16*$AJ12,2)))","v":0},null,1991,6.2E-2,53400,4450,275.89999999999998,1.4500000000000001E-2,125000,{"$f":"ROUND(AA12/12,2)","v":10416.67},{"$f":"ROUND(AB12*Z12,2)","v":151.04},null,1991,0.124,53400,4450,551.79999999999995,2.9000000000000001E-2,125000,{"$f":"ROUND(AK12/12,2)","v":10416.67},{"$f":"ROUND(AL12*AJ12,2)","v":302.08},null,15,3950.046875424694,{"$f":"IF('Data Entry'!B5=15,AP12,0)","v":0},null,null,null,null,null,null,"DAD",{"$f":"IF(AY4=\"\",AY8,IF(AY4<AY8,AY4,AY8))","v":422.87},"09/30/2021-12/31/2021",12490,1040.83,"2014 Guidelines",0,null,null,"November",null,null,null,null,null,"totals match?",{"$f":"IF(BN8+BO8=BN9,\"Yes\",\"No\")","v":"No"}]
[null,null,1200,280,400,489,495,500,505,null,1990,{"$f":"IF('Data Entry'!$B$4<>K15,0,IF(T$9>$X13,$Y13,ROUND(T$9*$V13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K15,0,IF(T$11>$X13,$Y13,ROUND(T$11*$V13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K15,0,IF(T$14>$AH13,$AI13,ROUND(T$14*$AF13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K15,0,IF(T$16>$AH13,$AI13,ROUND(T$16*$AF13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K15,0,IF(T$9>$AB13,$AC13,ROUND(T$9*$Z13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K15,0,IF(T$11>$AB13,$AC13,ROUND(T$11*$Z13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K15,0,IF(T$14>$AL13,$AM13,ROUND(T$14*$AJ13,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K15,0,IF(T$16>$AL13,$AM13,ROUND(T$16*$AJ13,2)))","v":0},"Mom's Self Emp Inc",1992,6.2E-2,55500,4625,286.75,1.4500000000000001E-2,130000,{"$f":"ROUND(AA13/12,2)","v":10833.33},{"$f":"ROUND(AB13*Z13,2)","v":157.08000000000001},null,1992,0.124,55500,4625,573.5,2.9000000000000001E-2,130000,{"$f":"ROUND(AK13/12,2)","v":10833.33},{"$f":"ROUND(AL13*AJ13,2)","v":314.17},null,16,4223.4065207828044,{"$f":"IF('Data Entry'!B5=16,AP13,0)","v":0},null,null,null,null,null,null,"MOM",{"$f":"IF(AY5=\"\",AY9,IF(AY5<AY9,AY5,AY9))","v":440.13},"01/01/2021-09/29/2021",{"$f":"'Min Wage + Poverty Reference'!I16","v":12490},{"$f":"ROUND(BA13/12,2)","v":1040.83},"2013 Guidelines",0,null,null,"December",null,null,null,null,null,{"$f":"IF(BN12=\"No\",\"Error! Mom and Dad's total over-nights must equal \" &+BN9,\"\")","v":"Error! Mom and Dad's total over-nights must equal 14"}]
[null,null,1250,290,417,522,541,547,553,null,1991,{"$f":"IF('Data Entry'!$B$4<>K16,0,IF(T$9>$X14,$Y14,ROUND(T$9*$V14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K16,0,IF(T$11>$X14,$Y14,ROUND(T$11*$V14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K16,0,IF(T$14>$AH14,$AI14,ROUND(T$14*$AF14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K16,0,IF(T$16>$AH14,$AI14,ROUND(T$16*$AF14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K16,0,IF(T$9>$AB14,$AC14,ROUND(T$9*$Z14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K16,0,IF(T$11>$AB14,$AC14,ROUND(T$11*$Z14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K16,0,IF(T$14>$AL14,$AM14,ROUND(T$14*$AJ14,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>$K16,0,IF(T$16>$AL14,$AM14,ROUND(T$16*$AJ14,2)))","v":0},{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B22,IF('Data Entry'!B13=1,Worksheet!B25,0))","v":0},1993,6.2E-2,57600,4800,297.60000000000002,1.4500000000000001E-2,135000,{"$f":"ROUND(AA14/12,2)","v":11250},{"$f":"ROUND(AB14*Z14,2)","v":163.13},null,1993,0.124,57600,4800,595.20000000000005,2.9000000000000001E-2,135000,{"$f":"ROUND(AK14/12,2)","v":11250},{"$f":"ROUND(AL14*AJ14,2)","v":326.25},null,17,4515.6837886570465,{"$f":"IF('Data Entry'!B5=17,AP14,0)","v":0},null,null,null,null,null,null,null,null,2020,{"$f":"'Min Wage + Poverty Reference'!I17","v":12490},1040.83,"2012 Guidelines",0]
[null,null,1300,300,435,544,588,594,600,null,1992,{"$f":"IF('Data Entry'!$B$4<>K17,0,IF(T$9>$X15,$Y15,ROUND(T$9*$V15,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K17,0,IF(T$11>$X15,$Y15,ROUND(T$11*$V15,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K17,0,IF(T$14>$AH15,$AI15,ROUND(T$14*$AF15,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K17,0,IF(T$16>$AH15,$AI15,ROUND(T$16*$AF15,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<1994,0,ROUND(T$9*0.0145,2))","v":35.19},{"$f":"IF('Data Entry'!$B$4<1994,0,ROUND(T$11*0.0145,2))","v":35.19},{"$f":"IF('Data Entry'!$B$4<1994,0,ROUND(T$14*0.029,2))","v":0},{"$f":"IF('Data Entry'!$B$4<1994,0,ROUND(T$16*0.029,2))","v":0},"Dad's Self Emp Inc",1994,6.2E-2,60600,5050,313.10000000000002,1.4500000000000001E-2,"Unlimited",null,null,null,1994,0.124,60600,5050,626.20000000000005,2.9000000000000001E-2,"Unlimited",null,null,null,18,4828.1878570762192,{"$f":"IF('Data Entry'!B5=18,AP15,0)","v":0},null,null,null,null,null,null,null,null,2019,{"$f":"'Min Wage + Poverty Reference'!I18","v":12490},1040.83,"2011 Guidelines",0]
[null,null,1350,310,451,565,634,641,648,null,1993,{"$f":"IF('Data Entry'!$B$4<>K18,0,IF(T$9>$X16,$Y16,ROUND(T$9*$V16,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K18,0,IF(T$11>$X16,$Y16,ROUND(T$11*$V16,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K18,0,IF(T$14>$AH16,$AI16,ROUND(T$14*$AF16,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K18,0,IF(T$16>$AH16,$AI16,ROUND(T$16*$AF16,2)))","v":0},null,null,null,null,{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C22,IF('Data Entry'!C13=1,Worksheet!C25,0))","v":0},1995,6.2E-2,61200,5100,316.2,1.4500000000000001E-2,"Unlimited",null,null,null,1995,0.124,61200,5100,632.4,2.9000000000000001E-2,"Unlimited",null,null,null,19,5162.3185046247463,{"$f":"IF('Data Entry'!B5=19,AP16,0)","v":0},null,null,null,null,null,null,null,null,2018,{"$f":"'Min Wage + Poverty Reference'!I19","v":12140},1011.67,"2010 Guidelines",0]
[null,null,1400,320,467,584,659,688,695,null,1994,{"$f":"IF('Data Entry'!$B$4<>K19,0,IF(T$9>$X17,$Y17,ROUND(T$9*$V17,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K19,0,IF(T$11>$X17,$Y17,ROUND(T$11*$V17,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K19,0,IF(T$14>$AH17,$AI17,ROUND(T$14*$AF17,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K19,0,IF(T$16>$AH17,$AI17,ROUND(T$16*$AF17,2)))","v":0},null,null,null,null,null,1996,6.2E-2,62700,5225,323.95,1.4500000000000001E-2,"Unlimited",null,null,null,1996,0.124,62700,5225,647.9,2.9000000000000001E-2,"Unlimited",null,null,null,20,5519.5723803773235,{"$f":"IF('Data Entry'!B5=20,AP17,0)","v":0},null,null,null,null,null,null,null,null,2017,{"$f":"'Min Wage + Poverty Reference'!I20","v":12060},1005,"2009 Guidelines",0]
[null,null,1450,330,482,603,681,735,743,null,1995,{"$f":"IF('Data Entry'!$B$4<>K20,0,IF(T$9>$X18,$Y18,ROUND(T$9*$V18,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K20,0,IF(T$11>$X18,$Y18,ROUND(T$11*$V18,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K20,0,IF(T$14>$AH18,$AI18,ROUND(T$14*$AF18,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K20,0,IF(T$16>$AH18,$AI18,ROUND(T$16*$AF18,2)))","v":0},null,null,null,null,null,1997,6.2E-2,65400,5450,337.9,1.4500000000000001E-2,"Unlimited",null,null,null,1997,0.124,65400,5450,675.8,2.9000000000000001E-2,"Unlimited",null,null,null,"Total",null,{"$f":"ROUND(SUM(AQ4:AQ17),2)","v":0},null,null,null,null,null,null,null,null,2016,11880,990,"2008 Guidelines",0]
[null,null,1500,340,498,623,702,765,790,null,1996,{"$f":"IF('Data Entry'!$B$4<>K21,0,IF(T$9>$X19,$Y19,ROUND(T$9*$V19,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K21,0,IF(T$11>$X19,$Y19,ROUND(T$11*$V19,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K21,0,IF(T$14>$AH19,$AI19,ROUND(T$14*$AF19,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K21,0,IF(T$16>$AH19,$AI19,ROUND(T$16*$AF19,2)))","v":0},null,null,null,null,null,1998,6.2E-2,68400,5700,353.4,1.4500000000000001E-2,"Unlimited",null,null,null,1998,0.124,68400,5700,706.8,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,11770,980.83,"2007 Guidelines",0]
[null,null,1550,350,513,642,724,789,838,null,1997,{"$f":"IF('Data Entry'!$B$4<>K22,0,IF(T$9>$X20,$Y20,ROUND(T$9*$V20,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K22,0,IF(T$11>$X20,$Y20,ROUND(T$11*$V20,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K22,0,IF(T$14>$AH20,$AI20,ROUND(T$14*$AF20,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K22,0,IF(T$16>$AH20,$AI20,ROUND(T$16*$AF20,2)))","v":0},null,null,null,null,null,1999,6.2E-2,72600,6050,375.1,1.4500000000000001E-2,"Unlimited",null,null,null,1999,0.124,72600,6050,750.2,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,11670,972.5,"2006 Guidelines",0]
[null,null,1600,360,529,662,746,813,869,null,1998,{"$f":"IF('Data Entry'!$B$4<>K23,0,IF(T$9>$X21,$Y21,ROUND(T$9*$V21,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K23,0,IF(T$11>$X21,$Y21,ROUND(T$11*$V21,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K23,0,IF(T$14>$AH21,$AI21,ROUND(T$14*$AF21,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K23,0,IF(T$16>$AH21,$AI21,ROUND(T$16*$AF21,2)))","v":0},null,null,null,null,null,2000,6.2E-2,76200,6350,393.7,1.4500000000000001E-2,"Unlimited",null,null,null,2000,0.124,76200,6350,787.4,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,11490,957.5,"2005 Guidelines",0]
[null,null,1650,370,544,681,768,836,895,null,1999,{"$f":"IF('Data Entry'!$B$4<>K24,0,IF(T$9>$X22,$Y22,ROUND(T$9*$V22,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K24,0,IF(T$11>$X22,$Y22,ROUND(T$11*$V22,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K24,0,IF(T$14>$AH22,$AI22,ROUND(T$14*$AF22,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K24,0,IF(T$16>$AH22,$AI22,ROUND(T$16*$AF22,2)))","v":0},null,null,null,null,null,2001,6.2E-2,80400,6700,415.4,1.4500000000000001E-2,"Unlimited",null,null,null,2001,0.124,80400,6700,830.8,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,11170,930.83,"2004 Guidelines",0]
[null,null,1700,380,560,701,790,860,920,null,2000,{"$f":"IF('Data Entry'!$B$4<>K25,0,IF(T$9>$X23,$Y23,ROUND(T$9*$V23,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K25,0,IF(T$11>$X23,$Y23,ROUND(T$11*$V23,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K25,0,IF(T$14>$AH23,$AI23,ROUND(T$14*$AF23,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K25,0,IF(T$16>$AH23,$AI23,ROUND(T$16*$AF23,2)))","v":0},null,null,null,null,null,2001.7,6.2E-2,80400,6700,415.4,1.4500000000000001E-2,"Unlimited",null,null,null,2001.7,0.124,80400,6700,830.8,2.9000000000000001E-2,"Unlimited",null,null,null,"Table a - 5",{"$f":"IF(B2<800,B8,INDEX(D5:I189,(B4+1),5))","v":2023},null,null,null,null,null,null,null,null,null,2011,10890,907.5,"2003 Guidelines",0]
[null,null,1750,390,575,720,812,884,945,null,2001,{"$f":"IF('Data Entry'!$B$4<>K26,0,IF(T$9>$X24,$Y24,ROUND(T$9*$V24,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K26,0,IF(T$11>$X24,$Y24,ROUND(T$11*$V24,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K26,0,IF(T$14>$AH24,$AI24,ROUND(T$14*$AF24,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K26,0,IF(T$16>$AH24,$AI24,ROUND(T$16*$AF24,2)))","v":0},null,null,null,null,null,2002,6.2E-2,84900,7075,438.65,1.4500000000000001E-2,"Unlimited",null,null,null,2002,0.124,84900,7075,877.3,2.9000000000000001E-2,"Unlimited",null,null,null," - Less than table?",{"$f":"SUM(AP25:AP27)","v":0},null,null,null,null,null,null,null,null,null,2010,10830,902.5,"2002 Guidelines",0]
[null,null,1800,400,591,740,833,907,971,null,2001.7,{"$f":"IF('Data Entry'!$B$4<>K27,0,IF(T$9>$X25,$Y25,ROUND(T$9*$V25,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K27,0,IF(T$11>$X25,$Y25,ROUND(T$11*$V25,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K27,0,IF(T$14>$AH25,$AI25,ROUND(T$14*$AF25,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K27,0,IF(T$16>$AH25,$AI25,ROUND(T$16*$AF25,2)))","v":0},null,null,null,null,null,2003,6.2E-2,87000,7250,449.5,1.4500000000000001E-2,"Unlimited",null,null,null,2003,0.124,87000,7250,899,2.9000000000000001E-2,"Unlimited",null,null,null,"750?",{"$f":"IF(B$2=750,INDEX(D4:I4,0,5),0)","v":0},null,null,null,null,null,null,null,null,null,2009,10830,902.5,"2001 Guidelines",0]
[null,null,1850,410,606,759,855,931,996,null,2002,{"$f":"IF('Data Entry'!$B$4<>K28,0,IF(T$9>$X26,$Y26,ROUND(T$9*$V26,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K28,0,IF(T$11>$X26,$Y26,ROUND(T$11*$V26,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K28,0,IF(T$14>$AH26,$AI26,ROUND(T$14*$AF26,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K28,0,IF(T$16>$AH26,$AI26,ROUND(T$16*$AF26,2)))","v":0},null,null,null,null,null,2003.7,6.2E-2,87000,7250,449.5,1.4500000000000001E-2,"Unlimited",null,null,null,2003.7,0.124,87000,7250,899,2.9000000000000001E-2,"Unlimited",null,null,null,"650-749?",{"$f":"IF(OR(B$2=700,B2=650),INDEX(D3:I3,0,5),0)","v":0},null,null,null,null,null,null,null,null,null,2008,10400,866.67,"2000 Guidelines",0]
[null,null,1900,421,622,779,877,955,1022,null,2003,{"$f":"IF('Data Entry'!$B$4<>K29,0,IF(T$9>$X27,$Y27,ROUND(T$9*$V27,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K29,0,IF(T$11>$X27,$Y27,ROUND(T$11*$V27,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K29,0,IF(T$14>$AH27,$AI27,ROUND(T$14*$AF27,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K29,0,IF(T$16>$AH27,$AI27,ROUND(T$16*$AF27,2)))","v":0},null,null,null,null,null,2004,6.2E-2,87900,7325,454.15,1.4500000000000001E-2,"Unlimited",null,null,null,2004,0.124,87900,7325,908.3,2.9000000000000001E-2,"Unlimited",null,null,null,"<649",{"$f":"IF(B$2<650,INDEX(D2:I2,0,5),0)","v":0},null,null,null,null,null,null,null,null,null,2007,10210,850.83,"1999 Guidelines",0]
[null,null,1950,431,638,798,900,979,1048,null,2003.7,{"$f":"IF('Data Entry'!$B$4<>K30,0,IF(T$9>$X28,$Y28,ROUND(T$9*$V28,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K30,0,IF(T$11>$X28,$Y28,ROUND(T$11*$V28,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K30,0,IF(T$14>$AH28,$AI28,ROUND(T$14*$AF28,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K30,0,IF(T$16>$AH28,$AI28,ROUND(T$16*$AF28,2)))","v":0},null,null,null,null,null,2005,6.2E-2,90000,7500,465,1.4500000000000001E-2,"Unlimited",null,null,null,2005,0.124,90000,7500,930,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,9800,816.67,"1998 Guidelines",0]
[null,null,2000,442,654,818,923,1004,1074,null,2004,{"$f":"IF('Data Entry'!$B$4<>K31,0,IF(T$9>$X29,$Y29,ROUND(T$9*$V29,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K31,0,IF(T$11>$X29,$Y29,ROUND(T$11*$V29,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K31,0,IF(T$14>$AH29,$AI29,ROUND(T$14*$AF29,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K31,0,IF(T$16>$AH29,$AI29,ROUND(T$16*$AF29,2)))","v":0},null,null,null,null,null,2006,6.2E-2,94200,7850,486.7,1.4500000000000001E-2,"Unlimited",null,null,null,2006,0.124,94200,7850,973.4,2.9000000000000001E-2,"Unlimited",null,null,null,"Table a - 6",{"$f":"IF(B2<800,B8,INDEX(D5:I189,(B4+1),6))","v":2163},null,null,null,null,null,null,null,null,null,2005,9570,797.5,"1997 Guidelines",0]
[null,null,2050,452,670,839,946,1029,1101,null,2005,{"$f":"IF('Data Entry'!$B$4<>K32,0,IF(T$9>$X30,$Y30,ROUND(T$9*$V30,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K32,0,IF(T$11>$X30,$Y30,ROUND(T$11*$V30,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K32,0,IF(T$14>$AH30,$AI30,ROUND(T$14*$AF30,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K32,0,IF(T$16>$AH30,$AI30,ROUND(T$16*$AF30,2)))","v":0},null,null,null,null,null,2007,6.2E-2,97500,8125,503.75,1.4500000000000001E-2,"Unlimited",null,null,null,2007,0.124,97500,8125,1007.5,2.9000000000000001E-2,"Unlimited",null,null,null," - Less than table?",{"$f":"SUM(AP31:AP33)","v":0},null,null,null,null,null,null,null,null,null,2004,9310,775.83,"1996 Guidelines",0]
[null,null,2100,463,686,859,968,1054,1128,null,2006,{"$f":"IF('Data Entry'!$B$4<>K33,0,IF(T$9>$X31,$Y31,ROUND(T$9*$V31,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K33,0,IF(T$11>$X31,$Y31,ROUND(T$11*$V31,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K33,0,IF(T$14>$AH31,$AI31,ROUND(T$14*$AF31,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K33,0,IF(T$16>$AH31,$AI31,ROUND(T$16*$AF31,2)))","v":0},null,null,null,null,null,2008,6.2E-2,102000,8500,527,1.4500000000000001E-2,"Unlimited",null,null,null,2008,0.124,102000,8500,1054,2.9000000000000001E-2,"Unlimited",null,null,null,"750?",{"$f":"IF(B$2=750,INDEX(D4:I4,0,5),0)","v":0},null,null,null,null,null,null,null,null,null,2003,8980,748.33,null,0]
[null,null,2150,473,702,879,991,1079,1154,null,2007,{"$f":"IF('Data Entry'!$B$4<>K34,0,IF(T$9>$X32,$Y32,ROUND(T$9*$V32,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K34,0,IF(T$11>$X32,$Y32,ROUND(T$11*$V32,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K34,0,IF(T$14>$AH32,$AI32,ROUND(T$14*$AF32,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K34,0,IF(T$16>$AH32,$AI32,ROUND(T$16*$AF32,2)))","v":0},null,null,null,null,null,2009,6.2E-2,106800,8900,551.79999999999995,1.4500000000000001E-2,"Unlimited",null,null,null,2009,0.124,106800,8900,1103.5999999999999,2.9000000000000001E-2,"Unlimited",null,null,null,"650-749?",{"$f":"IF(OR(B$2=700,B2=650),INDEX(D3:I3,0,6),0)","v":0},null,null,null,null,null,null,null,null,null,2002,8860,738.33,null,0]
[null,null,2200,484,718,899,1014,1104,1181,null,2008,{"$f":"IF('Data Entry'!$B$4<>K35,0,IF(T$9>$X33,$Y33,ROUND(T$9*$V33,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K35,0,IF(T$11>$X33,$Y33,ROUND(T$11*$V33,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K35,0,IF(T$14>$AH33,$AI33,ROUND(T$14*$AF33,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K35,0,IF(T$16>$AH33,$AI33,ROUND(T$16*$AF33,2)))","v":0},null,null,null,null,null,2009.4,6.2E-2,106800,8900,551.79999999999995,1.4500000000000001E-2,"Unlimited",null,null,null,2009.4,0.124,106800,8900,1103.5999999999999,2.9000000000000001E-2,"Unlimited",null,null,null,"<649",{"$f":"IF(B$2<650,INDEX(D2:I2,0,6),0)","v":0},null,null,null,null,null,null,null,null,null,2001,8590,715.83,null,0]
[null,null,2250,494,734,919,1037,1129,1207,null,2009,{"$f":"IF('Data Entry'!$B$4<>K36,0,IF(T$9>$X34,$Y34,ROUND(T$9*$V34,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K36,0,IF(T$11>$X34,$Y34,ROUND(T$11*$V34,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K36,0,IF(T$14>$AH34,$AI34,ROUND(T$14*$AF34,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K36,0,IF(T$16>$AH34,$AI34,ROUND(T$16*$AF34,2)))","v":0},null,null,null,null,null,2010,6.2E-2,106800,8900,551.79999999999995,1.4500000000000001E-2,"Unlimited",null,null,null,2010,0.124,106800,8900,1103.5999999999999,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,8350,695.83,null,0]
[null,null,2300,505,751,940,1060,1154,1234,null,2009.4,{"$f":"IF('Data Entry'!$B$4<>K37,0,IF(T$9>$X35,$Y35,ROUND(T$9*$V35,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K37,0,IF(T$11>$X35,$Y35,ROUND(T$11*$V35,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K37,0,IF(T$14>$AH35,$AI35,ROUND(T$14*$AF35,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K37,0,IF(T$16>$AH35,$AI35,ROUND(T$16*$AF35,2)))","v":0},null,null,null,null,null,2011,4.2000000000000003E-2,106800,8900,373.8,1.4500000000000001E-2,"Unlimited",null,null,null,2011,0.104,106800,8900,925.6,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,8240,686.67,null,0]
[null,null,2350,515,767,960,1082,1179,1261,null,2010,{"$f":"IF('Data Entry'!$B$4<>K38,0,IF(T$9>$X36,$Y36,ROUND(T$9*$V36,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K38,0,IF(T$11>$X36,$Y36,ROUND(T$11*$V36,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K38,0,IF(T$14>$AH36,$AI36,ROUND(T$14*$AF36,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K38,0,IF(T$16>$AH36,$AI36,ROUND(T$16*$AF36,2)))","v":0},null,null,null,null,null,2012,4.2000000000000003E-2,110100,9175,385.35,1.4500000000000001E-2,"Unlimited",null,null,null,2012,0.104,110100,9175,954.2,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,8050,670.83,null,0]
[null,null,2400,526,783,980,1105,1204,1287,null,2011,{"$f":"IF('Data Entry'!$B$4<>K39,0,IF(T$9>$X37,$Y37,ROUND(T$9*$V37,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K39,0,IF(T$11>$X37,$Y37,ROUND(T$11*$V37,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K39,0,IF(T$14>$AH37,$AI37,ROUND(T$14*$AF37,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K39,0,IF(T$16>$AH37,$AI37,ROUND(T$16*$AF37,2)))","v":0},null,null,null,null,null,2013,6.2E-2,113700,9475,587.45000000000005,1.4500000000000001E-2,"Unlimited",null,null,null,2013,0.124,113700,9475,1174.9000000000001,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,7890,657.5,null,0]
[null,null,2450,536,799,1000,1128,1229,1314,null,2012,{"$f":"IF('Data Entry'!$B$4<>K40,0,IF(T$9>$X38,$Y38,ROUND(T$9*$V38,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K40,0,IF(T$11>$X38,$Y38,ROUND(T$11*$V38,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K40,0,IF(T$14>$AH38,$AI38,ROUND(T$14*$AF38,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K40,0,IF(T$16>$AH38,$AI38,ROUND(T$16*$AF38,2)))","v":0},null,null,null,null,null,2014,6.2E-2,117000,9750,604.5,1.4500000000000001E-2,"Unlimited",null,null,null,2014,0.124,{"$f":"W38","v":117000},9750,1209,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,7740,645,null,0]
[null,null,2500,547,815,1020,1151,1254,1340,null,2013,{"$f":"IF('Data Entry'!$B$4<>K41,0,IF(T$9>$X39,$Y39,ROUND(T$9*$V39,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K41,0,IF(T$11>$X39,$Y39,ROUND(T$11*$V39,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K41,0,IF(T$14>$AH39,$AI39,ROUND(T$14*$AF39,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K41,0,IF(T$16>$AH39,$AI39,ROUND(T$16*$AF39,2)))","v":0},null,null,null,null,null,2015,6.2E-2,118500,9875,612.25,1.4500000000000001E-2,"Unlimited",null,null,null,2015,0.124,{"$f":"W39","v":118500},9875,1224.5,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,7470,622.5,null,0]
[null,null,2550,557,831,1041,1174,1279,1367,null,2014,{"$f":"IF('Data Entry'!$B$4<>K42,0,IF(T$9>$X40,$Y40,ROUND(T$9*$V40,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K42,0,IF(T$11>$X40,$Y40,ROUND(T$11*$V40,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K42,0,IF(T$14>$AH40,$AI40,ROUND(T$14*$AF40,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K42,0,IF(T$16>$AH40,$AI40,ROUND(T$16*$AF40,2)))","v":0},null,null,null,null,null,2016,6.2E-2,118500,9875,612.25,1.4500000000000001E-2,"Unlimited",null,null,null,2016,0.124,118500,9875,1224.5,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,7360,613.33000000000004,null,0]
[null,null,2600,568,847,1061,1196,1304,1394,null,2015,{"$f":"IF('Data Entry'!$B$4<>K43,0,IF(T$9>$X41,$Y41,ROUND(T$9*$V41,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K43,0,IF(T$11>$X41,$Y41,ROUND(T$11*$V41,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K43,0,IF(T$14>$AH41,$AI41,ROUND(T$14*$AF41,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K43,0,IF(T$16>$AH41,$AI41,ROUND(T$16*$AF41,2)))","v":0},null,null,null,null,null,2017,6.2E-2,118500,9875,612.25,1.4500000000000001E-2,"Unlimited",null,null,null,2017,0.124,118500,9875,1224.5,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,6970,580.83000000000004,null,0]
[null,null,2650,578,864,1081,1219,1329,1420,null,2016,{"$f":"IF('Data Entry'!$B$4<>K44,0,IF(T$9>$X42,$Y42,ROUND(T$9*$V42,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K44,0,IF(T$11>$X42,$Y42,ROUND(T$11*$V42,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K44,0,IF(T$14>$AH42,$AI42,ROUND(T$14*$AF42,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K44,0,IF(T$16>$AH42,$AI42,ROUND(T$16*$AF42,2)))","v":0},null,null,null,null,null,2018,6.2E-2,128400,10700,663.4,1.4500000000000001E-2,"Unlimited",null,null,null,2018,0.124,128400,10700,1326.8,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,6810,567.5,null,0]
[null,null,2700,588,880,1101,1242,1354,1447,null,2017,{"$f":"IF('Data Entry'!$B$4<>K45,0,IF(T$9>$X43,$Y43,ROUND(T$9*$V43,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K45,0,IF(T$11>$X43,$Y43,ROUND(T$11*$V43,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K45,0,IF(T$14>$AH43,$AI43,ROUND(T$14*$AF43,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K45,0,IF(T$16>$AH43,$AI43,ROUND(T$16*$AF43,2)))","v":0},null,null,null,null,null,2019,6.2E-2,132900,11075,686.65,1.4500000000000001E-2,"Unlimited",null,null,null,2019,0.124,132900,11075,1373.3,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,6620,551.66999999999996,null,0]
[null,null,2750,597,896,1121,1265,1379,1473,null,2018,{"$f":"IF('Data Entry'!$B$4<>K46,0,IF(T$9>$X44,$Y44,ROUND(T$9*$V44,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K46,0,IF(T$11>$X44,$Y44,ROUND(T$11*$V44,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K46,0,IF(T$14>$AH44,$AI44,ROUND(T$14*$AF44,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K46,0,IF(T$16>$AH44,$AI44,ROUND(T$16*$AF44,2)))","v":0},null,null,null,null,null,2020,6.2E-2,137700,11475,711.45,1.4500000000000001E-2,"Unlimited",null,null,null,2020,0.124,137700,11475,1422.9,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,6280,523.33000000000004,null,0]
[null,null,2800,607,912,1141,1287,1403,1500,null,2019,{"$f":"IF('Data Entry'!$B$4<>K47,0,IF(T$9>$X45,$Y45,ROUND(T$9*$V45,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K47,0,IF(T$11>$X45,$Y45,ROUND(T$11*$V45,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K47,0,IF(T$14>$AH45,$AI45,ROUND(T$14*$AF45,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K47,0,IF(T$16>$AH45,$AI45,ROUND(T$16*$AF45,2)))","v":0},null,null,null,null,null,"01/01/2021-09/29/2021",6.2E-2,142800,11900,737.8,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2021-09/29/2021",0.124,142800,11900,1475.6,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,5980,498.33,null,0]
[null,null,2850,616,927,1160,1308,1426,1524,null,2020,{"$f":"IF('Data Entry'!$B$4<>K48,0,IF(T$9>$X46,$Y46,ROUND(T$9*$V46,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K48,0,IF(T$11>$X46,$Y46,ROUND(T$11*$V46,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K48,0,IF(T$14>$AH46,$AI46,ROUND(T$14*$AF46,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K48,0,IF(T$16>$AH46,$AI46,ROUND(T$16*$AF46,2)))","v":0},null,null,null,null,null,"09/30/2021-12/31/2021",6.2E-2,142800,11900,737.8,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2021-12/31/2021",0.124,142800,11900,1475.6,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,5770,480.83,null,0]
[null,null,2900,626,941,1178,1328,1448,1549,null,"01/01/2021-09/29/2021",{"$f":"IF('Data Entry'!$B$4<>K49,0,IF(T$9>$X47,$Y47,ROUND(T$9*$V47,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K49,0,IF(T$11>$X47,$Y47,ROUND(T$11*$V47,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K49,0,IF(T$14>$AH47,$AI47,ROUND(T$14*$AF47,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K49,0,IF(T$16>$AH47,$AI47,ROUND(T$16*$AF47,2)))","v":0},null,null,null,null,null,"01/01/2022-09/29/2022",6.2E-2,147000,12250,759.5,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2022-09/29/2022",0.124,147000,12250,1519,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,5500,458.33,null,0]
[null,null,2950,635,956,1197,1349,1471,1573,null,"09/30/2021-12/31/2021",{"$f":"IF('Data Entry'!$B$4<>K50,0,IF(T$9>$X48,$Y48,ROUND(T$9*$V48,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K50,0,IF(T$11>$X48,$Y48,ROUND(T$11*$V48,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K50,0,IF(T$14>$AH48,$AI48,ROUND(T$14*$AF48,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K50,0,IF(T$16>$AH48,$AI48,ROUND(T$16*$AF48,2)))","v":0},null,null,null,null,null,"09/30/2022-12/31/2022",6.2E-2,147000,12250,759.5,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2022-12/31/2022",0.124,147000,12250,1519,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,5360,446.67,null,0]
[null,null,3000,644,971,1215,1370,1494,1598,null,"01/01/2022-09/29/2022",{"$f":"IF('Data Entry'!$B$4<>K51,0,IF(T$9>$X49,$Y49,ROUND(T$9*$V49,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K51,0,IF(T$11>$X49,$Y49,ROUND(T$11*$V49,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K51,0,IF(T$14>$AH49,$AI49,ROUND(T$14*$AF49,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K51,0,IF(T$16>$AH49,$AI49,ROUND(T$16*$AF49,2)))","v":0},null,null,null,null,null,"01/01/2023-09/29/2023",6.2E-2,160200,13350,827.7,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2023-09/29/2023",0.124,160200,13350,1655.4,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,5250,437.5]
[null,null,3050,654,986,1234,1391,1517,1622,null,"09/30/2022-12/31/2022",{"$f":"IF('Data Entry'!$B$4<>K52,0,IF(T$9>$X50,$Y50,ROUND(T$9*$V50,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K52,0,IF(T$11>$X50,$Y50,ROUND(T$11*$V50,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K52,0,IF(T$14>$AH50,$AI50,ROUND(T$14*$AF50,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K52,0,IF(T$16>$AH50,$AI50,ROUND(T$16*$AF50,2)))","v":0},null,null,null,null,null,"09/30/2023-12/31/2023",6.2E-2,160200,13350,827.7,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2023-12/31/2023",0.124,160200,13350,1655.4,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,4980,415]
[null,null,3100,663,1001,1252,1412,1540,1647,null,"01/01/2023-09/29/2023",{"$f":"IF('Data Entry'!$B$4<>K53,0,IF(T$9>$X51,$Y51,ROUND(T$9*$V51,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K53,0,IF(T$11>$X51,$Y51,ROUND(T$11*$V51,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K53,0,IF(T$14>$AH51,$AI51,ROUND(T$14*$AF51,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K53,0,IF(T$16>$AH51,$AI51,ROUND(T$16*$AF51,2)))","v":0},null,null,null,null,null,"01/01/2024-09/29/2024",6.2E-2,168600,14050,871.1,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2024-09/29/2024",0.124,168600,14050,1742.2,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,4860,405]
[null,null,3150,673,1016,1271,1433,1563,1671,null,"09/30/2023-12/31/2023",{"$f":"IF('Data Entry'!$B$4<>K54,0,IF(T$9>$X52,$Y52,ROUND(T$9*$V52,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K54,0,IF(T$11>$X52,$Y52,ROUND(T$11*$V52,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K54,0,IF(T$14>$AH52,$AI52,ROUND(T$14*$AF52,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K54,0,IF(T$16>$AH52,$AI52,ROUND(T$16*$AF52,2)))","v":0},null,null,null,null,null,"09/30/2024-12/31/2024",6.2E-2,168600,14050,871.1,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2024-12/31/2024",0.124,168600,14050,1742.2,2.9000000000000001E-2,"Unlimited",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,4860,405]
[null,null,3200,682,1031,1289,1453,1586,1695,null,"01/01/2024-09/29/2024",{"$f":"IF('Data Entry'!$B$4<>K55,0,IF(T$9>$X53,$Y53,ROUND(T$9*$V53,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K55,0,IF(T$11>$X53,$Y53,ROUND(T$11*$V53,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K55,0,IF(T$14>$AH53,$AI53,ROUND(T$14*$AF53,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K55,0,IF(T$16>$AH53,$AI53,ROUND(T$16*$AF53,2)))","v":0},null,null,null,null,null,"01/01/2025-09/29/2025",6.2E-2,{"$f":"X53*12","v":176100},14675,909.85,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2025-09/29/2025",0.124,{"$f":"AH53*12","v":176100},14675,1819.7,2.9000000000000001E-2,"Unlimited"]
[null,null,3250,691,1045,1308,1474,1608,1720,null,"09/30/2024-12/31/2024",{"$f":"IF('Data Entry'!$B$4<>K56,0,IF(T$9>$X54,$Y54,ROUND(T$9*$V54,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K56,0,IF(T$11>$X54,$Y54,ROUND(T$11*$V54,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K56,0,IF(T$14>$AH54,$AI54,ROUND(T$14*$AF54,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K56,0,IF(T$16>$AH54,$AI54,ROUND(T$16*$AF54,2)))","v":0},null,null,null,null,null,"09/30/2025-12/31/2025",6.2E-2,{"$f":"X54*12","v":176100},14675,909.85,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2025-12/31/2025",0.124,{"$f":"AH54*12","v":176100},14675,1819.7,2.9000000000000001E-2,"Unlimited"]
[null,null,3300,701,1060,1327,1495,1631,1744,null,"01/01/2025-09/29/2025",{"$f":"IF('Data Entry'!$B$4<>K57,0,IF(T$9>$X55,$Y55,ROUND(T$9*$V55,2)))","v":150.44999999999999},{"$f":"IF('Data Entry'!$B$4<>K57,0,IF(T$11>$X55,$Y55,ROUND(T$11*$V55,2)))","v":150.44999999999999},{"$f":"IF('Data Entry'!$B$4<>K57,0,IF(T$14>$AH55,$AI55,ROUND(T$14*$AF55,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K57,0,IF(T$16>$AH55,$AI55,ROUND(T$16*$AF55,2)))","v":0},null,null,null,null,null,"01/01/2026-09/29/2026",6.2E-2,184500,{"$f":"W55/12","v":15375},953.25,1.4500000000000001E-2,"Unlimited",null,null,null,"01/01/2026-09/29/2026",0.124,{"$f":"W55","v":184500},{"$f":"AG55/12","v":15375},1906.5,2.9000000000000001E-2,"Unlimited"]
[null,null,3350,710,1075,1345,1516,1654,1769,null,"09/30/2025-12/31/2025",{"$f":"IF('Data Entry'!$B$4<>K58,0,IF(T$9>$X56,$Y56,ROUND(T$9*$V56,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K58,0,IF(T$11>$X56,$Y56,ROUND(T$11*$V56,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K58,0,IF(T$14>$AH56,$AI56,ROUND(T$14*$AF56,2)))","v":0},{"$f":"IF('Data Entry'!$B$4<>K58,0,IF(T$16>$AH56,$AI56,ROUND(T$16*$AF56,2)))","v":0},null,null,null,null,null,"09/30/2026-12/31/2026",6.2E-2,184500,{"$f":"W56/12","v":15375},953.25,1.4500000000000001E-2,"Unlimited",null,null,null,"09/30/2026-12/31/2026",0.124,{"$f":"W56","v":184500},{"$f":"AG56/12","v":15375},1906.5,2.9000000000000001E-2,"Unlimited"]
[null,null,3400,720,1090,1364,1537,1677,1793,null,"01/01/2026-09/29/2026"]
[null,null,3450,729,1105,1382,1558,1700,1818,null,"09/30/2026-12/31/2026"]
[null,null,3500,738,1120,1401,1579,1723,1842]
[null,null,3550,748,1135,1419,1599,1745,1867]
[null,null,3600,757,1149,1438,1620,1768,1891]
[null,null,3650,767,1164,1456,1641,1791,1915]
[null,null,3700,776,1179,1475,1662,1814,1940]
[null,null,3750,784,1194,1493,1683,1837,1964]
[null,null,3800,793,1208,1503,1702,1857,1987]
[null,null,3850,802,1221,1520,1721,1878,2009]
[null,null,3900,811,1234,1536,1740,1899,2031]
[null,null,3950,819,1248,1553,1759,1920,2053]
[null,null,4000,828,1261,1570,1778,1940,2075]
[null,null,4050,837,1275,1587,1797,1961,2097]
[null,null,4100,846,1288,1603,1816,1982,2119]
[null,null,4150,854,1302,1620,1835,2002,2141]
[null,null,4200,863,1315,1637,1854,2023,2163]
[null,null,4250,872,1329,1654,1873,2044,2185]
[null,null,4300,881,1342,1670,1892,2064,2207]
[null,null,4350,889,1355,1687,1911,2085,2229]
[null,null,4400,898,1369,1704,1930,2106,2251]
[null,null,4450,907,1382,1721,1949,2127,2273]
[null,null,4500,916,1396,1737,1968,2147,2295]
[null,null,4550,924,1409,1754,1987,2168,2317]
[null,null,4600,933,1423,1771,2006,2189,2339]
[null,null,4650,942,1436,1788,2024,2209,2361]
[null,null,4700,951,1450,1804,2043,2230,2384]
[null,null,4750,959,1463,1821,2062,2251,2406]
[null,null,4800,968,1477,1838,2081,2271,2428]
[null,null,4850,977,1490,1855,2100,2292,2450]
[null,null,4900,986,1503,1871,2119,2313,2472]
[null,null,4950,993,1517,1888,2138,2334,2494]
[null,null,5000,1000,1530,1905,2157,2354,2516]
[null,null,5050,1006,1542,1927,2174,2372,2535]
[null,null,5100,1013,1551,1939,2188,2387,2551]
[null,null,5150,1019,1561,1952,2202,2402,2567]
[null,null,5200,1025,1571,1964,2215,2417,2583]
[null,null,5250,1032,1580,1976,2229,2432,2599]
[null,null,5300,1038,1590,1988,2243,2447,2615]
[null,null,5350,1045,1599,2000,2256,2462,2631]
[null,null,5400,1051,1609,2012,2270,2477,2647]
[null,null,5450,1057,1619,2024,2283,2492,2663]
[null,null,5500,1064,1628,2037,2297,2507,2679]
[null,null,5550,1070,1638,2049,2311,2522,2695]
[null,null,5600,1077,1647,2061,2324,2537,2711]
[null,null,5650,1083,1657,2073,2338,2552,2727]
[null,null,5700,1089,1667,2085,2352,2567,2743]
[null,null,5750,1096,1676,2097,2365,2582,2759]
[null,null,5800,1102,1686,2109,2379,2597,2775]
[null,null,5850,1107,1695,2122,2393,2612,2791]
[null,null,5900,1111,1705,2134,2406,2627,2807]
[null,null,5950,1116,1713,2144,2418,2639,2820]
[null,null,6000,1121,1721,2155,2429,2651,2833]
[null,null,6050,1126,1729,2165,2440,2663,2847]
[null,null,6100,1131,1737,2175,2451,2676,2860]
[null,null,6150,1136,1746,2185,2462,2688,2874]
[null,null,6200,1141,1754,2196,2473,2700,2887]
[null,null,6250,1145,1762,2206,2484,2712,2900]
[null,null,6300,1150,1770,2216,2495,2724,2914]
[null,null,6350,1155,1778,2227,2506,2737,2927]
[null,null,6400,1160,1786,2237,2517,2749,2941]
[null,null,6450,1165,1795,2247,2529,2761,2954]
[null,null,6500,1170,1803,2258,2540,2773,2967]
[null,null,6550,1175,1811,2268,2551,2785,2981]
[null,null,6600,1179,1819,2278,2562,2798,2994]
[null,null,6650,1184,1827,2288,2573,2810,3008]
[null,null,6700,1189,1835,2299,2584,2822,3021]
[null,null,6750,1193,1843,2309,2595,2834,3034]
[null,null,6800,1196,1850,2317,2604,2845,3045]
[null,null,6850,1200,1856,2325,2613,2854,3055]
[null,null,6900,1204,1862,2332,2621,2863,3064]
[null,null,6950,1208,1868,2340,2630,2872,3074]
[null,null,7000,1212,1873,2347,2639,2882,3084]
[null,null,7050,1216,1879,2355,2647,2891,3094]
[null,null,7100,1220,1885,2362,2656,2900,3103]
[null,null,7150,1224,1891,2370,2664,2909,3113]
[null,null,7200,1228,1897,2378,2673,2919,3123]
[null,null,7250,1232,1903,2385,2681,2928,3133]
[null,null,7300,1235,1909,2393,2690,2937,3142]
[null,null,7350,1239,1915,2400,2698,2946,3152]
[null,null,7400,1243,1921,2408,2707,2956,3162]
[null,null,7450,1247,1927,2415,2716,2965,3172]
[null,null,7500,1251,1933,2423,2724,2974,3181]
[null,null,7550,1255,1939,2430,2733,2983,3191]
[null,null,7600,1259,1945,2438,2741,2993,3201]
[null,null,7650,1263,1951,2446,2750,3002,3211]
[null,null,7700,1267,1957,2453,2758,3011,3220]
[null,null,7750,1271,1963,2461,2767,3020,3230]
[null,null,7800,1274,1969,2468,2775,3030,3240]
[null,null,7850,1278,1975,2476,2784,3039,3250]
[null,null,7900,1282,1981,2483,2792,3048,3259]
[null,null,7950,1286,1987,2491,2801,3057,3269]
[null,null,8000,1290,1992,2498,2810,3067,3279]
[null,null,8050,1294,1998,2506,2818,3076,3289]
[null,null,8100,1298,2004,2513,2827,3085,3298]
[null,null,8150,1302,2010,2521,2835,3094,3308]
[null,null,8200,1306,2016,2529,2844,3104,3318]
[null,null,8250,1310,2022,2536,2852,3113,3328]
[null,null,8300,1313,2028,2544,2861,3122,3337]
[null,null,8350,1317,2034,2551,2869,3131,3347]
[null,null,8400,1321,2040,2559,2878,3141,3357]
[null,null,8450,1325,2046,2566,2887,3150,3367]
[null,null,8500,1329,2052,2574,2895,3159,3376]
[null,null,8550,1333,2058,2581,2904,3168,3386]
[null,null,8600,1337,2064,2589,2912,3178,3396]
[null,null,8650,1341,2070,2597,2921,3187,3406]
[null,null,8700,1345,2076,2604,2929,3196,3415]
[null,null,8750,1349,2082,2612,2938,3205,3425]
[null,null,8800,1352,2088,2619,2946,3215,3435]
[null,null,8850,1356,2094,2627,2955,3224,3445]
[null,null,8900,1360,2100,2634,2963,3233,3454]
[null,null,8950,1364,2106,2642,2972,3242,3464]
[null,null,9000,1368,2111,2649,2981,3252,3474]
[null,null,9050,1372,2117,2657,2989,3261,3484]
[null,null,9100,1376,2123,2664,2998,3270,3493]
[null,null,9150,1380,2129,2672,3006,3279,3503]
[null,null,9200,1384,2135,2680,3015,3289,3513]
[null,null,9250,1388,2141,2687,3023,3298,3523]
[null,null,9300,1391,2147,2695,3032,3307,3532]
[null,null,9350,1395,2153,2702,3040,3316,3542]
[null,null,9400,1399,2159,2710,3049,3326,3552]
[null,null,9450,1403,2165,2717,3058,3335,3562]
[null,null,9500,1407,2171,2725,3066,3344,3571]
[null,null,9550,1411,2177,2732,3075,3353,3581]
[null,null,9600,1415,2183,2740,3083,3363,3591]
[null,null,9650,1419,2189,2748,3092,3372,3601]
[null,null,9700,1422,2195,2755,3100,3381,3610]
[null,null,9750,1425,2201,2763,3109,3390,3620]
[null,null,9800,1427,2206,2767,3115,3396,3628]
[null,null,9850,1430,2210,2772,3121,3402,3634]
[null,null,9900,1432,2213,2776,3126,3408,3641]
[null,null,9950,1435,2217,2781,3132,3414,3647]
[null,null,10000,1437,2221,2786,3137,3420,3653]
[null,null,null,null,2225,2791,3143,3426,3659]
[null,null,null,null,2228,2795,3148,3432,3666]

{"sheet":"Withholding","index":5,"n_rows":26,"n_cols":443,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Tax Year",{"$f":"Worksheet!B14","v":"01/01/2026-09/29/2026"},"Mom's Tax Inc. 98","Dad's Tax Inc 98","Mom's Tax Inc. 97","Dad's Tax Inc. 97",null,"Mom's Tax Inc. 96","Dad's Tax Inc. 96",null,"Mom's Tax Inc. 95","Dad's Tax Inc. 95",null,"Mom's Tax Inc. 94","Dad's Tax Inc. 94",null,"Mom's Tax Inc. 93","Dad's Tax Inc. 93",null,"Mom's Tax Inc. 92","Dad's Tax Inc. 92",null,"Mom's Tax Inc. 91","Dad's Tax Inc. 91",null,"Mom's Tax Inc. 90","Dad's Tax Inc. 90",null,"Mom's Tax Inc. 89","Dad's Tax Inc. 89",null,"Mom's Tax Inc. 88","Dad's Tax Inc. 88",null,"Mom's Tax Inc. 87","Dad's Tax Inc. 87",null,"Mom's Tax Inc. 86","Dad's Tax Inc. 86",null,"Mom's Tax Inc. 85","Dad's Tax Inc. 85",null,"Mom's Tax Inc. 84","Dad's Tax Inc. 84",null,"Mom's Tax Inc. 83","Dad's Tax Inc. 83",null,"Mom's Tax Inc. 82","Dad's Tax Inc. 82",null,"Mom's Tax Inc. 99","Dad's Tax Inc. 99",null,"Mom's Tax Inc. 2000","Dad's Tax Inc. 2000",null,"Mom's Tax Inc. 2001","Dad's Tax Inc. 2001",null,"WH Allowance",null,null,"After","Mom's Tax Inc. 2001.7","Dad's Tax Inc. 2001.7",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2002","Dad's Tax Inc. 2002",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2003","Dad's Tax Inc. 2003",null,"WH Allowance",null,null,null,"After 7/1/2003:",null,"Mom's Tax Inc. 2003.7","Dad's Tax Inc. 2003.7",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2004","Dad's Tax Inc. 2004",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2005","Dad's Tax Inc. 2005",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2006","Dad's Tax Inc. 2006",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2007","Dad's Tax Inc. 2007",null,"WH Allowance",null,null,null,null,"Mom's Tax Inc. 2008","Dad's Tax Inc. 2008",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2009","Dad's Tax Inc. 2009",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2009.4","Dad's Tax Inc. 2009.4",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2010","Dad's Tax Inc. 2010",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2011","Dad's Tax Inc. 2011",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2012","Dad's Tax Inc. 2012",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2013","Dad's Tax Inc. 2013",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2014","Dad's Tax Inc. 2014",null,"WH Allowance",null,null,null,null,null,null,null,"Mom's Tax Inc. 2015","Dad's Tax Inc. 2015",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2016","Dad's Tax Inc. 2016",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2017","Dad's Tax Inc. 2017",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2018","Dad's Tax Inc. 2018",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2019","Dad's Tax Inc. 2019",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2020","Dad's Tax Inc. 2020",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2021","Dad's Tax Inc. 2021",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2021","Dad's Tax Inc. 2021",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2022","Dad's Tax Inc. 2022",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2022","Dad's Tax Inc. 2022",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2023","Dad's Tax Inc. 2023",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2023","Dad's Tax Inc. 2023",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2024","Dad's Tax Inc. 2024",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2024","Dad's Tax Inc. 2024",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2025","Dad's Tax Inc. 2025",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2025","Dad's Tax Inc. 2025",null,"WH Allowance",null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2025","Dad's Tax Inc. 2026",null,"WH Allowance",null,null,null,null,null,null,null,null,null,"Mom's Tax Inc. 2026","Dad's Tax Inc. 2026",null,"WH Allowance"]
[null,null,{"$f":"IF(B1=1998,B3-(B5*225),0)","v":0},{"$f":"IF(B1=1998,B7-(B9*225),0)","v":0},{"$f":"IF(B1=1997,B3-(B5*220.83),0)","v":0},{"$f":"IF(B1=1997,B7-(B9*220.83),0)","v":0},null,{"$f":"IF(B1=1996,B3-(B5*212.5),0)","v":0},{"$f":"IF(B1=1996,B7-(B9*212.5),0)","v":0},null,{"$f":"IF(B1=1995,B3-(B5*208.33),0)","v":0},{"$f":"IF(B1=1995,B7-(B9*208.33),0)","v":0},null,{"$f":"IF(B1=1994,B3-(B5*204.17),0)","v":0},{"$f":"IF(B1=1994,B7-(B9*204.17),0)","v":0},null,{"$f":"IF(B1=1993,B3-(B5*195.83),0)","v":0},{"$f":"IF(B1=1993,B7-(B9*195.83),0)","v":0},null,{"$f":"IF(B1=1992,B3-(B5*191.67),0)","v":0},{"$f":"IF(B1=1992,B7-(B9*191.67),0)","v":0},null,{"$f":"IF(B1=1991,B3-(B5*179.17),0)","v":0},{"$f":"IF(B1=1991,B7-(B9*179.17),0)","v":0},null,{"$f":"IF(B1=1990,B3-(B5*170.83),0)","v":0},{"$f":"IF(B1=1990,B7-(B9*170.83),0)","v":0},null,{"$f":"IF(B1=1989,B3-(B5*166.67),0)","v":0},{"$f":"IF(B1=1989,B7-(B9*166.67),0)","v":0},null,{"$f":"IF(B1=1988,B3-(B5*158.33),0)","v":0},{"$f":"IF(B1=1988,B7-(B9*158.33),0)","v":0},null,{"$f":"IF(B1=1987,B3-(B5*158.33),0)","v":0},{"$f":"IF(B1=1987,B7-(B9*158.33),0)","v":0},null,{"$f":"IF(B1=1986,B3-(B5*90),0)","v":0},{"$f":"IF(B1=1986,B7-(B9*90),0)","v":0},null,{"$f":"IF(B1=1985,B3-(B5*86.67),0)","v":0},{"$f":"IF(B1=1985,B7-(B9*86.67),0)","v":0},null,{"$f":"IF(B1=1984,B3-(B5*83.33),0)","v":0},{"$f":"IF(B1=1984,B7-(B9*83.33),0)","v":0},null,{"$f":"IF(B1=1983,B3-(B5*83.33),0)","v":0},{"$f":"IF(B1=1983,B7-(B9*83.33),0)","v":0},null,{"$f":"IF(B1=1982,B3-(B5*83.33),0)","v":0},{"$f":"IF(B1=1982,B7-(B9*83.33),0)","v":0},null,{"$f":"IF(B1=1999,B3-(B5*229.17),0)","v":0},{"$f":"IF(B1=1999,B7-(B9*229.17),0)","v":0},null,{"$f":"IF($B$1=2000,$B$3-($B5*233.33),0)","v":0},{"$f":"IF($B$1=2000,$B$7-($B9*233.33),0)","v":0},null,{"$f":"IF($B$1=2001,$B$3-($B5*BJ2),0)","v":0},{"$f":"IF($B$1=2001,$B$7-($B9*BJ2),0)","v":0},null,241.67,null,null,"7/1/2001:",{"$f":"IF($B$1=2001.7,$B$3-($B5*BQ2),0)","v":0},{"$f":"IF($B$1=2001.7,$B$7-($B9*BQ2),0)","v":0},null,241.67,null,null,null,null,{"$f":"IF($B$1=2002,$B$3-($B5*BY2),0)","v":0},{"$f":"IF($B$1=2002,$B$7-($B9*BY2),0)","v":0},null,250,null,null,null,null,{"$f":"IF($B$1=2003,$B$3-($B5*CG2),0)","v":0},{"$f":"IF($B$1=2003,$B$7-($B9*CG2),0)","v":0},null,254.17,null,null,null,null,null,{"$f":"IF($B$1=2003.7,$B$3-($B5*CP2),0)","v":0},{"$f":"IF($B$1=2003.7,$B$7-($B9*CP2),0)","v":0},null,258.33,null,null,null,null,{"$f":"IF($B$1=2004,$B$3-($B5*CX2),0)","v":0},{"$f":"IF($B$1=2004,$B$7-($B9*CX2),0)","v":0},null,258.33,null,null,null,null,{"$f":"IF($B$1=2005,$B$3-($B5*DF2),0)","v":0},{"$f":"IF($B$1=2005,$B$7-($B9*DF2),0)","v":0},null,266.67,null,null,null,null,{"$f":"IF($B$1=2006,$B$3-($B5*DN2),0)","v":0},{"$f":"IF($B$1=2006,$B$7-($B9*DN2),0)","v":0},null,275,null,null,null,null,{"$f":"IF($B$1=2007,$B$3-($B5*DV2),0)","v":0},{"$f":"IF($B$1=2007,$B$7-($B9*DV2),0)","v":0},null,283.33,null,null,null,null,{"$f":"IF($B$1=2008,$B$3-($B5*ED2),0)","v":0},{"$f":"IF($B$1=2008,$B$7-($B9*ED2),0)","v":0},null,291.67,null,null,null,null,null,null,null,{"$f":"IF($B$1=2009,$B$3-($B5*EO2),0)","v":0},{"$f":"IF($B$1=2009,$B$7-($B9*EO2),0)","v":0},null,304.17,null,null,null,null,null,null,null,{"$f":"IF($B$1=2009.4,$B$3-($B5*EZ2),0)","v":0},{"$f":"IF($B$1=2009.4,$B$7-($B9*EZ2),0)","v":0},null,304.17,null,null,null,null,null,null,null,{"$f":"IF($B$1=2010,$B$3-($B5*FK2),0)","v":0},{"$f":"IF($B$1=2010,$B$7-($B9*FK2),0)","v":0},null,304.17,null,null,null,null,null,null,null,{"$f":"IF($B$1=2011,$B$3-($B5*FV2),0)","v":0},{"$f":"IF($B$1=2011,$B$7-($B9*FV2),0)","v":0},null,308.33,null,null,null,null,null,null,null,{"$f":"IF($B$1=2012,$B$3-($B5*GG2),0)","v":0},{"$f":"IF($B$1=2012,$B$7-($B9*GG2),0)","v":0},null,316.67,null,null,null,null,null,null,null,{"$f":"IF($B$1=GO3,$B$3-($B5*GR2),0)","v":0},{"$f":"IF($B$1=GP3,$B$7-($B9*GR2),0)","v":0},null,325,null,null,null,null,null,null,null,{"$f":"IF($B$1=GZ3,$B$3-($B5*HC2),0)","v":0},{"$f":"IF($B$1=HA3,$B$7-($B9*HC2),0)","v":0},null,329.2,null,null,null,null,null,null,null,{"$f":"IF($B$1=HK3,$B$3-($B5*HN2),0)","v":0},{"$f":"IF($B$1=HL3,$B$7-($B9*HN2),0)","v":0},null,333.3,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=HW3,$B$3-($B5*HZ2),0)","v":0},{"$f":"IF($B$1=HX3,$B$7-($B9*HZ2),0)","v":0},null,337.5,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=IJ3,$B$3-($B5*IM2),0)","v":0},{"$f":"IF($B$1=IK3,$B$7-($B9*IM2),0)","v":0},null,337.5,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=IW3,$B$3-($B5*IZ2),0)","v":0},{"$f":"IF($B$1=IX3,$B$7-($B9*IZ2),0)","v":0},null,345.8,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=JI3,$B$3-($B5*JL2),0)","v":0},{"$f":"IF($B$1=JJ3,$B$7-($B9*JL2),0)","v":0},null,350,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=JU3,$B$3-($B5*JX2),0)","v":0},{"$f":"IF($B$1=JV3,$B$7-($B9*JX2),0)","v":0},null,358,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=KG3,$B$3-($B5*KJ2),0)","v":0},{"$f":"IF($B$1=KH3,$B$7-($B9*KJ2),0)","v":0},null,358,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=KS3,$B$3-($B5*KV2),0)","v":0},{"$f":"IF($B$1=KT3,$B$7-($B9*KV2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=LF3,$B$3-($B5*LI2),0)","v":0},{"$f":"IF($B$1=LG3,$B$7-($B9*LI2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=LS3,$B$3-($B5*LV2),0)","v":0},{"$f":"IF($B$1=LT3,$B$7-($B9*LV2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=MF3,$B$3-($B5*MI2),0)","v":0},{"$f":"IF($B$1=MG3,$B$7-($B9*MI2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=MS3,$B$3-($B5*MV2),0)","v":0},{"$f":"IF($B$1=MT3,$B$7-($B9*MV2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=NF3,$B$3-($B5*NI2),0)","v":0},{"$f":"IF($B$1=NG3,$B$7-($B9*NI2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=NS3,$B$3-($B5*NV2),0)","v":0},{"$f":"IF($B$1=NT3,$B$7-($B9*NV2),0)","v":0},null,358,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=OE3,$B$3-($B5*OH2),0)","v":0},{"$f":"IF($B$1=OF3,$B$7-($B9*OH2),0)","v":0},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=OR3,$B$3-($B5*OU2),0)","v":0},{"$f":"IF($B$1=OS3,$B$7-($B9*OU2),0)","v":0},null,358,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=PD3,$B$3-($B5*PG2),0)","v":1710.67},{"$f":"IF($B$1=PE3,$B$7-($B9*PG2),0)","v":2068.67},null,358,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$1=PQ3,$B$3-($B5*PT2),0)","v":0},{"$f":"IF($B$1=PR3,$B$7-($B9*PT2),0)","v":0},null,358]
["Mom's Inc.",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B20,Worksheet!B25)","v":2426.67},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,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,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,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,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,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,2013,2013,null,null,null,null,null,null,null,null,null,2014,2014,null,null,null,null,null,null,null,null,null,2015,2015,null,null,null,null,null,null,null,null,null,null,2016,2016,null,null,null,null,null,null,null,null,null,null,null,2017,2017,null,null,null,null,null,null,null,null,null,null,null,2018,2018,null,null,null,null,null,null,null,null,null,null,2019,2019,null,null,null,null,null,null,null,null,null,null,2020,2020,null,null,null,null,null,null,null,null,null,null,"01/01/2021-09/29/2021","01/01/2021-09/29/2021",null,null,null,null,null,null,null,null,null,null,"09/30/2021-12/31/2021","09/30/2021-12/31/2021",null,null,null,null,null,null,null,null,null,null,null,"01/01/2022-09/29/2022","01/01/2022-09/29/2022",null,null,null,null,null,null,null,null,null,null,null,"09/30/2022-12/31/2022","09/30/2022-12/31/2022",null,null,null,null,null,null,null,null,null,null,null,"01/01/2023-09/29/2023","01/01/2023-09/29/2023",null,null,null,null,null,null,null,null,null,null,null,"09/30/2023-12/31/2023","09/30/2023-12/31/2023",null,null,null,null,null,null,null,null,null,null,null,"01/01/2024-09/29/2024","01/01/2024-09/29/2024",null,null,null,null,null,null,null,null,null,null,null,"09/30/2024-12/31/2024","09/30/2024-12/31/2024",null,null,null,null,null,null,null,null,null,null,"01/01/2025-09/29/2025","01/01/2025-09/29/2025",null,null,null,null,null,null,null,null,null,null,null,"09/30/2025-12/31/2025","09/30/2025-12/31/2025",null,null,null,null,null,null,null,null,null,null,"01/01/2026-09/29/2026","01/01/2026-09/29/2026",null,null,null,null,null,null,null,null,null,null,null,"09/30/2026-12/31/2026","09/30/2026-12/31/2026"]
["Mom's Status",{"$f":"Worksheet!B17","v":"s"},"Mom Single Tax","Dad Single Tax","Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test (@ 0 allowances)","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test (@ 0 allowances)","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test (@ 0 allowances)","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?",null,null,"Mom Single Tax","Dad Single Tax","Over","Not Over","Percent","Minus","Plus",null,"test @ 0 allowances","correct?","Percent match?"]
["Mom's Exempts",{"$f":"Worksheet!B18","v":2},{"$f":"IF(B4=\"s\",IF(AND(C2>221,C2<2242.01),(C2-221)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(D2>221,D2<2242.01),(D2-221)*0.15,0),0)","v":0},{"$f":"IF(B4=\"s\",IF(AND(E2>221,E2<2179.01),(E2-221)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(F2>221,F2<2179.01),(F2-221)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(H2>219,H2<2121.01),(H2-219)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(I2>219,I2<2121.01),(I2-219)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(K2>217,K2<2063.01),(K2-217)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(L2>217,L2<2063.01),(L2-217)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(N2>215,N2<2008.01),(N2-215)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(O2>215,O2<2008.01),(O2-215)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(Q2>210,Q2<1954.01),(Q2-210)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(R2>210,R2<1954.01),(R2-210)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(T2>204,T2<1896.01),(T2-204)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(U2>204,U2<1896.01),(U2-204)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(W2>104,W2<1800.01),(W2-104)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(X2>104,X2<1800.01),(X2-104)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(Z2>100,Z2<1721.01),(Z2-100)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AA2>100,AA2<1721.01),(AA2-100)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AC2>92,AC2<1638.01),(AC2-92)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AD2>92,AD2<1638.01),(AD2-92)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AF2>53,AF2<203.01),(AF2-53)*0.11,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AG2>53,AG2<203.01),(AG2-53)*0.11,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AI2>53,AI2<203.01),(AI2-53)*0.11,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AJ2>53,AJ2<203.01),(AJ2-53)*0.11,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AL2>123,AL2<375.01),(AL2-123)*0.12,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>123,AM2<375.01),(AM2-123)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>118,AO2<364.01),(AO2-118)*0.12,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>118,AP2<364.01),(AP2-118)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>117,AR2<342.01),(AR2-117)*0.12,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>117,AS2<342.01),(AS2-117)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>117,AU2<267.01),(AU2-117)*0.12,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>117,AV2<267.01),(AV2-117)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>117,AX2<267.01),(AX2-117)*0.12,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>117,AY2<267.01),(AY2-117)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(BA2>221,BA2<2275.01),(BA2-221)*0.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(BB2>221,BB2<2275.01),(BB2-221)*0.15,0),0)","v":0},null,{"$f":"IF($B4=\"s\",IF(AND(BD2>221,BD2<2321.01),(BD2-221)*0.15,0),0)","v":0},{"$f":"IF($B8=\"s\",IF(AND(BE2>221,BE2<2321.01),(BE2-221)*0.15,0),0)","v":0},null,{"$f":"IF($B$4=\"s\",IF(AND($BG$2>BI5,$BG$2<BJ5),($BG$2-BL5)*BK5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND($BH$2>BI5,$BH$2<BJ5),($BH$2-BL5)*BK5,0),0)","v":0},221,2392.0100000000002,0.15,221,null,{"$f":"IF($B$4=\"s\",IF(AND(BN$2>BP5,BN$2<BQ5),((BN$2-BS5)*BR5)+BT5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BO$2>BP5,BO$2<BQ5),((BO$2-BS5)*BR5)+BT5,0),0)","v":0},221,2392.0100000000002,0.15,{"$f":"BP5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(BV$2>BX5,BV$2<BY5),((BV$2-CA5)*BZ5)+CB5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BW$2>BX5,BW$2<BY5),((BW$2-CA5)*BZ5)+CB5,0),0)","v":0},221,{"$f":"BX6+0.01","v":713.01},0.1,{"$f":"BX5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(CD$2>CF5,CD$2<CG5),((CD$2-CI5)*CH5)+CJ5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CE$2>CF5,CE$2<CG5),((CE$2-CI5)*CH5)+CJ5,0),0)","v":0},221,{"$f":"CF6+0.01","v":713.01},0.1,{"$f":"CF5","v":221},null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(CM$2>CO5,CM$2<CP5),((CM$2-CR5)*CQ5)+CS5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CN$2>CO5,CN$2<CP5),((CN$2-CR5)*CQ5)+CS5,0),0)","v":0},221,{"$f":"CO6+0.01","v":808.01},0.1,{"$f":"CO5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(CU$2>CW5,CU$2<CX5),((CU$2-CZ5)*CY5)+DA5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CV$2>CW5,CV$2<CX5),((CV$2-CZ5)*CY5)+DA5,0),0)","v":0},221,{"$f":"CW6+0.01","v":808.01},0.1,{"$f":"CW5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(DC$2>DE5,DC$2<DF5),((DC$2-DH5)*DG5)+DI5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DD$2>DE5,DD$2<DF5),((DD$2-DH5)*DG5)+DI5,0),0)","v":0},221,{"$f":"DE6+0.01","v":817.01},0.1,{"$f":"DE5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(DK$2>DM5,DK$2<DN5),((DK$2-DP5)*DO5)+DQ5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DL$2>DM5,DL$2<DN5),((DL$2-DP5)*DO5)+DQ5,0),0)","v":0},221,{"$f":"DM6+0.01","v":833.01},0.1,{"$f":"DM5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(DS$2>DU5,DS$2<DV5),((DS$2-DX5)*DW5)+DY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DT$2>DU5,DT$2<DV5),((DT$2-DX5)*DW5)+DY5,0),0)","v":0},221,{"$f":"DU6+0.01","v":843.01},0.1,{"$f":"DU5","v":221},null,null,{"$f":"IF($B$4=\"s\",IF(AND(EA$2>EC5,EA$2<ED5),((EA$2-EF5)*EE5)+EG5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EB$2>EC5,EB$2<ED5),((EB$2-EF5)*EE5)+EG5,0),0)","v":0},221,{"$f":"EC6+0.01","v":858.01},0.1,{"$f":"EC5","v":221},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(EL$2>EN5,EL$2<EO5),((EL$2-EQ5)*EP5)+ER5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EM$2>EN5,EM$2<EO5),((EM$2-EQ5)*EP5)+ER5,0),0)","v":0},221,{"$f":"EN6+0.01","v":867.01},0.1,{"$f":"EN5","v":221},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(EW$2>EY5,EW$2<EZ5),((EW$2-FB5)*FA5)+FC5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EX$2>EY5,EX$2<EZ5),((EX$2-FB5)*FA5)+FC5,0),0)","v":0},598,{"$f":"EY6+0.01","v":867.01},0.1,{"$f":"EY5","v":598},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(FH$2>FJ5,FH$2<FK5),((FH$2-FM5)*FL5)+FN5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FI$2>FJ5,FI$2<FK5),((FI$2-FM5)*FL5)+FN5,0),0)","v":0},504,{"$f":"FJ6+0.01","v":869.01},0.1,{"$f":"FJ5","v":504},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(FS$2>FU5,FS$2<FV5),((FS$2-FX5)*FW5)+FY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FT$2>FU5,FT$2<FV5),((FT$2-FX5)*FW5)+FY5,0),0)","v":0},175,{"$f":"FU6+0.01","v":883.01},0.1,{"$f":"FU5","v":175},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(GD$2>GF5,GD$2<GG5),((GD$2-GI5)*GH5)+GJ5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GE$2>GF5,GE$2<GG5),((GE$2-GI5)*GH5)+GJ5,0),0)","v":0},179,{"$f":"GF6+0.01","v":904.01},0.1,{"$f":"GF5","v":179},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(GO$2>GQ5,GO$2<GR5),((GO$2-GT5)*GS5)+GU5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GP$2>GQ5,GP$2<GR5),((GP$2-GT5)*GS5)+GU5,0),0)","v":0},183,{"$f":"GQ6+0.01","v":927.01},0.1,{"$f":"GQ5","v":183},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(GZ$2>HB5,GZ$2<HC5),((GZ$2-HE5)*HD5)+HF5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(HA$2>HB5,HA$2<HC5),((HA$2-HE5)*HD5)+HF5,0),0)","v":0},188,{"$f":"HB6+0.01","v":944.01},0.1,{"$f":"HB5","v":188},null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(AND(HK$2>HM5,HK$2<HN5),((HK$2-HP5)*HO5)+HQ5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(HL$2>HM5,HL$2<HN5),((HL$2-HP5)*HO5)+HQ5,0),0)","v":0},192,{"$f":"HM6+0.01","v":960.01},0.1,{"$f":"HM5","v":192},null,null,null,null,{"$f":"IF(HO5=HO15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(HW$2>HY5,HW$2<HZ5),((HW$2-IB5)*IA5)+IC5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(HX$2>HY5,HX$2<HZ5),((HX$2-IB5)*IA5)+IC5,0),0)","v":0},188,{"$f":"HY6+0.01","v":960.01},0.1,{"$f":"HY5","v":188},null,null,null,null,{"$f":"IF(IA5=IA15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(IJ$2>IL5,IJ$2<IM5),((IJ$2-IO5)*IN5)+IP5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(IK$2>IL5,IK$2<IM5),((IK$2-IO5)*IN5)+IP5,0),0)","v":0},192,{"$f":"IL6+0.01","v":969.01},0.1,{"$f":"IL5","v":192},null,null,null,null,{"$f":"IF(IN5=IN15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(IW$2>IY5,IW$2<IZ5),((IW$2-JB5)*JA5)+JC5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(IX$2>IY5,IX$2<IZ5),((IX$2-JB5)*JA5)+JC5,0),0)","v":0},308,{"$f":"IY6+0.01","v":1102.01},0.1,{"$f":"IY5","v":308},null,null,null,null,{"$f":"IF(JA5=JA15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(JI$2>JK5,JI$2<JL5),((JI$2-JN5)*JM5)+JO5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(JJ$2>JK5,JJ$2<JL5),((JJ$2-JN5)*JM5)+JO5,0),0)","v":0},317,{"$f":"JK6+0.01","v":1125.01},0.1,{"$f":"JK5","v":317},null,null,null,null,{"$f":"IF(JM5=JM15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(JU$2>JW5,JU$2<JX5),((JU$2-JZ5)*JY5)+KA5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(JV$2>JW5,JV$2<JX5),((JV$2-JZ5)*JY5)+KA5,0),0)","v":0},0,{"$f":"JW6+0.01","v":317.01},0,{"$f":"JW5","v":0},0,null,null,null,{"$f":"IF(JY5=JY15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(KG$2>KI5,KG$2<KJ5),((KG$2-KL5)*KK5)+KM5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(KH$2>KI5,KH$2<KJ5),((KH$2-KL5)*KK5)+KM5,0),0)","v":0},0,{"$f":"KI6+0.01","v":329.01},0,{"$f":"KI5","v":0},0,null,null,null,{"$f":"IF(KK5=KK15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(KS$2>KU5,KS$2<KV5),((KS$2-KX5)*KW5)+KY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(KT$2>KU5,KT$2<KV5),((KT$2-KX5)*KW5)+KY5,0),0)","v":0},0,{"$f":"KU6+0.01","v":329.01},0,{"$f":"KU5","v":0},0,null,null,null,{"$f":"IF(KW5=KW15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(LF$2>LH5,LF$2<LI5),((LF$2-LK5)*LJ5)+LL5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(LG$2>LH5,LG$2<LI5),((LG$2-LK5)*LJ5)+LL5,0),0)","v":0},0,{"$f":"LH6+0.01","v":363.01},0,{"$f":"LH5","v":0},0,null,null,null,{"$f":"IF(LJ5=LJ15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(LS$2>LU5,LS$2<LV5),((LS$2-LX5)*LW5)+LY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(LT$2>LU5,LT$2<LV5),((LT$2-LX5)*LW5)+LY5,0),0)","v":0},0,{"$f":"LU6+0.01","v":363.01},0,{"$f":"LU5","v":0},0,null,null,null,{"$f":"IF(LW5=LW15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(MF$2>MH5,MF$2<MI5),((MF$2-MK5)*MJ5)+ML5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(MG$2>MH5,MG$2<MI5),((MG$2-MK5)*MJ5)+ML5,0),0)","v":0},0,{"$f":"MH6+0.01","v":438.01},0,{"$f":"MH5","v":0},0,null,null,null,{"$f":"IF(MJ5=MJ15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(MS$2>MU5,MS$2<MV5),((MS$2-MX5)*MW5)+MY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(MT$2>MU5,MT$2<MV5),((MT$2-MX5)*MW5)+MY5,0),0)","v":0},0,{"$f":"MU6+0.01","v":438.01},0,{"$f":"MU5","v":0},0,null,null,null,{"$f":"IF(MW5=MW15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(NF$2>NH5,NF$2<NI5),((NF$2-NK5)*NJ5)+NL5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(NG$2>NH5,NG$2<NI5),((NG$2-NK5)*NJ5)+NL5,0),0)","v":0},0,500,0,{"$f":"NH5","v":0},0,null,null,null,{"$f":"IF(NJ5=NJ15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(NS$2>NU5,NS$2<NV5),((NS$2-NX5)*NW5)+NY5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(NT$2>NU5,NT$2<NV5),((NT$2-NX5)*NW5)+NY5,0),0)","v":0},0,{"$f":"NU6+0.01","v":500.01},0,{"$f":"NU5","v":0},0,null,null,null,{"$f":"IF(NW5=NW15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(OE$2>OG5,OE$2<OH5),((OE$2-OJ5)*OI5)+OK5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(OF$2>OG5,OF$2<OH5),((OF$2-OJ5)*OI5)+OK5,0),0)","v":0},0,533,0,{"$f":"OG5","v":0},0,null,null,null,{"$f":"IF(OI5=OI15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(OR$2>OT5,OR$2<OU5),((OR$2-OW5)*OV5)+OX5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(OS$2>OT5,OS$2<OU5),((OS$2-OW5)*OV5)+OX5,0),0)","v":0},0,533,0,{"$f":"OT5","v":0},0,null,null,null,{"$f":"IF(OV5=OV15,\"Yes\",\"NO!\")","v":"Yes"},null,{"$f":"IF($B$4=\"s\",IF(AND(PD$2>PF5,PD$2<PG5),((PD$2-PI5)*PH5)+PJ5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(PE$2>PF5,PE$2<PG5),((PE$2-PI5)*PH5)+PJ5,0),0)","v":0},0,625,0,{"$f":"PF5","v":0},0,null,null,null,{"$f":"IF(PH5=PH15,\"Yes\",\"NO!\")","v":"Yes"},null,null,{"$f":"IF($B$4=\"s\",IF(AND(PQ$2>PS5,PQ$2<PT5),((PQ$2-PV5)*PU5)+PW5,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(PR$2>PS5,PR$2<PT5),((PR$2-PV5)*PU5)+PW5,0),0)","v":0},0,625,0,{"$f":"PS5","v":0},0,null,null,null,{"$f":"IF(PU5=PU15,\"Yes\",\"NO!\")","v":"Yes"}]
[null,null,{"$f":"IF(B4=\"s\",IF(AND(C2>2242,C2<4788.01),(C2-2242)*0.28+303.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(D2>2242,D2<4788.01),(D2-2242)*0.28+303.15,0),0)","v":0},{"$f":"IF(B4=\"s\",IF(AND(E2>2179,E2<4625.01),(E2-2179)*0.28+293.7,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(F2>2179,F2<4625.01),(F2-2179)*0.28+293.7,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(H2>2121,H2<4477.01),(H2-2121)*0.28+285.3,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(I2>2121,I2<4477.01),(I2-2121)*0.28+285.3,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(K2>2063,K2<4329.01),(K2-2063)*0.28+276.9,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(L2>2063,L2<4329.01),(L2-2063)*0.28+276.9,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(N2>2008,N2<4194.01),(N2-2008)*0.28+268.95,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(O2>2008,O2<4194.01),(O2-2008)*0.28+268.95,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(Q2>1954,Q2<4081.01),(Q2-1954)*0.28+261.6,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(R2>1954,R2<4081.01),(R2-1954)*0.28+261.6,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(T2>1896,T2<3954.01),(T2-1896)*0.28+253.8,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(U2>1896,U2<3954.01),(U2-1896)*0.28+253.8,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(W2>1800,W2<4213.01),(W2-1800)*0.28+254.4,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(X2>1800,X2<4213.01),(X2-1800)*0.28+254.4,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(Z2>1721,Z2<4021.01),(Z2-1721)*0.28+243.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AA2>1721,AA2<4021.01),(AA2-1721)*0.28+243.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AC2>1638,AC2<3833.01),(AC2-1638)*0.28+231.9,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AD2>1638,AD2<3833.01),(AD2-1638)*0.28+231.9,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AF2>203,AF2<1453.01),(AF2-203)*0.15+16.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AG2>203,AG2<1453.01),(AG2-203)*0.15+16.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AI2>203,AI2<1453.01),(AI2-203)*0.15+16.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AJ2>203,AJ2<1453.01),(AJ2-203)*0.15+16.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AL2>375,AL2<833.01),(AL2-375)*0.15+30.24,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>375,AM2<833.01),(AM2-375)*0.15+30.24,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>364,AO2<800.01),(AO2-364)*0.15+29.52,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>364,AP2<800.01),(AP2-364)*0.15+29.52,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>342,AR2<792.01),(AR2-342)*0.15+27,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>342,AS2<792.01),(AS2-342)*0.15+27,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>267,AU2<742.01),(AU2-267)*0.16+18,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>267,AV2<742.01),(AV2-267)*0.16+18,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>267,AX2<742.01),(AX2-267)*0.16+18,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>267,AY2<742.01),(AY2-267)*0.16+18,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(BA2>2275,BA2<4875.01),(BA2-2275)*0.28+308.1,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(BB2>2275,BB2<4875.01),(BB2-2275)*0.28+308.1,0),0)","v":0},null,{"$f":"IF($B4=\"s\",IF(AND(BD2>2321,BD2<4992.01),(BD2-2321)*0.28+315,0),0)","v":0},{"$f":"IF($B8=\"s\",IF(AND(BE2>2321,BE2<4992.01),(BE2-2321)*0.28+315,0),0)","v":0},null,{"$f":"IF($B$4=\"s\",IF(AND($BG$2>BI6,$BG$2<BJ6),($BG$2-BL6)*BK6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND($BH$2>BI6,$BH$2<BJ6),($BH$2-BL6)*BK6,0),0)","v":0},2392,5183.01,0.28000000000000003,1228.96,null,{"$f":"IF($B$4=\"s\",IF(AND(BN$2>BP6,BN$2<BQ6),((BN$2-BS6)*BR6)+BT6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BO$2>BP6,BO$2<BQ6),((BO$2-BS6)*BR6)+BT6,0),0)","v":0},2392,5183.01,0.27,{"$f":"BP6","v":2392},325.64999999999998,null,{"$f":"IF($B$4=\"s\",IF(AND(BV$2>BX6,BV$2<BY6),((BV$2-CA6)*BZ6)+CB6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BW$2>BX6,BW$2<BY6),((BW$2-CA6)*BZ6)+CB6,0),0)","v":0},713,{"$f":"BX7+0.01","v":2471.0100000000002},0.15,{"$f":"BX6","v":713},49.2,null,{"$f":"IF($B$4=\"s\",IF(AND(CD$2>CF6,CD$2<CG6),((CD$2-CI6)*CH6)+CJ6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CE$2>CF6,CE$2<CG6),((CE$2-CI6)*CH6)+CJ6,0),0)","v":0},713,{"$f":"CF7+0.01","v":2508.0100000000002},0.15,713,49.2,null,null,{"$f":"IF($B$4=\"s\",IF(AND(CM$2>CO6,CM$2<CP6),((CM$2-CR6)*CQ6)+CS6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CN$2>CO6,CN$2<CP6),((CN$2-CR6)*CQ6)+CS6,0),0)","v":0},808,{"$f":"CO7+0.01","v":2567.0100000000002},0.15,808,58.7,null,{"$f":"IF($B$4=\"s\",IF(AND(CU$2>CW6,CU$2<CX6),((CU$2-CZ6)*CY6)+DA6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CV$2>CW6,CV$2<CX6),((CV$2-CZ6)*CY6)+DA6,0),0)","v":0},808,{"$f":"CW7+0.01","v":2567.0100000000002},0.15,808,58.7,null,{"$f":"IF($B$4=\"s\",IF(AND(DC$2>DE6,DC$2<DF6),((DC$2-DH6)*DG6)+DI6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DD$2>DE6,DD$2<DF6),((DD$2-DH6)*DG6)+DI6,0),0)","v":0},817,{"$f":"DE7+0.01","v":2625.01},0.15,817,59.6,null,{"$f":"IF($B$4=\"s\",IF(AND(DK$2>DM6,DK$2<DN6),((DK$2-DP6)*DO6)+DQ6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DL$2>DM6,DL$2<DN6),((DL$2-DP6)*DO6)+DQ6,0),0)","v":0},833,{"$f":"DM7+0.01","v":2687.01},0.15,833,61.2,null,{"$f":"IF($B$4=\"s\",IF(AND(DS$2>DU6,DS$2<DV6),((DS$2-DX6)*DW6)+DY6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DT$2>DU6,DT$2<DV6),((DT$2-DX6)*DW6)+DY6,0),0)","v":0},843,{"$f":"DU7+0.01","v":2793.01},0.15,843,62.2,null,{"$f":"IF($B$4=\"s\",IF(AND(EA$2>EC6,EA$2<ED6),((EA$2-EF6)*EE6)+EG6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EB$2>EC6,EB$2<ED6),((EB$2-EF6)*EE6)+EG6,0),0)","v":0},858,{"$f":"EC7+0.01","v":2830.01},0.15,858,63.7,null,{"$f":"EE5*(EC6-EF5)+EG5","v":63.7},{"$f":"IF(EI6=EG6,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EL$2>EN6,EL$2<EO6),((EL$2-EQ6)*EP6)+ER6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EM$2>EN6,EM$2<EO6),((EM$2-EQ6)*EP6)+ER6,0),0)","v":0},867,{"$f":"EN7+0.01","v":2950.01},0.15,867,64.599999999999994,null,{"$f":"EP5*(EN6-EQ5)+ER5","v":64.600000000000009},{"$f":"IF(ET6=ER6,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EW$2>EY6,EW$2<EZ6),((EW$2-FB6)*FA6)+FC6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EX$2>EY6,EX$2<EZ6),((EX$2-FB6)*FA6)+FC6,0),0)","v":0},867,{"$f":"EY7+0.01","v":3017.01},0.15,867,26.9,null,{"$f":"FA5*(EY6-FB5)+FC5","v":26.900000000000002},{"$f":"IF(FE6=FC6,\"True\",\"False\")","v":"True"},null,0,0,869,3004.01,0.15,869,36.5,null,{"$f":"FL5*(FJ6-FM5)+FN5","v":36.5},{"$f":"IF(FP6=FN6,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(FS$2>FU6,FS$2<FV6),((FS$2-FX6)*FW6)+FY6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FT$2>FU6,FT$2<FV6),((FT$2-FX6)*FW6)+FY6,0),0)","v":0},883,{"$f":"FU7+0.01","v":3050.01},0.15,883,70.8,null,{"$f":"FW5*(FU6-FX5)+FY5","v":70.8},{"$f":"IF(GA6=FY6,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(GD$2>GF6,GD$2<GG6),((GD$2-GI6)*GH6)+GJ6,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GE$2>GF6,GE$2<GG6),((GE$2-GI6)*GH6)+GJ6,0),0)","v":0},904,{"$f":"GF7+0.01","v":3125.01},0.15,904,72.5,null,{"$f":"GH5*(GF6-GI5)+GJ5","v":72.5},{"$f":"IF(GL6=GJ6,\"True\",\"False\")","v":"True"},null,0,0,927,3204.01,0.15,927,74.400000000000006,null,{"$f":"GS5*(GQ6-GT5)+GU5","v":74.400000000000006},{"$f":"IF(GW6=GU6,\"True\",\"False\")","v":"True"},null,0,0,944,3263.01,0.15,944,75.599999999999994,null,{"$f":"HD5*(HB6-HE5)+HF5","v":75.600000000000009},{"$f":"IF(HH6=HF6,\"True\",\"False\")","v":"True"},null,0,0,960,3313.01,0.15,960,76.8,null,{"$f":"HO5*(HM6-HP5)+HQ5","v":76.800000000000011},{"$f":"IF(HS6=HQ6,\"True\",\"False\")","v":"True"},{"$f":"IF(HO6=HO16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,960,3325.01,0.15,960,77.2,null,{"$f":"IA5*(HY6-IB5)+IC5","v":77.2},{"$f":"IF(IE6=IC6,\"True\",\"False\")","v":"True"},{"$f":"IF(IA6=IA16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,969,3354.01,0.15,969,77.7,null,{"$f":"IN5*(IL6-IO5)+IP5","v":77.7},{"$f":"IF(IR6=IP6,\"True\",\"False\")","v":"True"},{"$f":"IF(IN6=IN16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,1102,3533.01,0.12,1102,79.400000000000006,null,{"$f":"JA5*(IY6-JB5)+JC5","v":79.400000000000006},{"$f":"IF(JE6=JC6,\"True\",\"False\")","v":"True"},{"$f":"IF(JA6=JA16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,1125,3606.01,0.12,1125,80.8,null,{"$f":"JM5*(JK6-JN5)+JO5","v":80.800000000000011},{"$f":"IF(JQ6=JO6,\"True\",\"False\")","v":"True"},{"$f":"IF(JM6=JM16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,317,1140.01,0.1,{"$f":"JW6","v":317},0,null,{"$f":"JY5*(JW6-JZ5)+KA5","v":0},{"$f":"IF(KC6=KA6,\"True\",\"False\")","v":"True"},{"$f":"IF(JY6=JY16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,329,1158.01,0.1,{"$f":"KI6","v":329},0,null,{"$f":"KK5*(KI6-KL5)+KM5","v":0},{"$f":"IF(KO6=KM6,\"True\",\"False\")","v":"True"},{"$f":"IF(KK6=KK16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,329,1158.01,0.1,{"$f":"KU6","v":329},0,null,{"$f":"KW5*(KU6-KX5)+KY5","v":0},{"$f":"IF(LA6=KY6,\"True\",\"False\")","v":"True"},{"$f":"IF(KW6=KW16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,363,1219.01,0.1,{"$f":"LH6","v":363},0,null,{"$f":"LJ5*(LH6-LK5)+LL5","v":0},{"$f":"IF(LN6=LL6,\"True\",\"False\")","v":"True"},{"$f":"IF(LJ6=LJ16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,363,1219.01,0.1,{"$f":"LU6","v":363},0,null,{"$f":"LW5*(LU6-LX5)+LY5","v":0},{"$f":"IF(MA6=LY6,\"True\",\"False\")","v":"True"},{"$f":"IF(LW6=LW16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,438,1354.01,0.1,{"$f":"MH6","v":438},0,null,{"$f":"MJ5*(MH6-MK5)+ML5","v":0},{"$f":"IF(MN6=ML6,\"True\",\"False\")","v":"True"},{"$f":"IF(MJ6=MJ16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,438,1354.01,0.1,{"$f":"MU6","v":438},0,null,{"$f":"MW5*(MU6-MX5)+MY5","v":0},{"$f":"IF(NA6=MY6,\"True\",\"False\")","v":"True"},{"$f":"IF(MW6=MW16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,500,1467,0.1,{"$f":"NH6","v":500},0,null,{"$f":"NJ5*(NH6-NK5)+NL5","v":0},{"$f":"IF(NN6=NL6,\"True\",\"False\")","v":"True"},{"$f":"IF(NJ6=NJ16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,500,1467.01,0.1,{"$f":"NU6","v":500},0,null,{"$f":"NW5*(NU6-NX5)+NY5","v":0},{"$f":"IF(OA6=NY6,\"True\",\"False\")","v":"True"},{"$f":"IF(NW6=NW16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,533,1527,0.1,{"$f":"OG6","v":533},0,null,{"$f":"OI5*(OG6-OJ5)+OK5","v":0},{"$f":"IF(OM6=OK6,\"True\",\"False\")","v":"True"},{"$f":"IF(OI6=OI16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,533,1527,0.1,{"$f":"OT6","v":533},0,null,{"$f":"OV5*(OT6-OW5)+OX5","v":0},{"$f":"IF(OZ6=OX6,\"True\",\"False\")","v":"True"},{"$f":"IF(OV6=OV16,\"Yes\",\"NO!\")","v":"Yes"},null,0,0,625,1658,0.1,{"$f":"PF6","v":625},{"$f":"PL6","v":0},null,{"$f":"PH5*(PF6-PI5)+PJ5","v":0},{"$f":"IF(PL6=PJ6,\"True\",\"False\")","v":"True"},{"$f":"IF(PH6=PH16,\"Yes\",\"NO!\")","v":"Yes"},null,null,0,0,625,1658,0.1,{"$f":"PS6","v":625},{"$f":"PY6","v":0},null,{"$f":"PU5*(PS6-PV5)+PW5","v":0},{"$f":"IF(PY6=PW6,\"True\",\"False\")","v":"True"},{"$f":"IF(PU6=PU16,\"Yes\",\"NO!\")","v":"Yes"}]
["Dad's Inc.",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C20,Worksheet!C25)","v":2426.67},{"$f":"IF(B4=\"s\",IF(AND(C2>4788,C2<10804.01),(C2-4788)*0.31+1016.03,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(D2>4788,D2<10804.01),(D2-4788)*0.31+1016.03,0),0)","v":0},{"$f":"IF(B4=\"s\",IF(AND(E2>4625,E2<10513.01),(E2-4625)*0.31+978.58,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(F2>4625,F2<10513.01),(F2-4625)*0.31+978.58,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(H2>4477,H2<10229.01),(H2-4477)*0.31+944.98,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(I2>4477,I2<10229.01),(I2-4477)*0.31+944.98,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(K2>4329,K2<9946.01),(K2-4329)*0.31+911.38,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(L2>4329,L2<9946.01),(L2-4329)*0.31+911.38,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(N2>4194,N2<9696.01),(N2-4194)*0.31+881.03,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(O2>4194,O2<9696.01),(O2-4194)*0.31+881.03,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(Q2>4081,(Q2-4081)*0.31+857.16,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(R2>4081,(R2-4081)*0.31+857.16,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(T2>3954,(T2-3954)*0.31+830.04,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(U2>3954,(U2-3954)*0.31+830.04,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(W2>4213,(W2-4213)*0.31+930.04,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(X2>4213,(X2-4213)*0.31+930.04,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(Z2>4021,Z2<9192.01),(Z2-4021)*0.33+887.15,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AA2>4021,AA2<9192.01),(AA2-4021)*0.33+887.15,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AC2>3833,AC2<8786.01),(AC2-3833)*0.33+846.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AD2>3833,AD2<8786.01),(AD2-3833)*0.33+846.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AF2>1453,AF2<2303.01),(AF2-1453)*0.28+204,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AG2>1453,AG2<2303.01),(AG2-1453)*0.28+204,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AI2>1453,AI2<2303.01),(AI2-1453)*0.28+204,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AJ2>1453,AJ2<2303.01),(AJ2-1453)*0.28+204,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AL2>833,AL2<1310.01),(AL2-833)*0.19+98.94,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>833,AM2<1310.01),(AM2-833)*0.19+98.94,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>800,AO2<1267.01),(AO2-800)*0.19+94.92,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>800,AP2<1267.01),(AP2-800)*0.19+94.92,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>792,AR2<1200.01),(AR2-792)*0.19+94.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>792,AS2<1200.01),(AS2-792)*0.19+94.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>742,AU2<1042.01),(AU2-742)*0.2+94,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>742,AV2<1042.01),(AV2-742)*0.2+94,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>742,AX2<1042.01),(AX2-742)*0.2+94,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>742,AY2<1042.01),(AY2-742)*0.2+94,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(BA2>4875,BA2<10983.01),(BA2-4875)*0.31+1036.1,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(BB2>4875,BB2<10983.01),(BB2-4875)*0.31+1036.1,0),0)","v":0},null,{"$f":"IF($B4=\"s\",IF(AND(BD2>4992,BD2<11183.01),(BD2-4992)*0.31+1062.88,0),0)","v":0},{"$f":"IF($B8=\"s\",IF(AND(BE2>4992,BE2<11183.01),(BE2-4992)*0.31+1062.88,0),0)","v":0},null,{"$f":"IF($B$4=\"s\",IF(AND($BG$2>BI7,$BG$2<BJ7),($BG$2-BL7)*BK7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND($BH$2>BI7,$BH$2<BJ7),($BH$2-BL7)*BK7,0),0)","v":0},5183,11533.01,0.31,1611.61,null,{"$f":"IF($B$4=\"s\",IF(AND(BN$2>BP7,BN$2<BQ7),((BN$2-BS7)*BR7)+BT7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BO$2>BP7,BO$2<BQ7),((BO$2-BS7)*BR7)+BT7,0),0)","v":0},5183,11533.01,0.3,{"$f":"BP7","v":5183},1079.22,null,{"$f":"IF($B$4=\"s\",IF(AND(BV$2>BX7,BV$2<BY7),((BV$2-CA7)*BZ7)+CB7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BW$2>BX7,BW$2<BY7),((BW$2-CA7)*BZ7)+CB7,0),0)","v":0},2471,{"$f":"BX8+0.01","v":5402.01},0.27,{"$f":"BX7","v":2471},312.89999999999998,null,{"$f":"IF($B$4=\"s\",IF(AND(CD$2>CF7,CD$2<CG7),((CD$2-CI7)*CH7)+CJ7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CE$2>CF7,CE$2<CG7),((CE$2-CI7)*CH7)+CJ7,0),0)","v":0},2508,{"$f":"CF8+0.01","v":5493.01},0.27,2508,318.45,null,null,{"$f":"IF($B$4=\"s\",IF(AND(CM$2>CO7,CM$2<CP7),((CM$2-CR7)*CQ7)+CS7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CN$2>CO7,CN$2<CP7),((CN$2-CR7)*CQ7)+CS7,0),0)","v":0},2567,{"$f":"CO8+0.01","v":5708.01},0.25,2567,322.55,null,{"$f":"IF($B$4=\"s\",IF(AND(CU$2>CW7,CU$2<CX7),((CU$2-CZ7)*CY7)+DA7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CV$2>CW7,CV$2<CX7),((CV$2-CZ7)*CY7)+DA7,0),0)","v":0},2567,{"$f":"CW8+0.01","v":5708.01},0.25,2567,322.55,null,{"$f":"IF($B$4=\"s\",IF(AND(DC$2>DE7,DC$2<DF7),((DC$2-DH7)*DG7)+DI7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DD$2>DE7,DD$2<DF7),((DD$2-DH7)*DG7)+DI7,0),0)","v":0},2625,{"$f":"DE8+0.01","v":5813.01},0.25,2625,330.8,null,{"$f":"IF($B$4=\"s\",IF(AND(DK$2>DM7,DK$2<DN7),((DK$2-DP7)*DO7)+DQ7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DL$2>DM7,DL$2<DN7),((DL$2-DP7)*DO7)+DQ7,0),0)","v":0},2687,{"$f":"DM8+0.01","v":6104.01},0.25,2687,339.3,null,{"$f":"IF($B$4=\"s\",IF(AND(DS$2>DU7,DS$2<DV7),((DS$2-DX7)*DW7)+DY7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DT$2>DU7,DT$2<DV7),((DT$2-DX7)*DW7)+DY7,0),0)","v":0},2793,{"$f":"DU8+0.01","v":6423.01},0.25,2793,354.7,null,{"$f":"IF($B$4=\"s\",IF(AND(EA$2>EC7,EA$2<ED7),((EA$2-EF7)*EE7)+EG7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EB$2>EC7,EB$2<ED7),((EB$2-EF7)*EE7)+EG7,0),0)","v":0},2830,{"$f":"EC8+0.01","v":6644.01},0.25,2830,359.5,null,{"$f":"EE6*(EC7-EF6)+EG6","v":359.5},{"$f":"IF(EI7=EG7,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EL$2>EN7,EL$2<EO7),((EL$2-EQ7)*EP7)+ER7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EM$2>EN7,EM$2<EO7),((EM$2-EQ7)*EP7)+ER7,0),0)","v":0},2950,{"$f":"EN8+0.01","v":7025.01},0.25,2950,377.05,null,{"$f":"EP6*(EN7-EQ6)+ER6","v":377.04999999999995},{"$f":"IF(ET7=ER7,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EW$2>EY7,EW$2<EZ7),((EW$2-FB7)*FA7)+FC7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EX$2>EY7,EX$2<EZ7),((EX$2-FB7)*FA7)+FC7,0),0)","v":0},3017,{"$f":"EY8+0.01","v":5544.01},0.25,3017,349.4,null,{"$f":"FA6*(EY7-FB6)+FC6","v":349.4},{"$f":"IF(FE7=FC7,\"True\",\"False\")","v":"True"},null,0,0,3004,5642.01,0.25,3004,356.75,null,356.75,"True",null,{"$f":"IF($B$4=\"s\",IF(AND(FS$2>FU7,FS$2<FV7),((FS$2-FX7)*FW7)+FY7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FT$2>FU7,FT$2<FV7),((FT$2-FX7)*FW7)+FY7,0),0)","v":0},3050,{"$f":"FU8+0.01","v":7142.01},0.25,3050,395.85,null,{"$f":"FW6*(FU7-FX6)+FY6","v":395.85},{"$f":"IF(GA7=FY7,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(GD$2>GF7,GD$2<GG7),((GD$2-GI7)*GH7)+GJ7,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GE$2>GF7,GE$2<GG7),((GE$2-GI7)*GH7)+GJ7,0),0)","v":0},3125,{"$f":"GF8+0.01","v":7317.01},0.25,3125,405.65,null,{"$f":"GH6*(GF7-GI6)+GJ6","v":405.65},{"$f":"IF(GL7=GJ7,\"True\",\"False\")","v":"True"},null,0,0,3204,7504.01,0.25,3204,415.95,null,415.95000000000005,"True",null,0,0,3263,7633.01,0.25,3263,423.45,null,423.44999999999993,"True",null,0,0,3313,7754.01,0.25,3313,429.75,null,429.75,"True","Yes",null,0,0,3325,7783.01,0.25,3325,431.95,null,431.95,"True","Yes",null,null,0,0,3354,7850.01,0.25,3354,435.45,null,435.45,"True","Yes",null,null,0,0,3533,7183.01,0.22,3533,371.12,null,371.12,"True","Yes",null,0,0,3606,7333.01,0.22,3606,378.52,null,378.52,"True","Yes",null,0,0,1140,3660.01,0.12,1140,82.3,null,{"$f":"JY6*(JW7-JZ6)+KA6","v":82.300000000000011},"True","Yes",null,0,0,1158,3706.01,0.12,1158,82.9,null,{"$f":"KK6*(KI7-KL6)+KM6","v":82.9},"True","Yes",null,0,0,1158,3706.01,0.12,1158,82.9,null,{"$f":"KW6*(KU7-KX6)+KY6","v":82.9},"True","Yes",null,null,0,0,1219,3844.01,0.12,1219,85.6,null,{"$f":"LJ6*(LH7-LK6)+LL6","v":85.600000000000009},"True","Yes",null,null,0,0,1219,3844.01,0.12,1219,85.6,null,{"$f":"LW6*(LU7-LX6)+LY6","v":85.600000000000009},"True","Yes",null,null,0,0,1354,4165.01,0.12,1354,91.6,null,{"$f":"MJ6*(MH7-MK6)+ML6","v":91.600000000000009},"True","Yes",null,null,0,0,1354,4165.01,0.12,1354,91.6,null,{"$f":"MW6*(MU7-MX6)+MY6","v":91.600000000000009},"True","Yes",null,null,0,0,1467,4429,0.12,1467,96.7,null,{"$f":"NJ6*(NH7-NK6)+NL6","v":96.7},"True","Yes",null,null,0,0,1467,4429.01,0.12,1467,96.7,null,{"$f":"NW6*(NU7-NX6)+NY6","v":96.7},"True","Yes",null,0,0,1527,4573,0.12,1527,99.4,null,{"$f":"OI6*(OG7-OJ6)+OK6","v":99.4},"True","Yes",null,null,0,0,1527,4573,0.12,1527,99.4,null,{"$f":"OV6*(OT7-OW6)+OX6","v":99.4},"True","Yes",null,109.62040000000002,152.58040000000003,1658,4825,0.12,1658,{"$f":"PL7","v":103.30000000000001},null,{"$f":"PH6*(PF7-PI6)+PJ6","v":103.30000000000001},"True","Yes",null,null,0,0,1658,4825,0.12,1658,{"$f":"PY7","v":103.30000000000001},null,{"$f":"PU6*(PS7-PV6)+PW6","v":103.30000000000001},"True","Yes"]
["Dad's Status",{"$f":"Worksheet!C17","v":"s"},{"$f":"IF(B4=\"s\",IF(AND(C2>10804,C2<23333.01),(C2-10804)*0.36+2880.99,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(D2>10804,D2<23333.01),(D2-10804)*0.36+2880.99,0),0)","v":0},{"$f":"IF(B4=\"s\",IF(AND(E2>10513,E2<22713.01),(E2-10513)*0.36+2803.86,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(F2>10513,F2<22713.01),(F2-10513)*0.36+2803.86,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(H2>10229,H2<22100.01),(H2-10229)*0.36+2728.1,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(I2>10229,I2<22100.01),(I2-10229)*0.36+2728.1,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(K2>9946,K2<21492.01),(K2-9946)*0.36+2652.65,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(L2>9946,L2<21492.01),(L2-9946)*0.36+2652.65,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(N2>9696,N2<20946.01),(N2-9696)*0.36+2586.65,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(O2>9696,O2<20946.01),(O2-9696)*0.36+2586.65,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"s\",IF(Z2>9192,(Z2-9192)*0.28+2593.58,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AA2>9192,(AA2-9192)*0.28+2593.58,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AC2>8786,(AC2-8786)*0.28+2480.99,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AD2>8786,(AD2-8786)*0.28+2480.99,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AF2>2303,AF2<4553.01),(AF2-2303)*0.35+442,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AG2>2303,AG2<4553.01),(AG2-2303)*0.35+442,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AI2>2303,AI2<4553.01),(AI2-2303)*0.35+442,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AJ2>2303,AJ2<4553.01),(AJ2-2303)*0.35+442,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AL2>1310,AL2<1978.01),(AL2-1310)*0.25+189.57,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>1310,AM2<1978.01),(AM2-1310)*0.25+189.57,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>1267,AO2<1908.01),(AO2-1267)*0.25+183.65,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>1267,AP2<1908.01),(AP2-1267)*0.25+183.65,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>1200,AR2<1833.01),(AR2-1200)*0.25+172.02,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>1200,AS2<1833.01),(AS2-1200)*0.25+172.02,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>1042,AU2<1408.01),(AU2-1042)*0.24+154,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>1042,AV2<1408.01),(AV2-1042)*0.24+154,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>1042,AX2<1408.01),(AX2-1042)*0.24+154,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>1042,AY2<1408.01),(AY2-1042)*0.24+154,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(BA2>10983,BA2<23725.01),(BA2-10983)*0.36+2929.58,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(BB2>10983,BB2<23725.01),(BB2-10983)*0.36+2929.58,0),0)","v":0},null,{"$f":"IF($B4=\"s\",IF(AND(BD2>11183,BD2<24163.01),(BD2-11183)*0.36+2982.09,0),0)","v":0},{"$f":"IF($B8=\"s\",IF(AND(BE2>11183,BE2<24163.01),(BE2-11183)*0.36+2982.09,0),0)","v":0},null,{"$f":"IF($B$4=\"s\",IF(AND($BG$2>BI8,$BG$2<BJ8),($BG$2-BL8)*BK8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND($BH$2>BI8,$BH$2<BJ8),($BH$2-BL8)*BK8,0),0)","v":0},11533,24917.01,0.36,2989.58,null,{"$f":"IF($B$4=\"s\",IF(AND(BN$2>BP8,BN$2<BQ8),((BN$2-BS8)*BR8)+BT8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BO$2>BP8,BO$2<BQ8),((BO$2-BS8)*BR8)+BT8,0),0)","v":0},11533,24917.01,0.35,{"$f":"BP8","v":11533},2984.22,null,{"$f":"IF($B$4=\"s\",IF(AND(BV$2>BX8,BV$2<BY8),((BV$2-CA8)*BZ8)+CB8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BW$2>BX8,BW$2<BY8),((BW$2-CA8)*BZ8)+CB8,0),0)","v":0},5402,{"$f":"BX9+0.01","v":11913.01},0.3,{"$f":"BX8","v":5402},1104.27,null,{"$f":"IF($B$4=\"s\",IF(AND(CD$2>CF8,CD$2<CG8),((CD$2-CI8)*CH8)+CJ8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CE$2>CF8,CE$2<CG8),((CE$2-CI8)*CH8)+CJ8,0),0)","v":0},5493,{"$f":"CF9+0.01","v":12100.01},0.3,5493,1124.4000000000001,null,null,{"$f":"IF($B$4=\"s\",IF(AND(CM$2>CO8,CM$2<CP8),((CM$2-CR8)*CQ8)+CS8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CN$2>CO8,CN$2<CP8),((CN$2-CR8)*CQ8)+CS8,0),0)","v":0},5708,{"$f":"CO9+0.01","v":12392.01},0.28000000000000003,5708,1107.8,null,{"$f":"IF($B$4=\"s\",IF(AND(CU$2>CW8,CU$2<CX8),((CU$2-CZ8)*CY8)+DA8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CV$2>CW8,CV$2<CX8),((CV$2-CZ8)*CY8)+DA8,0),0)","v":0},5708,{"$f":"CW9+0.01","v":12392.01},0.28000000000000003,5708,1107.8,null,{"$f":"IF($B$4=\"s\",IF(AND(DC$2>DE8,DC$2<DF8),((DC$2-DH8)*DG8)+DI8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DD$2>DE8,DD$2<DF8),((DD$2-DH8)*DG8)+DI8,0),0)","v":0},5813,{"$f":"DE9+0.01","v":12663.01},0.28000000000000003,5813,1127.8,null,{"$f":"IF($B$4=\"s\",IF(AND(DK$2>DM8,DK$2<DN8),((DK$2-DP8)*DO8)+DQ8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DL$2>DM8,DL$2<DN8),((DL$2-DP8)*DO8)+DQ8,0),0)","v":0},6104,{"$f":"DM9+0.01","v":13054.01},0.28000000000000003,6104,1193.55,null,{"$f":"IF($B$4=\"s\",IF(AND(DS$2>DU8,DS$2<DV8),((DS$2-DX8)*DW8)+DY8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DT$2>DU8,DT$2<DV8),((DT$2-DX8)*DW8)+DY8,0),0)","v":0},6423,{"$f":"DU9+0.01","v":13567.01},0.28000000000000003,6423,1262.2,null,{"$f":"IF($B$4=\"s\",IF(AND(EA$2>EC8,EA$2<ED8),((EA$2-EF8)*EE8)+EG8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EB$2>EC8,EB$2<ED8),((EB$2-EF8)*EE8)+EG8,0),0)","v":0},6644,{"$f":"EC9+0.01","v":13875.01},0.28000000000000003,6644,1313,null,{"$f":"EE7*(EC8-EF7)+EG7","v":1313},{"$f":"IF(EI8=EG8,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EL$2>EN8,EL$2<EO8),((EL$2-EQ8)*EP8)+ER8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EM$2>EN8,EM$2<EO8),((EM$2-EQ8)*EP8)+ER8,0),0)","v":0},7025,{"$f":"EN9+0.01","v":14467.01},0.28000000000000003,7025,1395.8,null,{"$f":"EP7*(EN8-EQ7)+ER7","v":1395.8},{"$f":"IF(ET8=ER8,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EW$2>EY8,EW$2<EZ8),((EW$2-FB8)*FA8)+FC8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EX$2>EY8,EX$2<EZ8),((EX$2-FB8)*FA8)+FC8,0),0)","v":0},5544,{"$f":"EY9+0.01","v":14467.01},0.28000000000000003,5544,981.15,null,{"$f":"FA7*(EY8-FB7)+FC7","v":981.15},{"$f":"IF(FE8=FC8,\"True\",\"False\")","v":"True"},null,0,0,5642,7038.01,0.27,5642,1016.25,null,1016.25,"True",null,{"$f":"IF($B$4=\"s\",IF(AND(FS$2>FU8,FS$2<FV8),((FS$2-FX8)*FW8)+FY8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FT$2>FU8,FT$2<FV8),((FT$2-FX8)*FW8)+FY8,0),0)","v":0},7142,{"$f":"FU9+0.01","v":14708.01},0.28000000000000003,7142,1418.85,null,{"$f":"FW7*(FU8-FX7)+FY7","v":1418.85},{"$f":"IF(GA8=FY8,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(GD$2>GF8,GD$2<GG8),((GD$2-GI8)*GH8)+GJ8,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GE$2>GF8,GE$2<GG8),((GE$2-GI8)*GH8)+GJ8,0),0)","v":0},7317,{"$f":"GF9+0.01","v":15067.01},0.28000000000000003,7317,1453.65,null,{"$f":"GH7*(GF8-GI7)+GJ7","v":1453.65},{"$f":"IF(GL8=GJ8,\"True\",\"False\")","v":"True"},null,0,0,7504,15454.01,0.28000000000000003,7504,1490.95,null,1490.95,"True",null,0,0,7633,15717.01,0.28000000000000003,7633,1515.95,null,1515.95,"True",null,0,0,7754,15967.01,0.28000000000000003,7754,1540,null,1540,"True","Yes",null,0,0,7783,16033.01,0.28000000000000003,7783,1546.45,null,1546.45,"True","Yes",null,null,0,0,7850,16163.01,0.28000000000000003,7850,1559.45,null,1559.45,"True","Yes",null,null,0,0,7183,13433.01,0.24,7183,1174.1199999999999,null,1174.1199999999999,"True","Yes",null,0,0,7333,13710.01,0.24,7333,1198.46,null,1198.46,"True","Yes",null,0,0,3660,7444.01,0.22,3660,384.7,null,384.7,"True","Yes",null,0,0,3706,7527.01,0.22,3706,388.66,null,388.65999999999997,"True","Yes",null,0,0,3706,7527.01,0.22,3706,388.66,null,388.65999999999997,"True","Yes",null,null,0,0,3844,7785.01,0.22,3844,400.6,null,400.6,"True","Yes",null,null,0,0,3844,7785.01,0.22,3844,400.6,null,400.6,"True","Yes",null,null,0,0,4165,8385.01,0.22,4165,428.92,null,428.91999999999996,"True","Yes",null,null,0,0,4165,8385.01,0.22,4165,428.92,null,428.91999999999996,"True","Yes",null,null,0,0,4429,8877,0.22,4429,452.14,null,452.14,"True","Yes",null,null,0,0,4429,8877.01,0.22,4429,452.14,null,452.14,"True","Yes",null,0,0,4573,9146,0.22,4573,464.92,null,464.91999999999996,"True","Yes",null,null,0,0,4573,9146,0.22,4573,464.92,null,464.91999999999996,"True","Yes",null,0,0,4825,9433,0.22,4825,483.34,null,483.34,"True","Yes",null,null,0,0,4825,9433,0.22,4825,483.34,null,483.34,"True","Yes"]
["Dad's Exempts",{"$f":"Worksheet!C18","v":1},{"$f":"IF(B4=\"s\",IF(C2>23333,(C2-23333)*0.396+7391.43,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(D2>23333,(D2-23333)*0.396+7391.43,0),0)","v":0},{"$f":"IF(B4=\"s\",IF(E2>22713,(E2-22713)*0.396+7195.86,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(F2>22713,(F2-22713)*0.396+7195.86,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(H2>22100,(H2-22100)*0.396+7001.66,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(I2>22100,(I2-22100)*0.396+7001.66,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(K2>21492,(K2-21492)*0.396+6809.21,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(L2>21492,(L2-21492)*0.396+6809.21,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(N2>20946,(N2-20946)*0.396+6636.65,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(O2>20946,(O2-20946)*0.396+6636.65,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"s\",IF(AF2>4553,(AF2-4553)*0.385+1229.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AG2>4553,(AG2-4553)*0.385+1229.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AI2>4553,(AI2-4553)*0.385+1229.5,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AJ2>4553,(AJ2-4553)*0.385+1229.5,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AL2>1978,AL2<2500.01),(AL2-1978)*0.3+356.57,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>1978,AM2<2500.01),(AM2-1978)*0.3+356.57,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>1908,AO2<2411.01),(AO2-1908)*0.3+343.9,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>1908,AP2<2411.01),(AP2-1908)*0.3+343.9,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>1833,AR2<2317.01),(AR2-1833)*0.3+330.27,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>1833,AS2<2317.01),(AS2-1833)*0.3+330.27,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>1408,AU2<1875.01),(AU2-1408)*0.3+241.84,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>1408,AV2<1875.01),(AV2-1408)*0.3+241.84,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>1408,AX2<1875.01),(AX2-1408)*0.3+241.84,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>1408,AY2<1875.01),(AY2-1408)*0.3+241.84,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(BA2>23725,(BA2-23725)*0.396+7516.7,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(BB2>23725,(BB2-23725)*0.396+7516.7,0),0)","v":0},null,{"$f":"IF($B4=\"s\",IF(BD2>24163,(BD2-24163)*0.396+7654.89,0),0)","v":0},{"$f":"IF($B8=\"s\",IF(BE2>24163,(BE2-24163)*0.396+7654.89,0),0)","v":0},null,{"$f":"IF($B$4=\"s\",IF($BG$2>BI9,($BG$2-BL9)*BK9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF($BH$2>BI9,($BH$2-BL9)*BK9,0),0)","v":0},24917,null,0.39600000000000002,4982.9799999999996,null,{"$f":"IF($B$4=\"s\",IF(BN$2>BP9,((BN$2-BS9)*BR9)+BT9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(BO$2>BP9,((BO$2-BS9)*BR9)+BT9,0),0)","v":0},24917,null,0.38600000000000001,{"$f":"BP9","v":24917},7668.62,null,{"$f":"IF($B$4=\"s\",IF(AND(BV$2>BX9,BV$2<BY9),((BV$2-CA9)*BZ9)+CB9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(BW$2>BX9,BW$2<BY9),((BW$2-CA9)*BZ9)+CB9,0),0)","v":0},11913,{"$f":"BX10+0.01","v":25729.01},0.35,{"$f":"BX9","v":11913},3057.57,null,{"$f":"IF($B$4=\"s\",IF(AND(CD$2>CF9,CD$2<CG9),((CD$2-CI9)*CH9)+CJ9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CE$2>CF9,CE$2<CG9),((CE$2-CI9)*CH9)+CJ9,0),0)","v":0},12100,{"$f":"CF10+0.01","v":26138.01},0.35,12100,3106.5,null,null,{"$f":"IF($B$4=\"s\",IF(AND(CM$2>CO9,CM$2<CP9),((CM$2-CR9)*CQ9)+CS9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CN$2>CO9,CN$2<CP9),((CN$2-CR9)*CQ9)+CS9,0),0)","v":0},12392,{"$f":"CO10+0.01","v":26767.01},0.33,12392,2979.32,null,{"$f":"IF($B$4=\"s\",IF(AND(CU$2>CW9,CU$2<CX9),((CU$2-CZ9)*CY9)+DA9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(CV$2>CW9,CV$2<CX9),((CV$2-CZ9)*CY9)+DA9,0),0)","v":0},12392,{"$f":"CW10+0.01","v":26767.01},0.33,12392,2979.32,null,{"$f":"IF($B$4=\"s\",IF(AND(DC$2>DE9,DC$2<DF9),((DC$2-DH9)*DG9)+DI9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DD$2>DE9,DD$2<DF9),((DD$2-DH9)*DG9)+DI9,0),0)","v":0},12663,{"$f":"DE10+0.01","v":27354.01},0.33,12663,3045.8,null,{"$f":"IF($B$4=\"s\",IF(AND(DK$2>DM9,DK$2<DN9),((DK$2-DP9)*DO9)+DQ9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DL$2>DM9,DL$2<DN9),((DL$2-DP9)*DO9)+DQ9,0),0)","v":0},13054,{"$f":"DM10+0.01","v":28200.01},0.33,13054,3139.55,null,{"$f":"IF($B$4=\"s\",IF(AND(DS$2>DU9,DS$2<DV9),((DS$2-DX9)*DW9)+DY9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(DT$2>DU9,DT$2<DV9),((DT$2-DX9)*DW9)+DY9,0),0)","v":0},13567,{"$f":"DU10+0.01","v":29304.01},0.33,13567,3262.52,null,{"$f":"IF($B$4=\"s\",IF(AND(EA$2>EC9,EA$2<ED9),((EA$2-EF9)*EE9)+EG9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EB$2>EC9,EB$2<ED9),((EB$2-EF9)*EE9)+EG9,0),0)","v":0},13875,{"$f":"EC10+0.01","v":29971.01},0.33,13875,3337.68,null,{"$f":"EE8*(EC9-EF8)+EG8","v":3337.6800000000003},{"$f":"IF(EI9=EG9,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EL$2>EN9,EL$2<EO9),((EL$2-EQ9)*EP9)+ER9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EM$2>EN9,EM$2<EO9),((EM$2-EQ9)*EP9)+ER9,0),0)","v":0},14467,{"$f":"EN10+0.01","v":31250.01},0.33,14467,3479.56,null,{"$f":"EP8*(EN9-EQ8)+ER8","v":3479.5600000000004},{"$f":"IF(ET9=ER9,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(EW$2>EY9,EW$2<EZ9),((EW$2-FB9)*FA9)+FC9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(EX$2>EY9,EX$2<EZ9),((EX$2-FB9)*FA9)+FC9,0),0)","v":0},14467,{"$f":"EY10+0.01","v":31250.01},0.33,14467,3479.59,null,{"$f":"FA8*(EY9-FB8)+FC8","v":3479.59},{"$f":"IF(FE9=FC9,\"True\",\"False\")","v":"True"},null,0,0,7038,7308.01,0.3,7038,1393.17,null,1393.17,"True",null,{"$f":"IF($B$4=\"s\",IF(AND(FS$2>FU9,FS$2<FV9),((FS$2-FX9)*FW9)+FY9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(FT$2>FU9,FT$2<FV9),((FT$2-FX9)*FW9)+FY9,0),0)","v":0},14708,{"$f":"FU10+0.01","v":31771.01},0.33,14708,3537.33,null,{"$f":"FW8*(FU9-FX8)+FY8","v":3537.33},{"$f":"IF(GA9=FY9,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(AND(GD$2>GF9,GD$2<GG9),((GD$2-GI9)*GH9)+GJ9,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(AND(GE$2>GF9,GE$2<GG9),((GE$2-GI9)*GH9)+GJ9,0),0)","v":0},15067,{"$f":"GF10+0.01","v":32542.01},0.33,15067,3623.65,null,{"$f":"GH8*(GF9-GI8)+GJ8","v":3623.65},{"$f":"IF(GL9=GJ9,\"True\",\"False\")","v":"True"},null,0,0,15454,33379.01,0.33,15454,3716.95,null,3716.95,"True",null,0,0,15717,33946.01,0.33,15717,3779.47,null,3779.4700000000003,"True",null,0,0,15967,34483.01,0.33,15967,3839.64,null,3839.6400000000003,"True","Yes",null,0,0,16033,34633.01,0.33,16033,3856.45,null,3856.45,"True","Yes",null,null,0,0,16163,34917.01,0.33,16163,3887.09,null,3887.09,"True","Yes",null,null,0,0,13433,16975.009999999998,0.32,13433,2674.12,null,2674.12,"True","Yes",null,0,0,13710,17325.009999999998,0.32,13710,2728.94,null,2728.94,"True","Yes",null,0,0,7444,13925.01,0.24,7444,1217.18,null,1217.18,"True","Yes",null,0,0,7527,14073.01,0.24,7527,1229.28,null,1229.28,"True","Yes",null,0,0,7527,14073.01,0.24,7527,1229.28,null,1229.28,"True","Yes",null,null,0,0,7785,14533.01,0.24,7785,1267.6199999999999,null,1267.6199999999999,"True","Yes",null,null,0,0,7785,14533.01,0.24,7785,1267.6199999999999,null,1267.6199999999999,"True","Yes",null,null,0,0,8385,15613.01,0.24,8385,1357.32,null,1357.32,"True","Yes",null,null,0,0,8385,15613.01,0.24,8385,1357.32,null,1357.32,"True","Yes",null,null,0,0,8877,16496,0.24,8877,1430.7,null,1430.7,"True","Yes",null,null,0,0,8877,16496.009999999998,0.24,8877,1430.7,null,1430.7,"True","Yes",null,0,0,9146,16975,0.24,9146,1470.98,null,1470.98,"True","Yes",null,null,0,0,9146,16975,0.24,9146,1470.98,null,1470.98,"True","Yes",null,0,0,9433,17440,0.24,9433,1497.1,null,1497.1,"True","Yes",null,null,0,0,9433,17440,0.24,9433,1497.1,null,1497.1,"True","Yes"]
[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,null,null,null,null,{"$f":"IF(B4=\"s\",IF(AND(AL2>2500,AL2<2976.01),(AL2-2500)*0.34+513.17,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AM2>2500,AM2<2976.01),(AM2-2500)*0.34+513.17,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AO2>2411,AO2<2871.01),(AO2-2411)*0.34+494.8,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AP2>2411,AP2<2871.01),(AP2-2411)*0.34+494.8,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AR2>2317,AR2<2758.01),(AR2-2317)*0.34+475.47,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AS2>2317,AS2<2758.01),(AS2-2317)*0.34+475.47,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AU2>1875,AU2<2317.01),(AU2-1875)*0.34+381.94,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AV2>1875,AV2<2317.01),(AV2-1875)*0.34+381.94,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AND(AX2>1875,AX2<2317.01),(AX2-1875)*0.34+381.94,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AND(AY2>1875,AY2<2317.01),(AY2-1875)*0.34+381.94,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(BV$2>BX10,((BV$2-CA10)*BZ10)+CB10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(BW$2>BX10,((BW$2-CA10)*BZ10)+CB10,0),0)","v":0},25729,null,0.38600000000000001,25729,7893.17,null,{"$f":"IF($B$4=\"s\",IF(CD$2>CF10,((CD$2-CI10)*CH10)+CJ10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(CE$2>CF10,((CE$2-CI10)*CH10)+CJ10,0),0)","v":0},26138,null,0.38600000000000001,26138,8019.8,null,null,{"$f":"IF($B$4=\"s\",IF(CM$2>CO10,((CM$2-CR10)*CQ10)+CS10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(CN$2>CO10,((CN$2-CR10)*CQ10)+CS10,0),0)","v":0},26767,null,0.35,26767,7723.07,null,{"$f":"IF($B$4=\"s\",IF(CU$2>CW10,((CU$2-CZ10)*CY10)+DA10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(CV$2>CW10,((CV$2-CZ10)*CY10)+DA10,0),0)","v":0},26767,null,0.35,26767,7723.07,null,{"$f":"IF($B$4=\"s\",IF(DC$2>DE10,((DC$2-DH10)*DG10)+DI10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(DD$2>DE10,((DD$2-DH10)*DG10)+DI10,0),0)","v":0},27354,null,0.35,27354,7893.83,null,{"$f":"IF($B$4=\"s\",IF(DK$2>DM10,((DK$2-DP10)*DO10)+DQ10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(DL$2>DM10,((DL$2-DP10)*DO10)+DQ10,0),0)","v":0},28200,null,0.35,28200,8137.73,null,{"$f":"IF($B$4=\"s\",IF(DS$2>DU10,((DS$2-DX10)*DW10)+DY10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(DT$2>DU10,((DT$2-DX10)*DW10)+DY10,0),0)","v":0},29304,null,0.35,29304,8455.73,null,{"$f":"IF($B$4=\"s\",IF(EA$2>EC10,((EA$2-EF10)*EE10)+EG10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(EB$2>EC10,((EB$2-EF10)*EE10)+EG10,0),0)","v":0},29971,null,0.35,29971,8649.36,null,{"$f":"EE9*(EC10-EF9)+EG9","v":8649.36},{"$f":"IF(EI10=EG10,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(EL$2>EN10,((EL$2-EQ10)*EP10)+ER10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(EM$2>EN10,((EM$2-EQ10)*EP10)+ER10,0),0)","v":0},31250,null,0.35,31250,9017.9500000000007,null,{"$f":"EP9*(EN10-EQ9)+ER9","v":9017.9500000000007},{"$f":"IF(ET10=ER10,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(EW$2>EY10,((EW$2-FB10)*FA10)+FC10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(EX$2>EY10,((EX$2-FB10)*FA10)+FC10,0),0)","v":0},31250,null,0.35,31250,9017.98,null,{"$f":"FA9*(EY10-FB9)+FC9","v":9017.98},{"$f":"IF(FE10=FC10,\"True\",\"False\")","v":"True"},null,0,0,7308,14492.01,0.28000000000000003,7308,1474.17,null,1474.17,"True",null,{"$f":"IF($B$4=\"s\",IF(FS$2>FU10,((FS$2-FX10)*FW10)+FY10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(FT$2>FU10,((FT$2-FX10)*FW10)+FY10,0),0)","v":0},31771,null,0.35,31771,9168.1200000000008,null,{"$f":"FW9*(FU10-FX9)+FY9","v":9168.119999999999},{"$f":"IF(GA10=FY10,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"s\",IF(GD$2>GF10,((GD$2-GI10)*GH10)+GJ10,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(GE$2>GF10,((GE$2-GI10)*GH10)+GJ10,0),0)","v":0},32542,null,0.35,32542,9390.4,null,{"$f":"GH9*(GF10-GI9)+GJ9","v":9390.4},{"$f":"IF(GL10=GJ10,\"True\",\"False\")","v":"True"},null,0,0,33379,33517.01,0.35,33379,9632.2000000000007,null,9632.2000000000007,"True",null,0,0,33946,34083.01,0.35,33946,9795.0400000000009,null,9795.0400000000009,"True",null,0,0,34483,34625.01,0.35,34483,9949.92,null,9949.92,"True","Yes",null,0,0,34633,34775.01,0.35,34633,9994.4500000000007,null,9994.4500000000007,"True","Yes",null,null,0,0,34917,35058.01,0.35,34917,10075.91,null,10075.91,"True","Yes",null,null,0,0,16975,41975.01,0.35,16975,3807.56,null,3807.56,"True","Yes",null,0,0,17325,42842.01,0.35,17325,3885.74,null,3885.74,"True","Yes",null,0,0,13925,17596.009999999998,0.32,13925,2772.62,null,2772.62,"True","Yes",null,0,0,14073,17781.009999999998,0.32,14073,2800.32,null,2800.3199999999997,"True","Yes",null,0,0,14073,17781.009999999998,0.32,14073,2800.32,null,2800.3199999999997,"True","Yes",null,null,0,0,14533,18358.009999999998,0.32,14533,2887.14,null,2887.14,"True","Yes",null,null,0,0,14533,18358.009999999998,0.32,14533,2887.14,null,2887.14,"True","Yes",null,null,0,0,15613,19708.009999999998,0.32,15613,3092.04,null,3092.04,"True","Yes",null,null,0,0,15613,19708.009999999998,0.32,15613,3092.04,null,3092.04,"True","Yes",null,null,0,0,16496,20810,0.32,16496,3259.26,null,3259.26,"True","Yes",null,null,0,0,16496,20810.009999999998,0.32,16496,3259.26,null,3259.26,"True","Yes",null,0,0,16975,21410,0.32,16975,3349.94,null,3349.94,"True","Yes",null,null,0,0,16975,21410,0.32,16975,3349.94,null,3349.94,"True","Yes",null,0,0,17440,21977,0.32,17440,3418.7799999999997,null,3418.7799999999997,"True","Yes",null,null,0,0,17440,21977,0.32,17440,3418.7799999999997,null,3418.7799999999997,"True","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"s\",IF(AL2>2976,(AL2-2976)*0.37+675.01,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AM2>2976,(AM2-2976)*0.37+675.01,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AO2>2871,(AO2-2871)*0.37+651.2,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AP2>2871,(AP2-2871)*0.37+651.2,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AR2>2758,(AR2-2758)*0.37+625.41,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AS2>2758,(AS2-2758)*0.37+625.41,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AU2>2317,(AU2-2317)*0.37+532.22,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AV2>2317,(AV2-2317)*0.37+532.22,0),0)","v":0},null,{"$f":"IF(B4=\"s\",IF(AX2>2317,(AX2-2317)*0.37+532.22,0),0)","v":0},{"$f":"IF(B8=\"s\",IF(AY2>2317,(AY2-2317)*0.37+532.22,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,14492,31308.01,0.33,14492,3485.69,null,3485.6900000000005,"True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(GO$2>GQ11,((GO$2-GT11)*GS11)+GU11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(GP$2>GQ11,((GP$2-GT11)*GS11)+GU11,0),0)","v":0},33517,null,0.39600000000000002,33517,9680.5,null,9680.5,"True",null,{"$f":"IF($B$4=\"s\",IF(GZ$2>HB11,((GZ$2-HE11)*HD11)+HF11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(HA$2>HB11,((HA$2-HE11)*HD11)+HF11,0),0)","v":0},34083,null,0.39600000000000002,34083,9842.99,null,9842.9900000000016,"True",null,{"$f":"IF($B$4=\"s\",IF(HK$2>HM11,((HK$2-HP11)*HO11)+HQ11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(HL$2>HM11,((HL$2-HP11)*HO11)+HQ11,0),0)","v":0},34625,null,0.39600000000000002,34625,9999.6200000000008,null,9999.6200000000008,"True","Yes",null,{"$f":"IF($B$4=\"s\",IF(HW$2>HY11,((HW$2-IB11)*IA11)+IC11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(HX$2>HY11,((HX$2-IB11)*IA11)+IC11,0),0)","v":0},34775,null,0.39600000000000002,34775,10044.15,null,10044.150000000001,"True","Yes",null,null,{"$f":"IF($B$4=\"s\",IF(IJ$2>IL11,((IJ$2-IO11)*IN11)+IP11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(IK$2>IL11,((IK$2-IO11)*IN11)+IP11,0),0)","v":0},35058,null,0.39600000000000002,35058,10125.26,null,10125.26,"True","Yes",null,null,{"$f":"IF($B$4=\"s\",IF(IW$2>IY11,((IW$2-JB11)*JA11)+JC11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(IX$2>IY11,((IX$2-JB11)*JA11)+JC11,0),0)","v":0},41975,null,0.37,41975,12557.56,null,12557.56,"True","Yes",null,{"$f":"IF($B$4=\"s\",IF(JI$2>JK11,((JI$2-JN11)*JM11)+JO11,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(JJ$2>JK11,((JJ$2-JN11)*JM11)+JO11,0),0)","v":0},42842,null,0.37,42842,12816.69,null,12816.689999999999,"True","Yes",null,0,0,17596,43517.01,0.35,17596,3947.34,null,3947.34,"True","Yes",null,0,0,17781,43963.01,0.35,17781,3986.88,null,3986.88,"True","Yes",null,0,0,17781,43963.01,0.35,17781,3986.88,null,3986.88,"True","Yes",null,null,0,0,18358,45354.01,0.35,18358,4111.1400000000003,null,4111.1399999999994,"True","Yes",null,null,0,0,18358,45354.01,0.35,18358,4111.1400000000003,null,4111.1399999999994,"True","Yes",null,null,0,0,19708,48615.01,0.35,19708,4402.4399999999996,null,4402.4400000000005,"True","Yes",null,null,0,0,19708,48615.01,0.35,19708,4402.4399999999996,null,4402.4400000000005,"True","Yes",null,null,0,0,20810,51279,0.35,20810,4639.74,null,4639.74,"True","Yes",null,null,0,0,20810,51279.01,0.35,20810,4639.74,null,4639.74,"True","Yes",null,0,0,21410,52729,0.35,21410,4769.1400000000003,null,4769.1400000000003,"True","Yes",null,null,0,0,21410,52729,0.35,21410,4769.1400000000003,null,4769.1400000000003,"True","Yes",null,0,0,21977,54008,0.35,21977,4870.62,null,4870.62,"True","Yes",null,null,0,0,21977,54008,0.35,21977,4870.62,null,4870.62,"True","Yes"]
[null,null,"Mom Mar. Tax","Dad Mar. Tax","Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"s\",IF(FH$2>FJ12,((FH$2-FM12)*FL12)+FN12,0),0)","v":0},{"$f":"IF($B$8=\"s\",IF(FI$2>FJ12,((FI$2-FM12)*FL12)+FN12,0),0)","v":0},31308,null,0.35,31308,9034.9699999999993,null,9034.9700000000012,"True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,43517,99999999999.990005,0.37,43517,13019.69,null,13019.689999999999,"True","Yes",null,0,0,43963,99999999999.990005,0.37,43963,13150.58,null,13150.579999999998,"True","Yes",null,0,0,43963,99999999999.990005,0.37,43963,13150.58,null,13150.579999999998,"True","Yes",null,null,0,0,45354,99999999999.990005,0.37,45354,13559.74,null,13559.739999999998,"True","Yes",null,null,0,0,45354,99999999999.990005,0.37,45354,13559.74,null,13559.739999999998,"True","Yes",null,null,0,0,48615,99999999999.990005,0.37,48615,14519.89,null,14519.89,"True","Yes",null,null,0,0,48615,99999999999.990005,0.37,48615,14519.89,null,14519.89,"True","Yes",null,null,0,0,51279,99999999999.990005,0.37,51279,15303.89,null,15303.89,"True","Yes",null,null,0,0,51279,99999999999.990005,0.37,51279,15303.89,null,15303.89,"True","Yes",null,0,0,52729,99999999999.990005,0.37,52729,15730.79,null,15730.79,"True","Yes",null,null,0,0,52729,99999999999.990005,0.37,52729,15730.79,null,15730.79,"True","Yes",null,0,0,54008,99999999999.990005,0.37,54008,16081.469999999998,null,16081.469999999998,"True","Yes",null,null,0,0,54008,99999999999.990005,0.37,54008,16081.469999999998,null,16081.469999999998,"True","Yes"]
[null,null,{"$f":"IF(B4=\"m\",IF(AND(C2>538,C2<3896.01),(C2-538)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(D2>538,D2<3896.01),(D2-538)*0.15,0),0)","v":0},{"$f":"IF(B4=\"m\",IF(AND(E2>538,E2<3788.01),(E2-538)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(F2>538,F2<3788.01),(F2-538)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(H2>535,H2<3688.01),(H2-535)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(I2>535,I2<3688.01),(I2-535)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(K2>533,K2<3588.01),(K2-533)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(L2>533,L2<3588.01),(L2-533)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(N2>529,N2<3492.01),(N2-529)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(O2>529,O2<3492.01),(O2-529)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(Q2>517,Q2<3396.01),(Q2-517)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(R2>517,R2<3396.01),(R2-517)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(T2>500,T2<3292.01),(T2-500)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(U2>500,U2<3292.01),(U2-500)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(W2>296,W2<3129.01),(W2-296)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(X2>296,X2<3129.01),(X2-296)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(Z2>283,Z2<2988.01),(Z2-283)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AA2>283,AA2<2988.01),(AA2-283)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AC2>267,AC2<2846.01),(AC2-267)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AD2>267,AD2<2846.01),(AD2-267)*0.15,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AF2>155,AF2<405.01),(AF2-155)*0.11,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AG2>155,AG2<405.01),(AG2-155)*0.11,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AI2>155,AI2<405.01),(AI2-155)*0.11,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AJ2>155,AJ2<405.01),(AJ2-155)*0.11,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AL2>217,AL2<863.01),(AL2-217)*0.12,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>217,AM2<863.01),(AM2-217)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>208,AO2<833.01),(AO2-208)*0.12,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>208,AP2<833.01),(AP2-208)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>200,AR2<800.01),(AR2-200)*0.12,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>200,AS2<800.01),(AS2-200)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>200,AU2<506.01),(AU2-200)*0.12,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>200,AV2<506.01),(AV2-200)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>200,AX2<506.01),(AX2-200)*0.12,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>200,AY2<506.01),(AY2-200)*0.12,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(BA2>538,BA2<3958.01),(BA2-538)*0.15,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(BB2>538,BB2<3958.01),(BB2-538)*0.15,0),0)","v":0},null,{"$f":"IF($B4=\"m\",IF(AND(BD2>538,BD2<4033.01),(BD2-538)*0.15,0),0)","v":0},{"$f":"IF($B8=\"m\",IF(AND(BE2>538,BE2<4033.01),(BE2-538)*0.15,0),0)","v":0},null,{"$f":"IF($B$4=\"m\",IF(AND($BG$2>BI13,$BG$2<BJ13),($BG$2-BL13)*BK13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND($BH$2>BI13,$BH$2<BJ13),($BH$2-BL13)*BK13,0),0)","v":0},538,4158.01,0.15,538,null,{"$f":"IF($B$4=\"m\",IF(AND(BN$2>BP13,BN$2<BQ13),((BN$2-BS13)*BR13)+BT13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BO$2>BP13,BO$2<BQ13),((BO$2-BS13)*BR13)+BT13,0),0)","v":0},538,4158.01,0.15,{"$f":"BP13","v":538},null,null,{"$f":"IF($B$4=\"m\",IF(AND(BV$2>BX13,BV$2<BY13),((BV$2-CA13)*BZ13)+CB13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BW$2>BX13,BW$2<BY13),((BW$2-CA13)*BZ13)+CB13,0),0)","v":0},538,{"$f":"BX14+0.01","v":1538.01},0.1,{"$f":"BX13","v":538},null,null,{"$f":"IF($B$4=\"m\",IF(AND(CD$2>CF13,CD$2<CG13),((CD$2-CI13)*CH13)+CJ13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CE$2>CF13,CE$2<CG13),((CE$2-CI13)*CH13)+CJ13,0),0)","v":0},538,{"$f":"CF14+0.01","v":1538.01},0.1,{"$f":"CF13","v":538},null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(CM$2>CO13,CM$2<CP13),((CM$2-CR13)*CQ13)+CS13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CN$2>CO13,CN$2<CP13),((CN$2-CR13)*CQ13)+CS13,0),0)","v":0},667,{"$f":"CO14+0.01","v":1858.01},0.1,{"$f":"CO13","v":667},null,null,{"$f":"IF($B$4=\"m\",IF(AND(CU$2>CW13,CU$2<CX13),((CU$2-CZ13)*CY13)+DA13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CV$2>CW13,CV$2<CX13),((CV$2-CZ13)*CY13)+DA13,0),0)","v":0},667,{"$f":"CW14+0.01","v":1858.01},0.1,{"$f":"CW13","v":667},null,null,{"$f":"IF($B$4=\"m\",IF(AND(DC$2>DE13,DC$2<DF13),((DC$2-DH13)*DG13)+DI13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DD$2>DE13,DD$2<DF13),((DD$2-DH13)*DG13)+DI13,0),0)","v":0},667,{"$f":"DE14+0.01","v":1883.01},0.1,{"$f":"DE13","v":667},null,null,{"$f":"IF($B$4=\"m\",IF(AND(DK$2>DM13,DK$2<DN13),((DK$2-DP13)*DO13)+DQ13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DL$2>DM13,DL$2<DN13),((DL$2-DP13)*DO13)+DQ13,0),0)","v":0},667,{"$f":"DM14+0.01","v":1908.01},0.1,{"$f":"DM13","v":667},null,null,{"$f":"IF($B$4=\"m\",IF(AND(DS$2>DU13,DS$2<DV13),((DS$2-DX13)*DW13)+DY13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DT$2>DU13,DT$2<DV13),((DT$2-DX13)*DW13)+DY13,0),0)","v":0},667,{"$f":"DU14+0.01","v":1946.01},0.1,{"$f":"DU13","v":667},null,null,{"$f":"IF($B$4=\"m\",IF(AND(EA$2>EC13,EA$2<ED13),((EA$2-EF13)*EE13)+EG13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EB$2>EC13,EB$2<ED13),((EB$2-EF13)*EE13)+EG13,0),0)","v":0},667,{"$f":"EC14+0.01","v":1963.01},0.1,{"$f":"EC13","v":667},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(EL$2>EN13,EL$2<EO13),((EL$2-EQ13)*EP13)+ER13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EM$2>EN13,EM$2<EO13),((EM$2-EQ13)*EP13)+ER13,0),0)","v":0},667,{"$f":"EN14+0.01","v":1996.01},0.1,{"$f":"EN13","v":667},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(EW$2>EY13,EW$2<EZ13),((EW$2-FB13)*FA13)+FC13,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EX$2>EY13,EX$2<EZ13),((EX$2-FB13)*FA13)+FC13,0),0)","v":0},1313,{"$f":"EY14+0.01","v":2038.01},0.1,{"$f":"EY13","v":1313}]
["Mom's WH",{"$f":"SUM(C21:EX21)+SUM(FH25:PQ25)","v":109.62040000000002},{"$f":"IF(B4=\"m\",IF(AND(C2>3896,C2<8038.01),(C2-3896)*0.28+503.7,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(D2>3896,D2<8038.01),(D2-3896)*0.28+503.7,0),0)","v":0},{"$f":"IF(B4=\"m\",IF(AND(E2>3788,E2<7738.01),(E2-3788)*0.28+487.5,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(F2>3788,F2<7738.01),(F2-3788)*0.28+487.5,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(H2>3688,H2<7476.01),(H2-3688)*0.28+472.95,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(I2>3688,I2<7476.01),(I2-3688)*0.28+472.95,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(K2>3588,K2<7213.01),(K2-3588)*0.28+458.25,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(L2>3588,L2<7213.01),(L2-3588)*0.28+458.25,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(N2>3492,N2<6958.01),(N2-3492)*0.28+444.45,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(O2>3492,O2<6958.01),(O2-3492)*0.28+444.45,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(Q2>3396,Q2<6771.01),(Q2-3396)*0.28+431.85,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(R2>3396,R2<6771.01),(R2-3396)*0.28+431.85,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(T2>3292,T2<6558.01),(T2-3292)*0.28+418.8,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(U2>3292,U2<6558.01),(U2-3292)*0.28+418.8,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(W2>3129,W2<7142.01),(W2-3129)*0.28+424.95,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(X2>3129,X2<7142.01),(X2-3129)*0.28+424.95,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(Z2>2988,Z2<6817.01),(Z2-2988)*0.28+405.75,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AA2>2988,AA2<6817.01),(AA2-2988)*0.28+405.75,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AC2>2846,AC2<6504.01),(AC2-2846)*0.28+386.85,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AD2>2846,AD2<6504.01),(AD2-2846)*0.28+386.85,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AF2>405,AF2<2488.01),(AF2-405)*0.15+27.5,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AG2>405,AG2<2488.01),(AG2-405)*0.15+27.5,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AI2>405,AI2<2488.01),(AI2-405)*0.15+27.5,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AJ2>405,AJ2<2488.01),(AJ2-405)*0.15+27.5,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AL2>863,AL2<1723.01),(AL2-863)*0.17+77.52,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>863,AM2<1723.01),(AM2-863)*0.17+77.52,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>833,AO2<1663.01),(AO2-833)*0.17+75,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>833,AP2<1663.01),(AP2-833)*0.17+75,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>800,AR2<1598.01),(AR2-800)*0.17+72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>800,AS2<1598.01),(AS2-800)*0.17+72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>506,AU2<998.01),(AU2-506)*0.16+36.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>506,AV2<998.01),(AV2-506)*0.16+36.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>506,AX2<998.01),(AX2-506)*0.16+36.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>506,AY2<998.01),(AY2-506)*0.16+36.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(BA2>3958,BA2<8208.01),(BA2-3958)*0.28+513,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(BB2>3958,BB2<8208.01),(BB2-3958)*0.28+513,0),0)","v":0},null,{"$f":"IF($B4=\"m\",IF(AND(BD2>4033,BD2<8417.01),(BD2-4033)*0.28+524.25,0),0)","v":0},{"$f":"IF($B8=\"m\",IF(AND(BE2>4033,BE2<8417.01),(BE2-4033)*0.28+524.25,0),0)","v":0},null,{"$f":"IF($B$4=\"m\",IF(AND($BG$2>BI14,$BG$2<BJ14),($BG$2-BL14)*BK14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND($BH$2>BI14,$BH$2<BJ14),($BH$2-BL14)*BK14,0),0)","v":0},4158,8767.01,0.28000000000000003,2218.71,null,{"$f":"IF($B$4=\"m\",IF(AND(BN$2>BP14,BN$2<BQ14),((BN$2-BS14)*BR14)+BT14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BO$2>BP14,BO$2<BQ14),((BO$2-BS14)*BR14)+BT14,0),0)","v":0},4158,8767.01,0.27,{"$f":"BP14","v":4158},543,null,{"$f":"IF($B$4=\"m\",IF(AND(BV$2>BX14,BV$2<BY14),((BV$2-CA14)*BZ14)+CB14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BW$2>BX14,BW$2<BY14),((BW$2-CA14)*BZ14)+CB14,0),0)","v":0},1538,{"$f":"BX15+0.01","v":4296.01},0.15,{"$f":"BX14","v":1538},100,null,{"$f":"IF($B$4=\"m\",IF(AND(CD$2>CF14,CD$2<CG14),((CD$2-CI14)*CH14)+CJ14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CE$2>CF14,CE$2<CG14),((CE$2-CI14)*CH14)+CJ14,0),0)","v":0},1538,{"$f":"CF15+0.01","v":4363.01},0.15,1538,100,null,null,{"$f":"IF($B$4=\"m\",IF(AND(CM$2>CO14,CM$2<CP14),((CM$2-CR14)*CQ14)+CS14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CN$2>CO14,CN$2<CP14),((CN$2-CR14)*CQ14)+CS14,0),0)","v":0},1858,{"$f":"CO15+0.01","v":5396.01},0.15,1858,119.1,null,{"$f":"IF($B$4=\"m\",IF(AND(CU$2>CW14,CU$2<CX14),((CU$2-CZ14)*CY14)+DA14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CV$2>CW14,CV$2<CX14),((CV$2-CZ14)*CY14)+DA14,0),0)","v":0},1858,{"$f":"CW15+0.01","v":5396.01},0.15,1858,119.1,null,{"$f":"IF($B$4=\"m\",IF(AND(DC$2>DE14,DC$2<DF14),((DC$2-DH14)*DG14)+DI14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DD$2>DE14,DD$2<DF14),((DD$2-DH14)*DG14)+DI14,0),0)","v":0},1883,{"$f":"DE15+0.01","v":5517.01},0.15,1883,121.6,null,{"$f":"IF($B$4=\"m\",IF(AND(DK$2>DM14,DK$2<DN14),((DK$2-DP14)*DO14)+DQ14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DL$2>DM14,DL$2<DN14),((DL$2-DP14)*DO14)+DQ14,0),0)","v":0},1908,{"$f":"DM15+0.01","v":5670.01},0.15,1908,124.1,null,{"$f":"IF($B$4=\"m\",IF(AND(DS$2>DU14,DS$2<DV14),((DS$2-DX14)*DW14)+DY14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DT$2>DU14,DT$2<DV14),((DT$2-DX14)*DW14)+DY14,0),0)","v":0},1946,{"$f":"DU15+0.01","v":5892.01},0.15,1946,127.9,null,{"$f":"IF($B$4=\"m\",IF(AND(EA$2>EC14,EA$2<ED14),((EA$2-EF14)*EE14)+EG14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EB$2>EC14,EB$2<ED14),((EB$2-EF14)*EE14)+EG14,0),0)","v":0},1963,{"$f":"EC15+0.01","v":6013.01},0.15,1963,129.6,null,{"$f":"EE13*(EC14-EF13)+EG13","v":129.6},{"$f":"IF(EI14=EG14,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EL$2>EN14,EL$2<EO14),((EL$2-EQ14)*EP14)+ER14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EM$2>EN14,EM$2<EO14),((EM$2-EQ14)*EP14)+ER14,0),0)","v":0},1996,{"$f":"EN15+0.01","v":6304.01},0.15,1996,132.9,null,{"$f":"EP13*(EN14-EQ13)+ER13","v":132.9},{"$f":"IF(ET14=ER14,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EW$2>EY14,EW$2<EZ14),((EW$2-FB14)*FA14)+FC14,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EX$2>EY14,EX$2<EZ14),((EX$2-FB14)*FA14)+FC14,0),0)","v":0},2038,{"$f":"EY15+0.01","v":6304.01},0.15,2038,72.5,null,{"$f":"FA13*(EY14-FB13)+FC13","v":72.5},{"$f":"IF(FE14=FC14,\"True\",\"False\")","v":"True"},null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax",null,null,null,null,null,null,null,null,null,null,null,"Mom Mar. Tax","Dad Mar. Tax"]
["Dad's WH",{"$f":"SUM(C22:EX22)+SUM(FI26:PR26)","v":152.58040000000003},{"$f":"IF(B4=\"m\",IF(AND(C2>8038,C2<13363.01),(C2-8038)*0.31+1663.46,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(D2>8038,D2<13363.01),(D2-8038)*0.31+1663.46,0),0)","v":0},{"$f":"IF(B4=\"m\",IF(AND(E2>7738,E2<13000.01),(E2-7738)*0.31+1593.5,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(F2>7738,F2<13000.01),(F2-7738)*0.31+1593.5,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(H2>7476,H2<12654.01),(H2-7476)*0.31+1532.75,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(I2>7476,I2<12654.01),(I2-7476)*0.31+1532.75,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(K2>7213,K2<12304.01),(K2-7213)*0.31+1473.25,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(L2>7213,L2<12304.01),(L2-7213)*0.31+1473.25,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(N2>6958,N2<11992.01),(N2-6958)*0.31+1414.93,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(O2>6958,O2<11992.01),(O2-6958)*0.31+1414.93,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(Q2>6771,(Q2-6771)*0.31+1376.85,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(R2>6771,(R2-6771)*0.31+1376.85,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(T2>6558,(T2-6558)*0.31+1333.28,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(U2>6558,(U2-6558)*0.31+1333.28,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(W2>7142,(W2-7142)*0.31+1548.59,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(X2>7142,(X2-7142)*0.31+1548.59,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(Z2>6817,Z2<16718.01),(Z2-6817)*0.33+1477.87,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AA2>6817,AA2<16718.01),(AA2-6817)*0.33+1477.87,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AC2>6504,AC2<16010.01),(AC2-6504)*0.33+1411.09,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AD2>6504,AD2<16010.01),(AD2-6504)*0.33+1411.09,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AF2>2488,AF2<3905.01),(AF2-2488)*0.28+339.95,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AG2>2488,AG2<3905.01),(AG2-2488)*0.28+339.95,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AI2>2488,AI2<3905.01),(AI2-2488)*0.28+339.95,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AJ2>2488,AJ2<3905.01),(AJ2-2488)*0.28+339.95,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AL2>1723,AL2<2123.01),(AL2-1723)*0.22+223.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>1723,AM2<2123.01),(AM2-1723)*0.22+223.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>1663,AO2<2047.01),(AO2-1663)*0.22+216.1,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>1663,AP2<2047.01),(AP2-1663)*0.22+216.1,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>1598,AR2<1967.01),(AR2-1598)*0.22+207.66,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>1598,AS2<1967.01),(AS2-1598)*0.22+207.66,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>998,AU2<1545.01),(AU2-998)*0.19+115.44,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>998,AV2<1545.01),(AV2-998)*0.19+115.44,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>998,AX2<1545.01),(AX2-998)*0.19+115.44,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>998,AY2<1545.01),(AY2-998)*0.19+115.44,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(BA2>8208,BA2<13583.01),(BA2-8208)*0.31+1703,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(BB2>8208,BB2<13583.01),(BB2-8208)*0.31+1703,0),0)","v":0},null,{"$f":"IF($B4=\"m\",IF(AND(BD2>8417,BD2<13833.01),(BD2-8417)*0.31+1751.77,0),0)","v":0},{"$f":"IF($B8=\"m\",IF(AND(BE2>8417,BE2<13833.01),(BE2-8417)*0.31+1751.77,0),0)","v":0},null,{"$f":"IF($B$4=\"m\",IF(AND($BG$2>BI15,$BG$2<BJ15),($BG$2-BL15)*BK15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND($BH$2>BI15,$BH$2<BJ15),($BH$2-BL15)*BK15,0),0)","v":0},8767,14267.01,0.31,2852.42,null,{"$f":"IF($B$4=\"m\",IF(AND(BN$2>BP15,BN$2<BQ15),((BN$2-BS15)*BR15)+BT15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BO$2>BP15,BO$2<BQ15),((BO$2-BS15)*BR15)+BT15,0),0)","v":0},8767,14267.01,0.3,{"$f":"BP15","v":8767},1787.43,null,{"$f":"IF($B$4=\"m\",IF(AND(BV$2>BX15,BV$2<BY15),((BV$2-CA15)*BZ15)+CB15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BW$2>BX15,BW$2<BY15),((BW$2-CA15)*BZ15)+CB15,0),0)","v":0},4296,{"$f":"BX16+0.01","v":9142.01},0.27,{"$f":"BX15","v":4296},513.70000000000005,null,{"$f":"IF($B$4=\"m\",IF(AND(CD$2>CF15,CD$2<CG15),((CD$2-CI15)*CH15)+CJ15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CE$2>CF15,CE$2<CG15),((CE$2-CI15)*CH15)+CJ15,0),0)","v":0},4363,{"$f":"CF16+0.01","v":9317.01},0.27,4363,523.75,null,null,{"$f":"IF($B$4=\"m\",IF(AND(CM$2>CO15,CM$2<CP15),((CM$2-CR15)*CQ15)+CS15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CN$2>CO15,CN$2<CP15),((CN$2-CR15)*CQ15)+CS15,0),0)","v":0},5396,{"$f":"CO16+0.01","v":9838.01},0.25,5396,649.79999999999995,null,{"$f":"IF($B$4=\"m\",IF(AND(CU$2>CW15,CU$2<CX15),((CU$2-CZ15)*CY15)+DA15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CV$2>CW15,CV$2<CX15),((CV$2-CZ15)*CY15)+DA15,0),0)","v":0},5396,{"$f":"CW16+0.01","v":9838.01},0.25,5396,649.79999999999995,null,{"$f":"IF($B$4=\"m\",IF(AND(DC$2>DE15,DC$2<DF15),((DC$2-DH15)*DG15)+DI15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DD$2>DE15,DD$2<DF15),((DD$2-DH15)*DG15)+DI15,0),0)","v":0},5517,{"$f":"DE16+0.01","v":10063.01},0.25,5517,666.7,null,{"$f":"IF($B$4=\"m\",IF(AND(DK$2>DM15,DK$2<DN15),((DK$2-DP15)*DO15)+DQ15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DL$2>DM15,DL$2<DN15),((DL$2-DP15)*DO15)+DQ15,0),0)","v":0},5670,{"$f":"DM16+0.01","v":10575.01},0.25,5670,688.4,null,{"$f":"IF($B$4=\"m\",IF(AND(DS$2>DU15,DS$2<DV15),((DS$2-DX15)*DW15)+DY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DT$2>DU15,DT$2<DV15),((DT$2-DX15)*DW15)+DY15,0),0)","v":0},5892,{"$f":"DU16+0.01","v":11150.01},0.25,5892,719.8,null,{"$f":"IF($B$4=\"m\",IF(AND(EA$2>EC15,EA$2<ED15),((EA$2-EF15)*EE15)+EG15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EB$2>EC15,EB$2<ED15),((EB$2-EF15)*EE15)+EG15,0),0)","v":0},6013,{"$f":"EC16+0.01","v":11488.01},0.25,6013,737.1,null,{"$f":"EE14*(EC15-EF14)+EG14","v":737.1},{"$f":"IF(EI15=EG15,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EL$2>EN15,EL$2<EO15),((EL$2-EQ15)*EP15)+ER15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EM$2>EN15,EM$2<EO15),((EM$2-EQ15)*EP15)+ER15,0),0)","v":0},6304,{"$f":"EN16+0.01","v":12067.01},0.25,6304,779.1,null,{"$f":"EP14*(EN15-EQ14)+ER14","v":779.09999999999991},{"$f":"IF(ET15=ER15,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EW$2>EY15,EW$2<EZ15),((EW$2-FB15)*FA15)+FC15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EX$2>EY15,EX$2<EZ15),((EX$2-FB15)*FA15)+FC15,0),0)","v":0},6304,{"$f":"EY16+0.01","v":9844.01},0.25,6304,712.4,null,{"$f":"FA14*(EY15-FB14)+FC14","v":712.4},{"$f":"IF(FE15=FC15,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(FH$2>FJ15,FH$2<FK15),((FH$2-FM15)*FL15)+FN15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FI$2>FJ15,FI$2<FK15),((FI$2-FM15)*FL15)+FN15,0),0)","v":0},1146,{"$f":"FJ16+0.01","v":2042.01},{"$f":"FL5","v":0.1},{"$f":"FJ15","v":1146},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(FS$2>FU15,FS$2<FV15),((FS$2-FX15)*FW15)+FY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FT$2>FU15,FT$2<FV15),((FT$2-FX15)*FW15)+FY15,0),0)","v":0},658,{"$f":"FU16+0.01","v":2075.0100000000002},{"$f":"FW5","v":0.1},{"$f":"FU15","v":658},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(GD$2>GF15,GD$2<GG15),((GD$2-GI15)*GH15)+GJ15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GE$2>GF15,GE$2<GG15),((GE$2-GI15)*GH15)+GJ15,0),0)","v":0},675,{"$f":"GF16+0.01","v":2125.0100000000002},{"$f":"GH5","v":0.1},{"$f":"GF15","v":675},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(GO$2>GQ15,GO$2<GR15),((GO$2-GT15)*GS15)+GU15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GP$2>GQ15,GP$2<GR15),((GP$2-GT15)*GS15)+GU15,0),0)","v":0},692,{"$f":"GQ16+0.01","v":2179.0100000000002},{"$f":"GS5","v":0.1},{"$f":"GQ15","v":692},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(GZ$2>HB15,GZ$2<HC15),((GZ$2-HE15)*HD15)+HF15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(HA$2>HB15,HA$2<HC15),((HA$2-HE15)*HD15)+HF15,0),0)","v":0},704,{"$f":"HB16+0.01","v":2217.0100000000002},{"$f":"HD5","v":0.1},{"$f":"HB15","v":704},null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(HK$2>HM15,HK$2<HN15),((HK$2-HP15)*HO15)+HQ15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(HL$2>HM15,HL$2<HN15),((HL$2-HP15)*HO15)+HQ15,0),0)","v":0},717,{"$f":"HM16+0.01","v":2254.0100000000002},0.1,{"$f":"HM15","v":717},null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(HW$2>HY15,HW$2<HZ15),((HW$2-IB15)*IA15)+IC15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(HX$2>HY15,HX$2<HZ15),((HX$2-IB15)*IA15)+IC15,0),0)","v":0},713,{"$f":"HY16+0.01","v":2258.0100000000002},0.1,{"$f":"HY15","v":713},null,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(IJ$2>IL15,IJ$2<IM15),((IJ$2-IO15)*IN15)+IP15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(IK$2>IL15,IK$2<IM15),((IK$2-IO15)*IN15)+IP15,0),0)","v":0},721,{"$f":"IL16+0.01","v":2275.0100000000002},0.1,{"$f":"IL15","v":721},null,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(IW$2>IY15,IW$2<IZ15),((IW$2-JB15)*JA15)+JC15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(IX$2>IY15,IX$2<IZ15),((IX$2-JB15)*JA15)+JC15,0),0)","v":0},963,{"$f":"IY16+0.01","v":2550.0100000000002},{"$f":"JA5","v":0.1},{"$f":"IY15","v":963},null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(JI$2>JK15,JI$2<JL15),((JI$2-JN15)*JM15)+JO15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(JJ$2>JK15,JJ$2<JL15),((JJ$2-JN15)*JM15)+JO15,0),0)","v":0},983,{"$f":"JK16+0.01","v":2600.0100000000002},{"$f":"JM5","v":0.1},{"$f":"JK15","v":983},null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(JU$2>JW15,JU$2<JX15),((JU$2-JZ15)*JY15)+KA15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(JV$2>JW15,JV$2<JX15),((JV$2-JZ15)*JY15)+KA15,0),0)","v":0},0,{"$f":"JW16+0.01","v":992.01},{"$f":"JY5","v":0},{"$f":"JW15","v":0},0,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(KG$2>KI15,KG$2<KJ15),((KG$2-KL15)*KK15)+KM15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(KH$2>KI15,KH$2<KJ15),((KH$2-KL15)*KK15)+KM15,0),0)","v":0},0,{"$f":"KI16+0.01","v":1017.01},{"$f":"KK5","v":0},{"$f":"KI15","v":0},0,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(KS$2>KU15,KS$2<KV15),((KS$2-KX15)*KW15)+KY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(KT$2>KU15,KT$2<KV15),((KT$2-KX15)*KW15)+KY15,0),0)","v":0},0,{"$f":"KU16+0.01","v":1017.01},{"$f":"KW5","v":0},{"$f":"KU15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(LF$2>LH15,LF$2<LI15),((LF$2-LK15)*LJ15)+LL15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(LG$2>LH15,LG$2<LI15),((LG$2-LK15)*LJ15)+LL15,0),0)","v":0},0,{"$f":"LH16+0.01","v":1083.01},{"$f":"LJ5","v":0},{"$f":"LH15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(LS$2>LU15,LS$2<LV15),((LS$2-LX15)*LW15)+LY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(LT$2>LU15,LT$2<LV15),((LT$2-LX15)*LW15)+LY15,0),0)","v":0},0,{"$f":"LU16+0.01","v":1083.01},{"$f":"LW5","v":0},{"$f":"LU15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(MF$2>MH15,MF$2<MI15),((MF$2-MK15)*MJ15)+ML15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(MG$2>MH15,MG$2<MI15),((MG$2-MK15)*MJ15)+ML15,0),0)","v":0},0,{"$f":"MH16+0.01","v":1233.01},{"$f":"MJ5","v":0},{"$f":"MH15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(MS$2>MU15,MS$2<MV15),((MS$2-MX15)*MW15)+MY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(MT$2>MU15,MT$2<MV15),((MT$2-MX15)*MW15)+MY15,0),0)","v":0},0,{"$f":"MU16+0.01","v":1233.01},{"$f":"MW5","v":0},{"$f":"MU15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(NF$2>NH15,NF$2<NI15),((NF$2-NK15)*NJ15)+NL15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(NG$2>NH15,NG$2<NI15),((NG$2-NK15)*NJ15)+NL15,0),0)","v":0},0,1358,{"$f":"NJ5","v":0},{"$f":"NH15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(NS$2>NU15,NS$2<NV15),((NS$2-NX15)*NW15)+NY15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(NT$2>NU15,NT$2<NV15),((NT$2-NX15)*NW15)+NY15,0),0)","v":0},0,{"$f":"NU16+0.01","v":1358.01},{"$f":"NW5","v":0},{"$f":"NU15","v":0},0,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(OE$2>OG15,OE$2<OH15),((OE$2-OJ15)*OI15)+OK15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(OF$2>OG15,OF$2<OH15),((OF$2-OJ15)*OI15)+OK15,0),0)","v":0},0,1425,{"$f":"OI5","v":0},{"$f":"OG15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(OR$2>OT15,OR$2<OU15),((OR$2-OW15)*OV15)+OX15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(OS$2>OT15,OS$2<OU15),((OS$2-OW15)*OV15)+OX15,0),0)","v":0},0,1425,{"$f":"OV5","v":0},{"$f":"OT15","v":0},0,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(PD$2>PF15,PD$2<PG15),((PD$2-PI15)*PH15)+PJ15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(PE$2>PF15,PE$2<PG15),((PE$2-PI15)*PH15)+PJ15,0),0)","v":0},0,1608,{"$f":"PH5","v":0},{"$f":"PF15","v":0},0,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(AND(PQ$2>PS15,PQ$2<PT15),((PQ$2-PV15)*PU15)+PW15,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(PR$2>PS15,PR$2<PT15),((PR$2-PV15)*PU15)+PW15,0),0)","v":0},0,1608,{"$f":"PU5","v":0},{"$f":"PS15","v":0},0]
[null,null,{"$f":"IF(B4=\"m\",IF(AND(C2>13363,C2<23571.01),(C2-13363)*0.36+3314.21,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(D2>13363,D2<23571.01),(D2-13363)*0.36+3314.21,0),0)","v":0},{"$f":"IF(B4=\"m\",IF(AND(E2>13000,E2<22942.01),(E2-13000)*0.36+3224.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(F2>13000,F2<22942.01),(F2-13000)*0.36+3224.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(H2>12654,H2<22325.01),(H2-12654)*0.36+3138.86,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(I2>12654,I2<22325.01),(I2-12654)*0.36+3138.86,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(K2>12304,K2<21713.01),(K2-12304)*0.36+3051.46,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(L2>12304,L2<21713.01),(L2-12304)*0.36+3051.46,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(N2>11992,N2<21158.01),(N2-11992)*0.36+2975.47,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(O2>11992,O2<21158.01),(O2-11992)*0.36+2975.47,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"m\",IF(Z2>16718,(Z2-16718)*0.28+4745.2,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AA2>16718,(AA2-16718)*0.28+4745.2,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AC2>16010,(AC2-16010)*0.28+4548.07,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AD2>16010,(AD2-16010)*0.28+4548.07,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AF2>3905,AF2<7655.01),(AF2-3905)*0.35+736.71,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AG2>3905,AG2<7655.01),(AG2-3905)*0.35+736.71,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AI2>3905,AI2<7655.01),(AI2-3905)*0.35+736.71,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AJ2>3905,AJ2<7655.01),(AJ2-3905)*0.35+736.71,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AL2>2123,AL2<2598.01),(AL2-2123)*0.25+311.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>2123,AM2<2598.01),(AM2-2123)*0.25+311.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>2047,AO2<2507.01),(AO2-2047)*0.25+300.58,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>2047,AP2<2507.01),(AP2-2047)*0.25+300.58,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>1967,AR2<2408.01),(AR2-1967)*0.25+288.84,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>1967,AS2<2408.01),(AS2-1967)*0.25+288.84,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>1545,AU2<1967.01),(AU2-1545)*0.24+219.37,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>1545,AV2<1967.01),(AV2-1545)*0.24+219.37,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>1545,AX2<1967.01),(AX2-1545)*0.24+219.37,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>1545,AY2<1967.01),(AY2-1545)*0.24+219.37,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(BA2>13583,BA2<23967.01),(BA2-13583)*0.36+3369.25,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(BB2>13583,BB2<23967.01),(BB2-13583)*0.36+3369.25,0),0)","v":0},null,{"$f":"IF($B4=\"m\",IF(AND(BD2>13833,BD2<24408.01),(BD2-13833)*0.36+3430.73,0),0)","v":0},{"$f":"IF($B8=\"m\",IF(AND(BE2>13833,BE2<24408.01),(BE2-13833)*0.36+3430.73,0),0)","v":0},null,{"$f":"IF($B$4=\"m\",IF(AND($BG$2>BI16,$BG$2<BJ16),($BG$2-BL16)*BK16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND($BH$2>BI16,$BH$2<BJ16),($BH$2-BL16)*BK16,0),0)","v":0},14267,25171.01,0.36,4437.78,null,{"$f":"IF($B$4=\"m\",IF(AND(BN$2>BP16,BN$2<BQ16),((BN$2-BS16)*BR16)+BT16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BO$2>BP16,BO$2<BQ16),((BO$2-BS16)*BR16)+BT16,0),0)","v":0},14267,25171.01,0.35,{"$f":"BP16","v":14267},3437.43,null,{"$f":"IF($B$4=\"m\",IF(AND(BV$2>BX16,BV$2<BY16),((BV$2-CA16)*BZ16)+CB16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BW$2>BX16,BW$2<BY16),((BW$2-CA16)*BZ16)+CB16,0),0)","v":0},9142,{"$f":"BX17+0.01","v":14733.01},0.3,{"$f":"BX16","v":9142},1822.12,null,{"$f":"IF($B$4=\"m\",IF(AND(CD$2>CF16,CD$2<CG16),((CD$2-CI16)*CH16)+CJ16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CE$2>CF16,CE$2<CG16),((CE$2-CI16)*CH16)+CJ16,0),0)","v":0},9317,{"$f":"CF17+0.01","v":14967.01},0.3,9317,1861.33,null,null,{"$f":"IF($B$4=\"m\",IF(AND(CM$2>CO16,CM$2<CP16),((CM$2-CR16)*CQ16)+CS16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CN$2>CO16,CN$2<CP16),((CN$2-CR16)*CQ16)+CS16,0),0)","v":0},9838,{"$f":"CO17+0.01","v":15463.01},0.28000000000000003,9838,1760.3,null,{"$f":"IF($B$4=\"m\",IF(AND(CU$2>CW16,CU$2<CX16),((CU$2-CZ16)*CY16)+DA16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CV$2>CW16,CV$2<CX16),((CV$2-CZ16)*CY16)+DA16,0),0)","v":0},9838,{"$f":"CW17+0.01","v":15463.01},0.28000000000000003,9838,1760.3,null,{"$f":"IF($B$4=\"m\",IF(AND(DC$2>DE16,DC$2<DF16),((DC$2-DH16)*DG16)+DI16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DD$2>DE16,DD$2<DF16),((DD$2-DH16)*DG16)+DI16,0),0)","v":0},10063,{"$f":"DE17+0.01","v":15800.01},0.28000000000000003,10063,1803.2,null,{"$f":"IF($B$4=\"m\",IF(AND(DK$2>DM16,DK$2<DN16),((DK$2-DP16)*DO16)+DQ16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DL$2>DM16,DL$2<DN16),((DL$2-DP16)*DO16)+DQ16,0),0)","v":0},10575,{"$f":"DM17+0.01","v":16288.01},0.28000000000000003,10575,1914.65,null,{"$f":"IF($B$4=\"m\",IF(AND(DS$2>DU16,DS$2<DV16),((DS$2-DX16)*DW16)+DY16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DT$2>DU16,DT$2<DV16),((DT$2-DX16)*DW16)+DY16,0),0)","v":0},11150,{"$f":"DU17+0.01","v":16929.009999999998},0.28000000000000003,11150,2034.3,null,{"$f":"IF($B$4=\"m\",IF(AND(EA$2>EC16,EA$2<ED16),((EA$2-EF16)*EE16)+EG16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EB$2>EC16,EB$2<ED16),((EB$2-EF16)*EE16)+EG16,0),0)","v":0},11488,{"$f":"EC17+0.01","v":17308.009999999998},0.28000000000000003,11488,2105.85,null,{"$f":"EE15*(EC16-EF15)+EG15","v":2105.85},{"$f":"IF(EI16=EG16,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EL$2>EN16,EL$2<EO16),((EL$2-EQ16)*EP16)+ER16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EM$2>EN16,EM$2<EO16),((EM$2-EQ16)*EP16)+ER16,0),0)","v":0},12067,{"$f":"EN17+0.01","v":18050.009999999998},0.28000000000000003,12067,2219.85,null,{"$f":"EP15*(EN16-EQ15)+ER15","v":2219.85},{"$f":"IF(ET16=ER16,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EW$2>EY16,EW$2<EZ16),((EW$2-FB16)*FA16)+FC16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EX$2>EY16,EX$2<EZ16),((EX$2-FB16)*FA16)+FC16,0),0)","v":0},9844,{"$f":"EY17+0.01","v":18050.009999999998},0.28000000000000003,9844,1597.4,null,{"$f":"FA15*(EY16-FB15)+FC15","v":1597.4},{"$f":"IF(FE16=FC16,\"True\",\"False\")","v":"True"},null,0,0,2042,{"$f":"FJ17+0.01","v":6313.01},{"$f":"FL6","v":0.15},2042,89.6,null,{"$f":"FL15*(FJ16-FM15)+FN15","v":89.600000000000009},{"$f":"IF(FP16=FN16,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(FS$2>FU16,FS$2<FV16),((FS$2-FX16)*FW16)+FY16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FT$2>FU16,FT$2<FV16),((FT$2-FX16)*FW16)+FY16,0),0)","v":0},2075,{"$f":"FU17+0.01","v":6408.01},{"$f":"FW6","v":0.15},2075,141.69999999999999,null,{"$f":"FW15*(FU16-FX15)+FY15","v":141.70000000000002},{"$f":"IF(GA16=FY16,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(GD$2>GF16,GD$2<GG16),((GD$2-GI16)*GH16)+GJ16,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GE$2>GF16,GE$2<GG16),((GE$2-GI16)*GH16)+GJ16,0),0)","v":0},2125,{"$f":"GF17+0.01","v":6567.01},{"$f":"GH6","v":0.15},2125,145,null,{"$f":"GH15*(GF16-GI15)+GJ15","v":145},{"$f":"IF(GL16=GJ16,\"True\",\"False\")","v":"True"},null,0,0,2179,6733.01,{"$f":"GS6","v":0.15},2179,148.69999999999999,null,{"$f":"GS15*(GQ16-GT15)+GU15","v":148.70000000000002},{"$f":"IF(GW16=GU16,\"True\",\"False\")","v":"True"},null,0,0,2217,6854.01,{"$f":"HD6","v":0.15},2217,151.30000000000001,null,{"$f":"HD15*(HB16-HE15)+HF15","v":151.30000000000001},{"$f":"IF(HH16=HF16,\"True\",\"False\")","v":"True"},null,0,0,2254,6958.01,0.15,2254,153.69999999999999,null,{"$f":"HO15*(HM16-HP15)+HQ15","v":153.70000000000002},{"$f":"IF(HS16=HQ16,\"True\",\"False\")","v":"True"},null,null,0,0,2258,6988.01,0.15,2258,154.5,null,{"$f":"IA15*(HY16-IB15)+IC15","v":154.5},{"$f":"IF(IE16=IC16,\"True\",\"False\")","v":"True"},null,null,null,0,0,2275,7046.01,0.15,2275,155.4,null,{"$f":"IN15*(IL16-IO15)+IP15","v":155.4},{"$f":"IF(IR16=IP16,\"True\",\"False\")","v":"True"},null,null,null,0,0,2550,7413.01,0.12,2550,158.69999999999999,null,{"$f":"JA15*(IY16-JB15)+JC15","v":158.70000000000002},{"$f":"IF(JE16=JC16,\"True\",\"False\")","v":"True"},null,null,0,0,2600,7563.01,0.12,2600,161.69999999999999,null,{"$f":"JM15*(JK16-JN15)+JO15","v":161.70000000000002},{"$f":"IF(JQ16=JO16,\"True\",\"False\")","v":"True"},null,null,0,0,992,2638.01,0.1,{"$f":"JW16","v":992},0,null,{"$f":"JY15*(JW16-JZ15)+KA15","v":0},{"$f":"IF(KC16=KA16,\"True\",\"False\")","v":"True"},null,null,0,0,1017,2675.01,0.1,{"$f":"KI16","v":1017},0,null,{"$f":"KK15*(KI16-KL15)+KM15","v":0},{"$f":"IF(KO16=KM16,\"True\",\"False\")","v":"True"},null,null,0,0,1017,2675.01,0.1,{"$f":"KU16","v":1017},0,null,{"$f":"KW15*(KU16-KX15)+KY15","v":0},{"$f":"IF(LA16=KY16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1083,2796.01,0.1,{"$f":"LH16","v":1083},0,null,{"$f":"LJ15*(LH16-LK15)+LL15","v":0},{"$f":"IF(LN16=LL16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1083,2796.01,0.1,{"$f":"LU16","v":1083},0,null,{"$f":"LW15*(LU16-LX15)+LY15","v":0},{"$f":"IF(MA16=LY16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1233,3067.01,0.1,{"$f":"MH16","v":1233},0,null,{"$f":"MJ15*(MH16-MK15)+ML15","v":0},{"$f":"IF(MN16=ML16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1233,3067.01,0.1,{"$f":"MU16","v":1233},0,null,{"$f":"MW15*(MU16-MX15)+MY15","v":0},{"$f":"IF(NA16=MY16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1358,{"$f":"NH17+0.01","v":3292.01},0.1,{"$f":"NH16","v":1358},0,null,{"$f":"NJ15*(NH16-NK15)+NL15","v":0},{"$f":"IF(NN16=NL16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1358,3292.01,0.1,{"$f":"NU16","v":1358},0,null,{"$f":"NW15*(NU16-NX15)+NY15","v":0},{"$f":"IF(OA16=NY16,\"True\",\"False\")","v":"True"},null,null,0,0,1425,3413,0.1,{"$f":"OG16","v":1425},0,null,{"$f":"OI15*(OG16-OJ15)+OK15","v":0},{"$f":"IF(OM16=OK16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1425,3413,0.1,{"$f":"OT16","v":1425},0,null,{"$f":"OV15*(OT16-OW15)+OX15","v":0},{"$f":"IF(OZ16=OX16,\"True\",\"False\")","v":"True"},null,null,0,0,1608,3675,0.1,{"$f":"PF16","v":1608},{"$f":"PL16","v":0},null,{"$f":"PH15*(PF16-PI15)+PJ15","v":0},{"$f":"IF(PL16=PJ16,\"True\",\"False\")","v":"True"},null,null,null,0,0,1608,3675,0.1,{"$f":"PS16","v":1608},{"$f":"PY16","v":0},null,{"$f":"PU15*(PS16-PV15)+PW15","v":0},{"$f":"IF(PY16=PW16,\"True\",\"False\")","v":"True"}]
[null,null,{"$f":"IF(B4=\"m\",IF(C2>23571,(C2-23571)*0.396+6989.09,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(D2>23571,(D2-23571)*0.396+6989.09,0),0)","v":0},{"$f":"IF(B4=\"m\",IF(E2>22942,(E2-22942)*0.396+6803.84,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(F2>22942,(F2-22942)*0.396+6803.84,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(H2>22325,(H2-22325)*0.396+6620.42,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(I2>22325,(I2-22325)*0.396+6620.42,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(K2>21713,(K2-21713)*0.396+6438.7,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(L2>21713,(L2-21713)*0.396+6438.7,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(N2>21158,(N2-21158)*0.396+6275.23,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(O2>21158,(O2-21158)*0.396+6275.23,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"m\",IF(AF2>7655,(AF2-7655)*0.385+2049.21,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AG2>7655,(AG2-7655)*0.385+2049.21,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AI2>7655,(AI2-7655)*0.385+2049.21,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AJ2>7655,(AJ2-7655)*0.385+2049.21,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AL2>2598,AL2<3075.01),(AL2-2598)*0.28+430.47,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>2598,AM2<3075.01),(AM2-2598)*0.28+430.47,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>2507,AO2<2966.01),(AO2-2507)*0.28+415.58,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>2507,AP2<2966.01),(AP2-2507)*0.28+415.58,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>2408,AR2<2850.01),(AR2-2408)*0.28+399.09,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>2408,AS2<2850.01),(AS2-2408)*0.28+399.09,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>1967,AU2<2408.01),(AU2-1967)*0.27+320.65,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>1967,AV2<2408.01),(AV2-1967)*0.27+320.65,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>1967,AX2<2408.01),(AX2-1967)*0.27+320.65,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>1967,AY2<2408.01),(AY2-1967)*0.27+320.65,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(BA2>23967,(BA2-23967)*0.396+7107.49,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(BB2>23967,(BB2-23967)*0.396+7107.49,0),0)","v":0},null,{"$f":"IF($B4=\"m\",IF(BD2>24408,(BD2-24408)*0.396+7237.73,0),0)","v":0},{"$f":"IF($B8=\"m\",IF(BE2>24408,(BE2-24408)*0.396+7237.73,0),0)","v":0},null,{"$f":"IF($B$4=\"m\",IF($BG$2>BI17,($BG$2-BL17)*BK17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF($BH$2>BI17,($BH$2-BL17)*BK17,0),0)","v":0},25171,null,0.39600000000000002,6322.62,null,{"$f":"IF($B$4=\"m\",IF(BN$2>BP17,((BN$2-BS17)*BR17)+BT17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(BO$2>BP17,((BO$2-BS17)*BR17)+BT17,0),0)","v":0},25171,null,0.38600000000000001,{"$f":"BP17","v":25171},7253.83,null,{"$f":"IF($B$4=\"m\",IF(AND(BV$2>BX17,BV$2<BY17),((BV$2-CA17)*BZ17)+CB17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(BW$2>BX17,BW$2<BY17),((BW$2-CA17)*BZ17)+CB17,0),0)","v":0},14733,{"$f":"BX18+0.01","v":25992.01},0.35,{"$f":"BX17","v":14733},3499.42,null,{"$f":"IF($B$4=\"m\",IF(AND(CD$2>CF17,CD$2<CG17),((CD$2-CI17)*CH17)+CJ17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CE$2>CF17,CE$2<CG17),((CE$2-CI17)*CH17)+CJ17,0),0)","v":0},14967,{"$f":"CF18+0.01","v":26404.01},0.35,14967,3556.33,null,null,{"$f":"IF($B$4=\"m\",IF(AND(CM$2>CO17,CM$2<CP17),((CM$2-CR17)*CQ17)+CS17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CN$2>CO17,CN$2<CP17),((CN$2-CR17)*CQ17)+CS17,0),0)","v":0},15463,{"$f":"CO18+0.01","v":27175.01},0.33,15463,3335.3,null,{"$f":"IF($B$4=\"m\",IF(AND(CU$2>CW17,CU$2<CX17),((CU$2-CZ17)*CY17)+DA17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(CV$2>CW17,CV$2<CX17),((CV$2-CZ17)*CY17)+DA17,0),0)","v":0},15463,{"$f":"CW18+0.01","v":27175.01},0.33,15463,3335.3,null,{"$f":"IF($B$4=\"m\",IF(AND(DC$2>DE17,DC$2<DF17),((DC$2-DH17)*DG17)+DI17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DD$2>DE17,DD$2<DF17),((DD$2-DH17)*DG17)+DI17,0),0)","v":0},15800,{"$f":"DE18+0.01","v":27771.01},0.33,15800,3409.56,null,{"$f":"IF($B$4=\"m\",IF(AND(DK$2>DM17,DK$2<DN17),((DK$2-DP17)*DO17)+DQ17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DL$2>DM17,DL$2<DN17),((DL$2-DP17)*DO17)+DQ17,0),0)","v":0},16288,{"$f":"DM18+0.01","v":28629.01},0.33,16288,3514.29,null,{"$f":"IF($B$4=\"m\",IF(AND(DS$2>DU17,DS$2<DV17),((DS$2-DX17)*DW17)+DY17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(DT$2>DU17,DT$2<DV17),((DT$2-DX17)*DW17)+DY17,0),0)","v":0},16929,{"$f":"DU18+0.01","v":29750.01},0.33,16929,3652.42,null,{"$f":"IF($B$4=\"m\",IF(AND(EA$2>EC17,EA$2<ED17),((EA$2-EF17)*EE17)+EG17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EB$2>EC17,EB$2<ED17),((EB$2-EF17)*EE17)+EG17,0),0)","v":0},17308,{"$f":"EC18+0.01","v":30425.01},0.33,17308,3735.45,null,{"$f":"EE16*(EC17-EF16)+EG16","v":3735.45},{"$f":"IF(EI17=EG17,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EL$2>EN17,EL$2<EO17),((EL$2-EQ17)*EP17)+ER17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EM$2>EN17,EM$2<EO17),((EM$2-EQ17)*EP17)+ER17,0),0)","v":0},18050,{"$f":"EN18+0.01","v":31725.01},0.33,18050,3895.09,null,{"$f":"EP16*(EN17-EQ16)+ER16","v":3895.09},{"$f":"IF(ET17=ER17,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(EW$2>EY17,EW$2<EZ17),((EW$2-FB17)*FA17)+FC17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(EX$2>EY17,EX$2<EZ17),((EX$2-FB17)*FA17)+FC17,0),0)","v":0},18050,{"$f":"EY18+0.01","v":31725.01},0.33,18050,3895.08,null,{"$f":"FA16*(EY17-FB16)+FC16","v":3895.0800000000004},{"$f":"IF(FE17=FC17,\"True\",\"False\")","v":"True"},null,0,0,6313,7838.01,0.25,6313,730.25,null,{"$f":"FL16*(FJ17-FM16)+FN16","v":730.25},"True",null,{"$f":"IF($B$4=\"m\",IF(AND(FS$2>FU17,FS$2<FV17),((FS$2-FX17)*FW17)+FY17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FT$2>FU17,FT$2<FV17),((FT$2-FX17)*FW17)+FY17,0),0)","v":0},6408,{"$f":"FU18+0.01","v":12271.01},{"$f":"FW7","v":0.25},6408,791.65,null,{"$f":"FW16*(FU17-FX16)+FY16","v":791.64999999999986},{"$f":"IF(GA17=FY17,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(GD$2>GF17,GD$2<GG17),((GD$2-GI17)*GH17)+GJ17,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GE$2>GF17,GE$2<GG17),((GE$2-GI17)*GH17)+GJ17,0),0)","v":0},6567,{"$f":"GF18+0.01","v":12567.01},{"$f":"GH7","v":0.25},6567,811.3,null,{"$f":"GH16*(GF17-GI16)+GJ16","v":811.3},{"$f":"IF(GL17=GJ17,\"True\",\"False\")","v":"True"},null,0,0,6733,12892.01,{"$f":"GS7","v":0.25},6733,831.8,null,831.8,"True",null,0,0,6854,13108.01,{"$f":"HD7","v":0.25},6854,846.85,null,846.84999999999991,"True",null,0,0,6958,13317.01,0.25,6958,859.3,null,859.3,"True",null,null,0,0,6988,13371.01,0.25,6988,864,null,864,"True",null,null,null,0,0,7046,13479.01,0.25,7046,871.05,null,871.05,"True",null,null,null,0,0,7413,14713.01,0.22,7413,742.26,null,742.26,"True",null,null,0,0,7563,15017.01,0.22,7563,757.26,null,757.26,"True",null,null,0,0,2638,7679.01,0.12,2638,164.6,null,{"$f":"JY16*(JW17-JZ16)+KA16","v":164.60000000000002},"True",null,null,0,0,2675,7771.01,0.12,2675,165.8,null,{"$f":"KK16*(KI17-KL16)+KM16","v":165.8},"True",null,null,0,0,2675,7771.01,0.12,2675,165.8,null,{"$f":"KW16*(KU17-KX16)+KY16","v":165.8},"True",null,null,null,0,0,2796,8046.01,0.12,2796,171.3,null,{"$f":"LJ16*(LH17-LK16)+LL16","v":171.3},"True",null,null,null,0,0,2796,8046.01,0.12,2796,171.3,null,{"$f":"LW16*(LU17-LX16)+LY16","v":171.3},"True",null,null,null,0,0,3067,8688.01,0.12,3067,183.4,null,{"$f":"MJ16*(MH17-MK16)+ML16","v":183.4},"True",null,null,null,0,0,3067,8688.01,0.12,3067,183.4,null,{"$f":"MW16*(MU17-MX16)+MY16","v":183.4},"True",null,null,null,0,0,3292,9217.01,0.12,3292,193.4,null,{"$f":"NJ16*(NH17-NK16)+NL16","v":193.4},"True",null,null,null,0,0,3292,9217.01,0.12,3292,193.4,null,{"$f":"NW16*(NU17-NX16)+NY16","v":193.4},"True",null,null,0,0,3413,9504,0.12,3413,198.8,null,{"$f":"OI16*(OG17-OJ16)+OK16","v":198.8},"True",null,null,null,0,0,3413,9504,0.12,3413,198.8,null,{"$f":"OV16*(OT17-OW16)+OX16","v":198.8},"True",null,null,0,0,3675,10008,0.12,3675,{"$f":"PL17","v":206.70000000000002},null,{"$f":"PH16*(PF17-PI16)+PJ16","v":206.70000000000002},"True",null,null,null,0,0,3675,10008,0.12,3675,{"$f":"PY17","v":206.70000000000002},null,{"$f":"PU16*(PS17-PV16)+PW16","v":206.70000000000002},"True"]
[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,null,null,null,null,{"$f":"IF(B4=\"m\",IF(AND(AL2>3075,AL2<4028.01),(AL2-3075)*0.33+564.03,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AM2>3075,AM2<4028.01),(AM2-3075)*0.33+564.03,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AO2>2966,AO2<3885.01),(AO2-2966)*0.33+544.1,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AP2>2966,AP2<3885.01),(AP2-2966)*0.33+544.1,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AR2>2850,AR2<3733.01),(AR2-2850)*0.33+522.85,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AS2>2850,AS2<3733.01),(AS2-2850)*0.33+522.85,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AU2>2408,AU2<2850.01),(AU2-2408)*0.32+439.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AV2>2408,AV2<2850.01),(AV2-2408)*0.32+439.72,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AND(AX2>2408,AX2<2850.01),(AX2-2408)*0.32+439.72,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AND(AY2>2408,AY2<2850.01),(AY2-2408)*0.32+439.72,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(BV$2>BX18,((BV$2-CA18)*BZ18)+CB18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(BW$2>BX18,((BW$2-CA18)*BZ18)+CB18,0),0)","v":0},25992,null,0.38600000000000001,25992,7440.07,null,{"$f":"IF($B$4=\"m\",IF(CD$2>CF18,((CD$2-CI18)*CH18)+CJ18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(CE$2>CF18,((CE$2-CI18)*CH18)+CJ18,0),0)","v":0},26404,null,0.38600000000000001,26404,7559.28,null,null,{"$f":"IF($B$4=\"m\",IF(CM$2>CO18,((CM$2-CR18)*CQ18)+CS18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(CN$2>CO18,((CN$2-CR18)*CQ18)+CS18,0),0)","v":0},27175,null,0.35,27175,7200.26,null,{"$f":"IF($B$4=\"m\",IF(CU$2>CW18,((CU$2-CZ18)*CY18)+DA18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(CV$2>CW18,((CV$2-CZ18)*CY18)+DA18,0),0)","v":0},27175,null,0.35,27175,7200.26,null,{"$f":"IF($B$4=\"m\",IF(DC$2>DE18,((DC$2-DH18)*DG18)+DI18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(DD$2>DE18,((DD$2-DH18)*DG18)+DI18,0),0)","v":0},27771,null,0.35,27771,7359.99,null,{"$f":"IF($B$4=\"m\",IF(DK$2>DM18,((DK$2-DP18)*DO18)+DQ18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(DL$2>DM18,((DL$2-DP18)*DO18)+DQ18,0),0)","v":0},28629,null,0.35,28629,7586.82,null,{"$f":"IF($B$4=\"m\",IF(DS$2>DU18,((DS$2-DX18)*DW18)+DY18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(DT$2>DU18,((DT$2-DX18)*DW18)+DY18,0),0)","v":0},29750,null,0.35,29750,7883.35,null,{"$f":"IF($B$4=\"m\",IF(EA$2>EC18,((EA$2-EF18)*EE18)+EG18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(EB$2>EC18,((EB$2-EF18)*EE18)+EG18,0),0)","v":0},30425,null,0.35,30425,8064.06,null,{"$f":"EE17*(EC18-EF17)+EG17","v":8064.06},{"$f":"IF(EI18=EG18,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(EL$2>EN18,((EL$2-EQ18)*EP18)+ER18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(EM$2>EN18,((EM$2-EQ18)*EP18)+ER18,0),0)","v":0},31725,null,0.35,31725,8407.84,null,{"$f":"EP17*(EN18-EQ17)+ER17","v":8407.84},{"$f":"IF(ET18=ER18,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(EW$2>EY18,((EW$2-FB18)*FA18)+FC18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(EX$2>EY18,((EX$2-FB18)*FA18)+FC18,0),0)","v":0},31725,null,0.35,31725,8407.83,null,{"$f":"FA17*(EY18-FB17)+FC17","v":8407.83},{"$f":"IF(FE18=FC18,\"True\",\"False\")","v":"True"},null,0,0,7838,10338.01,0.27,7838,1111.5,null,1111.5,"True",null,{"$f":"IF($B$4=\"m\",IF(AND(FS$2>FU18,FS$2<FV18),((FS$2-FX18)*FW18)+FY18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FT$2>FU18,FT$2<FV18),((FT$2-FX18)*FW18)+FY18,0),0)","v":0},12271,{"$f":"FU19+0.01","v":18350.009999999998},{"$f":"FW8","v":0.28000000000000003},12271,2257.4,null,{"$f":"FW17*(FU18-FX17)+FY17","v":2257.4},{"$f":"IF(GA18=FY18,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(GD$2>GF18,GD$2<GG18),((GD$2-GI18)*GH18)+GJ18,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GE$2>GF18,GE$2<GG18),((GE$2-GI18)*GH18)+GJ18,0),0)","v":0},12567,{"$f":"GF19+0.01","v":18796.009999999998},{"$f":"GH8","v":0.28000000000000003},12567,2311.3000000000002,null,{"$f":"GH17*(GF18-GI17)+GJ17","v":2311.3000000000002},{"$f":"IF(GL18=GJ18,\"True\",\"False\")","v":"True"},null,0,0,12892,19279.009999999998,{"$f":"GS8","v":0.28000000000000003},12892,2371.5500000000002,null,2371.5500000000002,"True",null,0,0,13108,19608.009999999998,{"$f":"HD8","v":0.28000000000000003},13108,2410.35,null,2410.35,"True",null,0,0,13317,19921.009999999998,0.28000000000000003,13317,2449.0500000000002,null,2449.0500000000002,"True",null,null,0,0,13371,20000.009999999998,0.28000000000000003,13371,2459.75,null,2459.75,"True",null,null,null,0,0,13479,20167.009999999998,0.28000000000000003,13479,2479.3000000000002,null,2479.3000000000002,"True",null,null,null,0,0,14713,27213.01,0.24,14713,2348.2600000000002,null,2348.2600000000002,"True",null,null,0,0,15017,27771.01,0.24,15017,2397.14,null,2397.1400000000003,"True",null,null,0,0,7679,15246.01,0.22,7679,769.52,null,769.52,"True",null,null,0,0,7771,15413.01,0.22,7771,777.32,null,777.31999999999994,"True",null,null,0,0,7771,15413.01,0.22,7771,777.32,null,777.31999999999994,"True",null,null,null,0,0,8046,15929.01,0.22,8046,801.3,null,801.3,"True",null,null,null,0,0,8046,15929.01,0.22,8046,801.3,null,801.3,"True",null,null,null,0,0,8688,17129.009999999998,0.22,8688,857.92,null,857.92,"True",null,null,null,0,0,8688,17129.009999999998,0.22,8688,857.92,null,857.92,"True",null,null,null,0,0,9217,18113.009999999998,0.22,9217,904.4,null,904.4,"True",null,null,null,0,0,9217,18113.009999999998,0.22,9217,904.4,null,904.4,"True",null,null,0,0,9504,18650,0.22,9504,929.72,null,929.72,"True",null,null,null,0,0,9504,18650,0.22,9504,929.72,null,929.72,"True",null,null,0,0,10008,19225,0.22,10008,966.66,null,966.66,"True",null,null,null,0,0,10008,19225,0.22,10008,966.66,null,966.66,"True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B4=\"m\",IF(AL2>4028,(AL2-4028)*0.37+878.52,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AM2>4028,(AM2-4028)*0.37+878.52,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AO2>3885,(AO2-3885)*0.37+847.37,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AP2>3885,(AP2-3885)*0.37+847.37,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AR2>3733,(AR2-3733)*0.37+814.24,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AS2>3733,(AS2-3733)*0.37+814.24,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AU2>2850,(AU2-2850)*0.37+581.16,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AV2>2850,(AV2-2850)*0.37+581.16,0),0)","v":0},null,{"$f":"IF(B4=\"m\",IF(AX2>2850,(AX2-2850)*0.37+581.16,0),0)","v":0},{"$f":"IF(B8=\"m\",IF(AY2>2850,(AY2-2850)*0.37+581.16,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,10338,12088.01,0.25,10338,1786.5,null,1786.5,"True",null,{"$f":"IF($B$4=\"m\",IF(AND(FS$2>FU19,FS$2<FV19),((FS$2-FX19)*FW19)+FY19,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(FT$2>FU19,FT$2<FV19),((FT$2-FX19)*FW19)+FY19,0),0)","v":0},18350,{"$f":"FU20+0.01","v":32254.01},0.33,18350,3959.52,null,{"$f":"FW18*(FU19-FX18)+FY18","v":3959.5200000000004},{"$f":"IF(GA19=FY19,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(AND(GD$2>GF19,GD$2<GG19),((GD$2-GI19)*GH19)+GJ19,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(AND(GE$2>GF19,GE$2<GG19),((GE$2-GI19)*GH19)+GJ19,0),0)","v":0},18796,{"$f":"GF20+0.01","v":33038.01},0.33,18796,4055.42,null,{"$f":"GH18*(GF19-GI18)+GJ18","v":4055.42},{"$f":"IF(GL19=GJ19,\"True\",\"False\")","v":"True"},null,0,0,19279,33888.01,0.33,19279,4159.91,null,4159.91,"True",null,0,0,19608,34463.01,0.33,19608,4230.3500000000004,null,4230.3500000000004,"True",null,0,0,19921,35008.01,0.33,19921,4298.17,null,4298.17,"True",null,null,0,0,20000,35158.01,0.33,20000,4315.87,null,4315.87,"True",null,null,null,0,0,20167,35446.01,0.33,20167,4351.9399999999996,null,4351.9400000000005,"True",null,null,null,0,0,27213,34296.01,0.32,27213,5348.26,null,5348.26,"True",null,null,0,0,27771,35000.01,0.32,27771,5458.1,null,5458.1,"True",null,null,0,0,15246,28208.01,0.24,15246,2434.2600000000002,null,2434.2600000000002,"True",null,null,0,0,15413,28504.01,0.24,15413,2458.56,null,2458.56,"True",null,null,0,0,15413,28504.01,0.24,15413,2458.56,null,2458.56,"True",null,null,null,0,0,15929,29425.01,0.24,15929,2535.56,null,2535.56,"True",null,null,null,0,0,15929,29425.01,0.24,15929,2535.56,null,2535.56,"True",null,null,null,0,0,17129,31583.01,0.24,17129,2714.94,null,2714.94,"True",null,null,null,0,0,17129,31583.01,0.24,17129,2714.94,null,2714.94,"True",null,null,null,0,0,18113,33350.01,0.24,18113,2861.52,null,2861.52,"True",null,null,null,0,0,18113,33350.01,0.24,18113,2861.52,null,2861.52,"True",null,null,0,0,18650,34308,0.24,18650,2941.84,null,2941.84,"True",null,null,null,0,0,18650,34308,0.24,18650,2941.84,null,2941.84,"True",null,null,0,0,19225,35238,0.24,19225,2994.4,null,2994.4,"True",null,null,null,0,0,19225,35238,0.24,19225,2994.4,null,2994.4,"True"]
[null,null,"Mom's 98 WH","Dad's 98 WH","Mom's 97 WH","Dad's 97 WH",null,"Mom's 96 WH","Dad's 96 WH",null,"Mom's 95 WH","Dad's 95 WH",null,"Mom's 94 WH","Dad's 94 WH",null,"Mom's 93 WH","Dad's 93 WH",null,"Mom's 92 WH","Dad's 92 WH",null,"Mom's 91 WH","Dad's 91 WH",null,"Mom's 90 WH","Dad's 90 WH",null,"Mom's 89 WH","Dad's 89 WH",null,"Mom's 88 WH","Dad's 88 WH",null,"Mom's 87 WH","Dad's 87 WH",null,"Mom's 86 WH","Dad's 86 WH",null,"Mom's 85 WH","Dad's 85 WH",null,"Mom's 84 WH","Dad's 84 WH",null,"Mom's 83 WH","Dad's 83 WH",null,"Mom's 82 WH","Dad's 82 WH",null,"Mom's 99 WH","Dad's 99 WH",null,"Mom's 2000 WH","Dad's 2000 WH",null,"Mom's 2001 WH","Dad's 2001 WH",null,null,null,null,null,"Mom's 2001.1 WH","Dad's 2001.1 WH",null,null,null,null,null,null,"Mom's 2002 WH","Dad's 2002 WH",null,null,null,null,null,null,"Mom's 2003 WH","Dad's 2003 WH",null,null,null,null,null,null,null,"Mom's 2003.1 WH","Dad's 2003.1 WH",null,null,null,null,null,null,"Mom's 2004 WH","Dad's 2004 WH",null,null,null,null,null,null,"Mom's 2005 WH","Dad's 2005 WH",null,null,null,null,null,null,"Mom's 2006 WH","Dad's 2006 WH",null,null,null,null,null,null,"Mom's 2007 WH","Dad's 2007 WH",null,null,null,null,null,null,"Mom's 2008 WH","Dad's 2008 WH",null,null,null,null,null,null,null,null,null,"Mom's 2009 WH","Dad's 2009 WH",null,null,null,null,null,null,null,null,null,"Mom's 2009.4 WH","Dad's 2009.4 WH",null,null,null,null,null,null,null,null,null,0,0,12088,18083.009999999998,0.28000000000000003,12088,2224,null,2224,"True",null,{"$f":"IF($B$4=\"m\",IF(FS$2>FU20,((FS$2-FX20)*FW20)+FY20,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(FT$2>FU20,((FT$2-FX20)*FW20)+FY20,0),0)","v":0},32254,null,{"$f":"FW10","v":0.35},32254,8547.84,null,{"$f":"FW19*(FU20-FX19)+FY19","v":8547.84},{"$f":"IF(GA20=FY20,\"True\",\"False\")","v":"True"},null,{"$f":"IF($B$4=\"m\",IF(GD$2>GF20,((GD$2-GI20)*GH20)+GJ20,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(GE$2>GF20,((GE$2-GI20)*GH20)+GJ20,0),0)","v":0},33038,null,{"$f":"GH10","v":0.35},33038,8755.2800000000007,null,{"$f":"GH19*(GF20-GI19)+GJ19","v":8755.2800000000007},{"$f":"IF(GL20=GJ20,\"True\",\"False\")","v":"True"},null,0,0,33888,38192.01,{"$f":"GS10","v":0.35},33888,8980.8799999999992,null,8980.880000000001,"True",null,0,0,34463,38838.01,{"$f":"HD10","v":0.35},34463,9132.5,null,9132.5,"True",null,0,0,35008,39454.01,0.35,35008,9276.8799999999992,null,9276.880000000001,"True",null,null,0,0,35158,39625.01,0.35,35158,9318.01,null,9318.01,"True",null,null,null,0,0,35446,39946.01,0.35,35446,9394.01,null,9394.01,"True",null,null,null,0,0,34296,50963.01,0.35,34296,7614.82,null,7614.82,"True",null,null,0,0,35000,52013.01,0.35,35000,7771.38,null,7771.380000000001,"True",null,null,0,0,28208,35550.01,0.32,28208,5545.14,null,5545.14,"True",null,null,0,0,28504,35921.01,0.32,28504,5600.4,null,5600.4,"True",null,null,0,0,28504,35921.01,0.32,28504,5600.4,null,5600.4,"True",null,null,null,0,0,29425,37075.01,0.32,29425,5774.6,null,5774.6,"True",null,null,null,0,0,29425,37075.01,0.32,29425,5774.6,null,5774.6,"True",null,null,null,0,0,31583,39775.01,0.32,31583,6183.9,null,6183.9,"True",null,null,null,0,0,31583,39775.01,0.32,31583,6183.9,null,6183.9,"True",null,null,null,0,0,33350,41979.01,0.32,33350,6518.4,null,6518.4,"True",null,null,null,0,0,33350,41979.01,0.32,33350,6518.4,null,6518.4,"True",null,null,0,0,34308,43179,0.32,34308,6699.76,null,6699.76,"True",null,null,null,0,0,34308,43179,0.32,34308,6699.76,null,6699.76,"True",null,null,0,0,35238,44313,0.32,35238,6837.52,null,6837.52,"True",null,null,null,0,0,35238,44313,0.32,35238,6837.52,null,6837.52,"True"]
[null,null,{"$f":"SUM(C5:C17)","v":0},null,{"$f":"SUM(E5:E17)","v":0},null,null,{"$f":"SUM(H5:H17)","v":0},null,null,{"$f":"SUM(K5:K17)","v":0},null,null,{"$f":"SUM(N5:N17)","v":0},null,null,{"$f":"SUM(Q5:Q17)","v":0},null,null,{"$f":"SUM(T5:T17)","v":0},null,null,{"$f":"SUM(W5:W17)","v":0},null,null,{"$f":"SUM(Z5:Z17)","v":0},null,null,{"$f":"SUM(AC5:AC17)","v":0},null,null,{"$f":"SUM(AF5:AF17)","v":0},null,null,{"$f":"SUM(AI5:AI17)","v":0},null,null,{"$f":"SUM(AL5:AL19)","v":0},null,null,{"$f":"SUM(AO5:AO19)","v":0},null,null,{"$f":"SUM(AR5:AR19)","v":0},null,null,{"$f":"SUM(AU5:AU19)","v":0},null,null,{"$f":"SUM(AX5:AX19)","v":0},null,null,{"$f":"SUM(BA13:BA17,BA5:BA9)","v":0},null,null,{"$f":"SUM(BD13:BD17,BD5:BD9)","v":0},null,null,{"$f":"SUM(BG13:BG17,BG5:BG9)","v":0},null,null,null,null,null,null,{"$f":"SUM(BN13:BN17,BN5:BN9)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BV5:BV10,BV13:BV18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CD5:CD10,CD13:CD18)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(CM5:CM10,CM13:CM18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CU5:CU10,CU13:CU18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DC5:DC10,DC13:DC18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DK5:DK10,DK13:DK18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DS5:DS10,DS13:DS18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(EA5:EA10,EA13:EA18)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EL5:EL10,EL13:EL18)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EW5:EW10,EW13:EW18)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,18083,31783.01,0.33,18083,3902.6,null,3902.6000000000004,"True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(GO$2>GQ21,((GO$2-GT21)*GS21)+GU21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(GP$2>GQ21,((GP$2-GT21)*GS21)+GU21,0),0)","v":0},38192,null,0.39600000000000002,38192,10487.28,null,10487.279999999999,"True",null,{"$f":"IF($B$4=\"m\",IF(GZ$2>HB21,((GZ$2-HE21)*HD21)+HF21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(HA$2>HB21,((HA$2-HE21)*HD21)+HF21,0),0)","v":0},38838,null,0.39600000000000002,38838,10663.75,null,10663.75,"True",null,{"$f":"IF($B$4=\"m\",IF(HK$2>HM21,((HK$2-HP21)*HO21)+HQ21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(HL$2>HM21,((HL$2-HP21)*HO21)+HQ21,0),0)","v":0},39454,null,0.39600000000000002,39454,10832.98,null,10832.98,"True",null,null,{"$f":"IF($B$4=\"m\",IF(HW$2>HY21,((HW$2-IB21)*IA21)+IC21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(HX$2>HY21,((HX$2-IB21)*IA21)+IC21,0),0)","v":0},39625,null,0.39600000000000002,39625,10881.46,null,10881.46,"True",null,null,null,{"$f":"IF($B$4=\"m\",IF(IJ$2>IL21,((IJ$2-IO21)*IN21)+IP21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(IK$2>IL21,((IK$2-IO21)*IN21)+IP21,0),0)","v":0},39946,null,0.39600000000000002,39946,10969.01,null,10969.01,"True",null,null,null,{"$f":"IF($B$4=\"m\",IF(IW$2>IY21,((IW$2-JB21)*JA21)+JC21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(IX$2>IY21,((IX$2-JB21)*JA21)+JC21,0),0)","v":0},50963,null,0.37,50963,13448.27,null,13448.27,"True",null,null,{"$f":"IF($B$4=\"m\",IF(JI$2>JK21,((JI$2-JN21)*JM21)+JO21,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(JJ$2>JK21,((JJ$2-JN21)*JM21)+JO21,0),0)","v":0},52013,null,0.37,52013,13725.93,null,13725.93,"True",null,null,0,0,35550,52829.01,0.35,35550,7894.58,null,7894.58,"True",null,null,0,0,35921,53375.01,0.35,35921,7973.84,null,7973.84,"True",null,null,0,0,35921,53375.01,0.35,35921,7973.84,null,7973.84,"True",null,null,null,0,0,37075,55071.01,0.35,37075,8222.6,null,8222.6,"True",null,null,null,0,0,37075,55071.01,0.35,37075,8222.6,null,8222.6,"True",null,null,null,0,0,39775,59046.01,0.35,39775,8805.34,null,8805.34,"True",null,null,null,0,0,39775,59046.01,0.35,39775,8805.34,null,8805.34,"True",null,null,null,0,0,41979,62292.01,0.35,41979,9279.68,null,9279.68,"True",null,null,null,0,0,41979,62292.01,0.35,41979,9279.68,null,9279.68,"True",null,null,0,0,43179,64058,0.35,43179,9538.48,null,9538.48,"True",null,null,null,0,0,43179,64058,0.35,43179,9538.48,null,9538.48,"True",null,null,0,0,44313,65667,0.35,44313,9741.52,null,9741.52,"True",null,null,null,0,0,44313,65667,0.35,44313,9741.52,null,9741.52,"True"]
[null,null,null,{"$f":"SUM(D5:D17)","v":0},null,{"$f":"SUM(F5:F17)","v":0},null,null,{"$f":"SUM(I5:I17)","v":0},null,null,{"$f":"SUM(L5:L17)","v":0},null,null,{"$f":"SUM(O5:O17)","v":0},null,null,{"$f":"SUM(R5:R17)","v":0},null,null,{"$f":"SUM(U5:U17)","v":0},null,null,{"$f":"SUM(X5:X17)","v":0},null,null,{"$f":"SUM(AA5:AA17)","v":0},null,null,{"$f":"SUM(AD5:AD17)","v":0},null,null,{"$f":"SUM(AG5:AG17)","v":0},null,null,{"$f":"SUM(AJ5:AJ17)","v":0},null,null,{"$f":"SUM(AM5:AM19)","v":0},null,null,{"$f":"SUM(AP5:AP19)","v":0},null,null,{"$f":"SUM(AS5:AS19)","v":0},null,null,{"$f":"SUM(AV5:AV19)","v":0},null,null,{"$f":"SUM(AY5:AY19)","v":0},null,null,{"$f":"SUM(BB13:BB17,BB5:BB9)","v":0},null,null,{"$f":"SUM(BE13:BE17,BE5:BE9)","v":0},null,null,{"$f":"SUM(BH13:BH17,BH5:BH9)","v":0},null,null,null,null,null,null,{"$f":"SUM(BO13:BO17,BO5:BO9)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BW5:BW10,BW13:BW18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CE5:CE10,CE13:CE18)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(CN5:CN10,CN13:CN18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CV5:CV10,CV13:CV18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DD5:DD10,DD13:DD18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DL5:DL10,DL13:DL18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DT5:DT10,DT13:DT18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(EB5:EB10,EB13:EB18)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EM5:EM10,EM13:EM18)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX5:EX10,EX13:EX18)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($B$4=\"m\",IF(FH$2>FJ22,((FH$2-FM22)*FL22)+FN22,0),0)","v":0},{"$f":"IF($B$8=\"m\",IF(FI$2>FJ22,((FI$2-FM22)*FL22)+FN22,0),0)","v":0},31783,null,0.35,31783,8423.6,null,8423.6,"True",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,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,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,null,null,null,null,null,null,null,null,0,0,52829,99999999999.990005,0.37,52829,13942.23,null,13942.23,"True",null,null,0,0,53375,99999999999.990005,0.37,53375,14082.74,null,14082.74,"True",null,null,0,0,53375,99999999999.990005,0.37,53375,14082.74,null,14082.74,"True",null,null,null,0,0,55071,99999999999.990005,0.37,55071,14521.2,null,14521.2,"True",null,null,null,0,0,55071,99999999999.990005,0.37,55071,14521.2,null,14521.2,"True",null,null,null,0,0,59046,99999999999.990005,0.37,59046,15550.19,null,15550.189999999999,"True",null,null,null,0,0,59046,99999999999.990005,0.37,59046,15550.19,null,15550.189999999999,"True",null,null,null,0,0,62292,99999999999.990005,0.37,62292,16389.23,null,16389.23,"True",null,null,null,0,0,62292,99999999999.990005,0.37,62292,16389.23,null,16389.23,"True",null,null,0,0,64058,99999999999.990005,0.37,64058,16846.13,null,16846.129999999997,"True",null,null,null,0,0,64058,99999999999.990005,0.37,64058,16846.13,null,16846.129999999997,"True",null,null,0,0,65667,99999999999.990005,0.37,65667,17215.419999999998,null,17215.419999999998,"True",null,null,null,0,0,65667,99999999999.990005,0.37,65667,17215.419999999998,null,17215.419999999998,"True"]
[]
["mom's tax inc",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,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,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,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,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,null,"Mom's 2010 WH","Dad's 2010 WH",null,null,null,null,null,null,null,null,null,"Mom's 2011 WH","Dad's 2011 WH",null,null,null,null,null,null,null,null,null,"Mom's 2012 WH","Dad's 2012 WH",null,null,null,null,null,null,null,null,null,"Mom's 2013 WH","Dad's 2013 WH",null,null,null,null,null,null,null,null,null,"Mom's 2014 WH","Dad's 2014 WH",null,null,null,null,null,null,null,null,null,"Mom's 2015 WH","Dad's 2015 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2016 WH","Dad's 2016 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2017 WH","Dad's 2017 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2018 WH","Dad's 2018 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2019 WH","Dad's 2019 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2020 WH","Dad's 2020 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2021 WH","Dad's 2021 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2021 WH","Dad's 2021 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2022 WH","Dad's 2022 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2022 WH","Dad's 2022 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2023 WH","Dad's 2023 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2023 WH","Dad's 2023 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2024 WH","Dad's 2024 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2024 WH","Dad's 2024 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2025 WH","Dad's 2025 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2025 WH","Dad's 2025 WH",null,null,null,null,null,null,null,null,null,null,"Mom's 2026 WH","Dad's 2026 WH",null,null,null,null,null,null,null,null,null,null,null,"Mom's 2026 WH","Dad's 2026 WH"]
["dad's tax inc",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,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,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,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,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,null,{"$f":"SUM(FH5:FH12,FH15:FH22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FS5:FS12,FS15:FS22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GD5:GD12,GD15:GD22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GO5:GO12,GO15:GO22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GZ5:GZ12,GZ15:GZ22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HK5:HK12,HK15:HK22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HW5:HW12,HW15:HW22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IJ5:IJ12,IJ15:IJ22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IW5:IW12,IW15:IW22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JI5:JI12,JI15:JI22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JU5:JU12,JU15:JU22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KG5:KG12,KG15:KG22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KS5:KS12,KS15:KS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LF5:LF12,LF15:LF22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LS5:LS12,LS15:LS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MF5:MF12,MF15:MF22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MS5:MS12,MS15:MS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NF5:NF12,NF15:NF22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NS5:NS12,NS15:NS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OE5:OE12,OE15:OE22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OR5:OR12,OR15:OR22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PD5:PD12,PD15:PD22)","v":109.62040000000002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PQ5:PQ12,PQ15:PQ22)","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,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,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,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,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,null,null,null,null,{"$f":"SUM(FI5:FI12,FI15:FI22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FT5:FT12,FT15:FT22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE5:GE12,GE15:GE22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP5:GP12,GP15:GP22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HA5:HA12,HA15:HA22)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL5:HL12,HL15:HL22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HX5:HX12,HX15:HX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IK5:IK12,IK15:IK22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IX5:IX12,IX15:IX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JJ5:JJ12,JJ15:JJ22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JV5:JV12,JV15:JV22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KH5:KH12,KH15:KH22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KT5:KT12,KT15:KT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LG5:LG12,LG15:LG22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LT5:LT12,LT15:LT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MG5:MG12,MG15:MG22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MT5:MT12,MT15:MT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NG5:NG12,NG15:NG22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NT5:NT12,NT15:NT22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OF5:OF12,OF15:OF22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OS5:OS12,OS15:OS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PE5:PE12,PE15:PE22)","v":152.58040000000003},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PR5:PR12,PR15:PR22)","v":0}]

{"sheet":"Income Breakdown","index":6,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,5],[22,1,22,2],[30,0,30,5],[31,0,31,5]]}
[]
["Type of income","Mom's Income","Dad's Income","Fed WH","FICA","self emp"]
["SALARY/WAGES",null,null,"Y","Y","N"]
["BONUSES, COMMISSIONS, OVERTIME, TIPS, ETC.",null,null,"Y","Y","N"]
["SELF-EMP./PARTNERSHIP/CLOSE CORP AND INDEPENDENT CONTRACTS",null,null,"Y","N","Y"]
["DISABILITY BENEFITS",null,null,"Y","Y","N"]
["WORKER'S COMPENSATION",null,null,"N","Y","N"]
["UNEMPLOYMENT COMP.",null,null,"Y","Y","N"]
["PENSION, RETIREMENTS, OR ANNUITY PAYMENT",null,null,"Y","N","N"]
["SOC. SEC. BENEFITS (don't include SS paid to child)",null,null,"N","N","N"]
["SPOUSAL SUPPORT",null,null,"Y","N","N"]
["INTEREST AND DIVIDENDS",null,null,"Y","N","N"]
["RENTAL INCOME",null,null,"Y","N","N"]
["INCOME FROM ROYALTIES, TRUSTS ESTATES",null,null,"Y","N","N"]
["REIMBURSED EXPENSES OR IN-KIND PAYMENTS TO THE EXTENT THAT THEY REDUCE EXPENSES",null,null,"Y","N","N"]
["CAPITAL GAINS ON SALE OR EXCHANGE OF PROPERTY UNLESS NON-RECURRING",null,null,"Y","N","N"]
["OTHER NON-TAXABLE INCOME",null,null,"N","N","N"]
["OTHER TAXABLE INCOME",null,null,"Y","N","N"]
["Total Income",{"$f":"SUM(B3:B18)","v":0},{"$f":"SUM(C3:C18)","v":0}]
["Fed WH Wages",{"$f":"SUM(B3:B6,B8,B9,B11:B16,B18)","v":0},{"$f":"SUM(C3:C6,C8,C9,C11:C16,C18)","v":0},null,"Mom","Dad"]
["FICA Wages",{"$f":"SUM(B3:B4,B6:B8)","v":0},{"$f":"SUM(C3:C4,C6:C8)","v":0},"Fed WH",{"$f":"Worksheet!B26","v":109.62},{"$f":"Worksheet!C26","v":152.58000000000001}]
["Self Employed Wages",{"$f":"B5","v":0},{"$f":"C5","v":0},"FICA",{"$f":"Worksheet!B27","v":185.64},{"$f":"Worksheet!C27","v":185.64}]
["Use this form for Guideline Calculation?",{"$f":"IF(COUNTBLANK(B3:C18)=32,\"NO\",\"YES\")","v":"NO"}]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",'Data Entry'!B1&\" (Petitioner) vs. \"&+'Data Entry'!B2&\" (Respondent)\")","v":""}]
[{"$f":"IF('Data Entry'!B3=\"\",\"\",\"Court Case Number: \"&+'Data Entry'!B3)","v":""}]

{"sheet":"Retro Data","index":7,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"*Please note: Enter all dates in",null,"From",null,"Thru",null,"Guideline Amt","Add 1/2","# of","Sub-"]
[null,"YYYY format (M/DD/YYYY)",null,"MM","YYYY","MM","YYYY",null,"month?","Months","Totals",null,null,null,null,"Y",null,"mom","dad"]
["Date of Filing",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D12","v":""},{"$f":"'Retro WS'!E12","v":""},null,null,null,null,"N",null,{"$f":"IF('Data Entry'!$P1>0,'Shared Parenting'!B53,IF('Data Entry'!$P2=\"Yes\",'Split Custody'!B31,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"MOM\"),'Low Income'!C24,Worksheet!B47)))","v":440.13},{"$f":"IF('Data Entry'!$P1>0,'Shared Parenting'!C53,IF('Data Entry'!$P2=\"Yes\",'Split Custody'!C31,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"DAD\"),'Low Income'!C24,Worksheet!C47)))","v":422.87}]
["DOB / DOS",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D13","v":""},{"$f":"'Retro WS'!E13","v":""},null,null,null,null,null,null,null,{"$f":"'Shared Parenting'!C53","v":0}]
["1st pay date",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D14","v":""},{"$f":"'Retro WS'!E14","v":""}]
["NCP Payments to CP During Retro Period",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D15","v":""},{"$f":"'Retro WS'!E15","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D16","v":""},{"$f":"'Retro WS'!E16","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D17","v":""},{"$f":"'Retro WS'!E17","v":""}]
["Incarceration","From","Thru",null,null,null,null,null,null,{"$f":"'Retro WS'!D18","v":""},{"$f":"'Retro WS'!E18","v":""}]
["*Note:Entry here",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D19","v":""},{"$f":"'Retro WS'!E19","v":""}]
["will not deduct",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D20","v":""},{"$f":"'Retro WS'!E20","v":""}]
["from retro, must",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D21","v":""},{"$f":"'Retro WS'!E21","v":""}]
["be done manually",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D22","v":""},{"$f":"'Retro WS'!E22","v":""}]
["(columns D-G).",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D23","v":""},{"$f":"'Retro WS'!E23","v":""}]
["Co-Habitation","From","Thru",null,null,null,null,null,null,{"$f":"'Retro WS'!D24","v":""},{"$f":"'Retro WS'!E24","v":""}]
["*Note:Entry here",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D25","v":""},{"$f":"'Retro WS'!E25","v":""}]
["will not deduct",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D26","v":""},{"$f":"'Retro WS'!E26","v":""}]
["from retro, must",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D27","v":""},{"$f":"'Retro WS'!E27","v":""}]
["be done manually",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D28","v":""},{"$f":"'Retro WS'!E28","v":""}]
["(columns D-G).",null,null,null,null,null,null,null,null,{"$f":"'Retro WS'!D29","v":""},{"$f":"'Retro WS'!E29","v":""}]
[null,null,null,null,null,null,null,"Totals:","Totals:",{"$f":"SUM('Retro WS'!D12:D29)","v":0},{"$f":"'Retro WS'!E30","v":0}]
["Printed Copies",{"$f":"'Data Entry'!D3","v":1}]
[null,null,null,null,null,null,null,null,null,"Net Retro:",{"$f":"'Retro WS'!E32","v":0}]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!B20","v":440.13},{"$f":"'Data Entry'!C20","v":422.87}]

{"sheet":"Retro Data (wk)","index":8,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"*Please note: Enter all dates in",null,"From","Thru","Wkly GL Amt","# of","Sub-"]
[null,"YYYY format (M/DD/YYYY)",null,"mm/dd/yyyy","mm/dd/yyyy",null,"Weeks","Totals",null,null,null,null,null,null,null,null,null,"mom","dad"]
["Date of Filing",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D12","v":""},{"$f":"'Retro WS (wk)'!E12","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data Entry'!$P1>0,'Shared Parenting'!B54,IF('Data Entry'!$P2=\"Yes\",'Split Custody'!B32,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"MOM\"),'Low Income'!C24,Worksheet!B48)))","v":""},{"$f":"IF('Data Entry'!$P1>0,'Shared Parenting'!C54,IF('Data Entry'!$P2=\"Yes\",'Split Custody'!C32,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"DAD\"),'Low Income'!C24,Worksheet!C48)))","v":""}]
["DOB / DOS",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D13","v":""},{"$f":"'Retro WS (wk)'!E13","v":""}]
["1st pay date",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D14","v":""},{"$f":"'Retro WS (wk)'!E14","v":""}]
["NCP Payments to CP During Retro Period",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D15","v":""},{"$f":"'Retro WS (wk)'!E15","v":""}]
[null,null,null,null,null,null,{"$f":"'Retro WS (wk)'!D16","v":""},{"$f":"'Retro WS (wk)'!E16","v":""}]
[null,null,null,null,null,null,{"$f":"'Retro WS (wk)'!D17","v":""},{"$f":"'Retro WS (wk)'!E17","v":""}]
["Incarceration","From","Thru",null,null,null,{"$f":"'Retro WS (wk)'!D18","v":""},{"$f":"'Retro WS (wk)'!E18","v":""}]
["*Note:Entry here",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D19","v":""},{"$f":"'Retro WS (wk)'!E19","v":""}]
["will not deduct",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D20","v":""},{"$f":"'Retro WS (wk)'!E20","v":""}]
["from retro, must",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D21","v":""},{"$f":"'Retro WS (wk)'!E21","v":""}]
["be done manually",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D22","v":""},{"$f":"'Retro WS (wk)'!E22","v":""}]
["(columns D-G).",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D23","v":""},{"$f":"'Retro WS (wk)'!E23","v":""}]
["Co-Habitation","From","Thru",null,null,null,{"$f":"'Retro WS (wk)'!D24","v":""},{"$f":"'Retro WS (wk)'!E24","v":""}]
["*Note:Entry here",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D25","v":""},{"$f":"'Retro WS (wk)'!E25","v":""}]
["will not deduct",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D26","v":""},{"$f":"'Retro WS (wk)'!E26","v":""}]
["from retro, must",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D27","v":""},{"$f":"'Retro WS (wk)'!E27","v":""}]
["be done manually",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D28","v":""},{"$f":"'Retro WS (wk)'!E28","v":""}]
["(columns D-G).",null,null,null,null,null,{"$f":"'Retro WS (wk)'!D29","v":""},{"$f":"'Retro WS (wk)'!E29","v":""}]
[null,null,null,null,null,"Totals:",{"$f":"SUM('Retro WS (wk)'!D12:D29)","v":0},{"$f":"'Retro WS (wk)'!E30","v":0}]
["Printed Copies",{"$f":"'Data Entry'!D3","v":1}]
[null,null,null,null,null,null,"Net Retro:",{"$f":"'Retro WS (wk)'!E32","v":0}]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!B20","v":440.13},{"$f":"'Data Entry'!C20","v":422.87}]

{"sheet":"SCWorksheet2","index":9,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":true,"merged":[[57,0,57,3]]}
[null,"FLORIDA DEPARTMENT OF REVENUE"]
[null,"CHILD SUPPORT ENFORCEMENT PROGRAM"]
[null,"CHILD SUPPORT GUIDELINES WORKSHEET"]
[null,{"$f":"\"IN THE CIRCUIT COURT OF THE \"&+'Data Entry'!D1&\" JUDICIAL CIRCUIT\"","v":"IN THE CIRCUIT COURT OF THE 2nd JUDICIAL CIRCUIT"}]
[null,{"$f":"\"IN AND FOR \"&+'Data Entry'!D2&\" COUNTY, FLORIDA\"","v":"IN AND FOR Leon COUNTY, FLORIDA"}]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",'Data Entry'!B1&\", Petitioner\")","v":""}]
["vs.",null,{"$f":"\"cc#: \"&+'Data Entry'!B3","v":"cc#: "}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",'Data Entry'!B2&\", Respondent\")","v":""}]
[]
["Legal/Alleged Obligor(s): [  ]Mother  [  ]Legal/Alleged Father"]
["Obligee:  [  ]Mother  [  ]Legal/Alleged Father  [  ]Nonparent Custodian"]
[]
["Tax Year (**See Note Below)",{"$f":"'Data Entry'!B4","v":"01/01/2026-09/29/2026"}]
["Number of Children",{"$f":"'Data Entry'!B5","v":1}]
[null,"MOTHER","FATHER"]
["Filing Status (s = single, m = married)",{"$f":"'Data Entry'!B7","v":"s"},{"$f":"'Data Entry'!C7","v":"s"}]
["Withholding Allowances Claimed",{"$f":"'Data Entry'!B8","v":2},{"$f":"'Data Entry'!C8","v":1}]
[]
["1. Child Care",{"$f":"ROUND('Data Entry'!B16,2)","v":0},{"$f":"ROUND('Data Entry'!C16,2)","v":0}]
["2. Health Care Cost for Children",{"$f":"ROUND('Data Entry'!B15,2)","v":0},{"$f":"ROUND('Data Entry'!C15,2)","v":0}]
["3. SSD Benefits Paid to Children",{"$f":"ROUND('Data Entry'!B17,2)","v":0},{"$f":"ROUND('Data Entry'!C17,2)","v":0}]
["4. Actual or Imputed Income",{"$f":"IF('Data Entry'!B6=\"MOM (Actual Income)\",\"actual\",\"imputed\")","v":"actual"},{"$f":"IF('Data Entry'!C6=\"DAD (Actual Income)\",\"actual\",\"imputed\")","v":"actual"}]
["5. Gross Monthly (Non-Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",0,ROUND('Data Entry'!B9,2))","v":0},{"$f":"IF('Income Breakdown'!B23=\"YES\",0,ROUND('Data Entry'!C9,2))","v":0}]
["5a. Gross Monthly (Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B19,ROUND('Data Entry'!B10,2))","v":2426.67},{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C19,ROUND('Data Entry'!C10,2))","v":2426.67}]
["6. Federal Withholding",{"$f":"ROUND(Withholding!B14,2)","v":109.62},{"$f":"ROUND(Withholding!B15,2)","v":152.58000000000001}]
["7. FICA",{"$f":"ROUND(Tables!T3,2)","v":185.64},{"$f":"ROUND(Tables!T5,2)","v":185.64}]
["8. Health Care Costs (minus costs for child)",{"$f":"ROUND('Data Entry'!B14,2)","v":0},{"$f":"ROUND('Data Entry'!C14,2)","v":0}]
["9. Legally Ordered Child Support",{"$f":"ROUND('Data Entry'!B11,2)","v":0},{"$f":"ROUND('Data Entry'!C11,2)","v":0}]
["10. Other Allowable Deductions",{"$f":"ROUND('Data Entry'!B12,2)","v":0},{"$f":"ROUND('Data Entry'!C12,2)","v":0}]
["11. Self Employed? (yes: 1, no: 0)",{"$f":"'Data Entry'!B13","v":0},{"$f":"'Data Entry'!C13","v":0}]
["12. Net Monthly Inc. (add in #3)",{"$f":"SUM(B24:B25,B22)-SUM(B26:B30)","v":2131.41},{"$f":"SUM(C24:C25,C22)-SUM(C26:C30)","v":2088.4499999999998}]
["13. Combined Net Monthly Inc.",{"$f":"B32+C32","v":4219.8599999999997},{"$f":"B33","v":4219.8599999999997}]
["14. Share of Support (line 12 /  line 13)",{"$f":"ROUND(B32/B33,3)","v":0.505},{"$f":"ROUND(C32/C33,3)","v":0.495}]
["15. Income Over $10,000",{"$f":"IF(B33>10000,B33-10000,0)","v":0},{"$f":"B35","v":0}]
[]
["16. Table A Support Need",{"$f":"IF(B15>6,Tables!AQ18,Tables!B7)","v":863},{"$f":"B37","v":863}]
["17. Add. Sup. Need For Inc. > $10,000",{"$f":"ROUND(+IF(B15=1,B35*0.05,0)+IF(B15=2,B35*0.075,0)+IF(B15=3,B35*0.095,0)+IF(B15=4,B35*0.11,0)+IF(B15=5,B35*0.12,0)+IF(B15=6,B35*0.125,0),2)","v":0},{"$f":"B38","v":0}]
["18. Basic Monthly Support Need",{"$f":"SUM(B37:B38)","v":863},{"$f":"B39","v":863}]
[]
["19. Basic Support Obligation (#18 x #14)",{"$f":"ROUND(B39*B34,2)","v":435.82},{"$f":"ROUND(C39*C34,2)","v":427.19}]
["20. Basic Obligation X 1.5 (#19 x 1.5)",{"$f":"B41*1.5","v":653.73},{"$f":"C41*1.5","v":640.78499999999997}]
["21. % \"Overnight Stays\" with other parent",{"$f":"'Data Entry'!C18","v":0},{"$f":"'Data Entry'!B18","v":0}]
["22. Adjusted for \"Overnight Stays\" (#20 x #21)",{"$f":"ROUND(B42*B43,2)","v":0},{"$f":"ROUND(C42*C43,2)","v":0}]
["23. Share of Child Care Expense (sum #1 x #14)",{"$f":"ROUND(+SUM(B20:C20)*B34,2)","v":0},{"$f":"ROUND(+SUM(B20:C20)*C34,2)","v":0}]
["24. Share of Child's Hlth Care Costs (sum #2 x #14)",{"$f":"ROUND(SUM(B21:C21)*B34,2)","v":0},{"$f":"ROUND(SUM(B21:C21)*C34,2)","v":0}]
["25. Credit For Insurance Provided",{"$f":"ROUND('Data Entry'!B15,2)*-1","v":0},{"$f":"ROUND('Data Entry'!C15,2)*-1","v":0}]
["26. Credit For Child Care Provided",{"$f":"B20*-1","v":0},{"$f":"C20*-1","v":0}]
["27. Credit For SSD Benefits to Child",{"$f":"B22*-1","v":0},{"$f":"C22*-1","v":0}]
["28. Total Adjustment for added expenses (add #23 thru #27, Negative number = 0)",{"$f":"IF(SUM(B45:B49)<0,0,SUM(B45:B49))","v":0},{"$f":"IF(SUM(C45:C49)<0,0,SUM(C45:C49))","v":0}]
["29. Total Monthly Obligation (#28 + #22)",{"$f":"B50+B44","v":0},{"$f":"C50+C44","v":0}]
["30. Diff from other parent's obligation",{"$f":"B51-C51","v":0},{"$f":"C51-B51","v":0}]
[{"$f":"IF(AND('Data Entry'!$D$4=\"Y\",'Data Entry'!$A$20=\"Monthly Support Obligation\"),\"Monthly Support Obligation (rounded)\",\"Monthly Child Support Obligation\")","v":"Monthly Child Support Obligation"},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",B52,IF('Data Entry'!$D4=\"N\",B52,ROUND(B52,0)))","v":0},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",C52,IF('Data Entry'!$D4=\"N\",C52,ROUND(C52,0)))","v":0}]
[{"$f":"IF('Data Entry'!A20=\"Weekly Support Obligation\",\"        - Converted to Weekly Payments:\",\"\")","v":""},{"$f":"IF('Data Entry'!$A20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D4=\"N\",ROUND(B53*12/52,2),ROUND(B53*12/52,0)))","v":""},{"$f":"IF('Data Entry'!$A20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D4=\"N\",ROUND(C53*12/52,2),ROUND(C53*12/52,0)))","v":""}]
["Name/Title:_______________________________________________",null,"Date:",{"$f":"TODAY()","v":"2026-01-07"}]
[]
[{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Old Monthly Obligation: $\"&+'Pymt Convert'!C22)","v":""},{"$f":"IF('Pymt Convert'!C22=0,\"\",\"New Monthly Obligation: $\"&+ROUND('Pymt Convert'!C24,2))","v":""},null,{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Change: \"&+'Pymt Convert'!F22*100&\"%\")","v":""}]
["**Please Note: This worksheet is based on the Florida Family Law Rules of Procedure Form 12.902(e), Child Support Guidelines Worksheet (10/2002)."]
["**Tax years entered as YYYY.X reflect a mid-year tax change."]

{"sheet":"Shared Parenting","index":10,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,"FLORIDA DEPARTMENT OF REVENUE"]
[null,"CHILD SUPPORT PROGRAM"]
[null,"CHILD SUPPORT GUIDELINES WORKSHEET"]
[null,{"$f":"\"IN THE CIRCUIT COURT OF THE \"&+'Data Entry'!D1&\" JUDICIAL CIRCUIT\"","v":"IN THE CIRCUIT COURT OF THE 2nd JUDICIAL CIRCUIT"}]
[null,{"$f":"\"IN AND FOR \"&+'Data Entry'!D2&\" COUNTY, FLORIDA\"","v":"IN AND FOR Leon COUNTY, FLORIDA"}]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",'Data Entry'!B1&\", Petitioner\")","v":""}]
["vs.",null,{"$f":"\"cc#: \"&+'Data Entry'!B3","v":"cc#: "}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",'Data Entry'!B2&\", Respondent\")","v":""}]
[]
["Legal/Alleged Obligor(s): [  ]Mother  [  ]Legal/Alleged Father"]
["Obligee:  [  ]Mother  [  ]Legal/Alleged Father  [  ]Nonparent Custodian"]
[]
["Tax Year (**See Note Below)",{"$f":"'Data Entry'!B4","v":"01/01/2026-09/29/2026"}]
["Number of Children",{"$f":"'Data Entry'!B5","v":1}]
[null,"MOTHER","FATHER"]
["Filing Status (s = single, m = married)",{"$f":"'Data Entry'!B7","v":"s"},{"$f":"'Data Entry'!C7","v":"s"}]
["Withholding Allowances Claimed",{"$f":"'Data Entry'!B8","v":2},{"$f":"'Data Entry'!C8","v":1}]
[]
["1. Child Care",{"$f":"ROUND('Data Entry'!B16,2)","v":0},{"$f":"ROUND('Data Entry'!C16,2)","v":0}]
["2. Health Ins. Cost for Children",{"$f":"ROUND('Data Entry'!B15,2)","v":0},{"$f":"ROUND('Data Entry'!C15,2)","v":0}]
["3. SSD/SSR Benefits Paid to Children",{"$f":"ROUND('Data Entry'!B17,2)","v":0},{"$f":"ROUND('Data Entry'!C17,2)","v":0}]
[]
["4. Gross Monthly (Non-Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",0,ROUND('Data Entry'!B9,2))","v":0},{"$f":"IF('Income Breakdown'!B23=\"YES\",0,ROUND('Data Entry'!C9,2))","v":0}]
["5. Gross Monthly (Taxable) Income",{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!B19,ROUND('Data Entry'!B10,2))","v":2426.67},{"$f":"IF('Income Breakdown'!B23=\"YES\",'Income Breakdown'!C19,ROUND('Data Entry'!C10,2))","v":2426.67}]
["6. Federal Withholding",{"$f":"ROUND(Withholding!B14,2)","v":109.62},{"$f":"ROUND(Withholding!B15,2)","v":152.58000000000001}]
["7. FICA",{"$f":"ROUND(Tables!T3,2)","v":185.64},{"$f":"ROUND(Tables!T5,2)","v":185.64}]
["8. Health Care Costs (minus costs for child)",{"$f":"ROUND('Data Entry'!B14,2)","v":0},{"$f":"ROUND('Data Entry'!C14,2)","v":0}]
["9. Legally Ordered Child Support",{"$f":"ROUND('Data Entry'!B11,2)","v":0},{"$f":"ROUND('Data Entry'!C11,2)","v":0}]
["10. Other Allowable Deductions",{"$f":"ROUND('Data Entry'!B12,2)","v":0},{"$f":"ROUND('Data Entry'!C12,2)","v":0}]
["11. Self Employed? (yes: 1, no: 0)",{"$f":"'Data Entry'!B13","v":0},{"$f":"'Data Entry'!C13","v":0}]
["12. Net Monthly Inc.",{"$f":"SUM(B24:B25,B22)-SUM(B26:B30)","v":2131.41},{"$f":"SUM(C24:C25,C22)-SUM(C26:C30)","v":2088.4499999999998}]
["13. Combined Net Monthly Inc.",{"$f":"B32+C32","v":4219.8599999999997},{"$f":"B33","v":4219.8599999999997}]
["14. Share of Support (line 12 /  line 13)",{"$f":"ROUND(B32/B33,Tables!BJ2)","v":0.51},{"$f":"ROUND(C32/C33,Tables!BJ2)","v":0.49}]
["15. Income Over $10,000",{"$f":"IF(B33>10000,B33-10000,0)","v":0},{"$f":"B35","v":0}]
[]
["16. Table A Support Need",{"$f":"IF(B15>6,Tables!AQ18,Tables!B7)","v":863},{"$f":"B37","v":863}]
["17. Add. Sup. Need For Inc. > $10,000",{"$f":"ROUND(+IF(B15=1,B35*0.05,0)+IF(B15=2,B35*0.075,0)+IF(B15=3,B35*0.095,0)+IF(B15=4,B35*0.11,0)+IF(B15=5,B35*0.12,0)+IF(B15=6,B35*0.125,0),2)","v":0},{"$f":"B38","v":0}]
["18. Basic Monthly Support Need",{"$f":"SUM(B37:B38)","v":863},{"$f":"B39","v":863}]
[]
["19. Basic Support Obligation (#18 x #14)",{"$f":"ROUND(B39*B34,2)","v":440.13},{"$f":"ROUND(C39*C34,2)","v":422.87}]
["20. Basic Obligation X 1.5 (#19 x 1.5)",{"$f":"B41*1.5","v":660.19499999999994},{"$f":"C41*1.5","v":634.30500000000006}]
["21. % \"Overnight Stays\" with other parent",{"$f":"ROUND('Data Entry'!C18,2)","v":0},{"$f":"ROUND('Data Entry'!B18,2)","v":0}]
["22. Adjusted for \"Overnight Stays\" (#20 x #21)",{"$f":"ROUND(B42*B43,2)","v":0},{"$f":"ROUND(C42*C43,2)","v":0}]
["23. Monthly Support (before expenses)",{"$f":"B44-C44","v":0},{"$f":"C44-B44","v":0}]
["(the diff between each parent's oblig on line 22)"]
["24. Share of Child Care Expense",{"$f":"ROUND(+SUM(B20:C20)*B34,2)","v":0},{"$f":"ROUND(+SUM(B20:C20)*C34,2)","v":0}]
["25. Share of Health Ins. Cost for Children",{"$f":"ROUND(SUM(B21:C21)*B34,2)","v":0},{"$f":"ROUND(SUM(B21:C21)*C34,2)","v":0}]
[]
["26. Credit For Insurance",{"$f":"ROUND('Data Entry'!B15,2)","v":0},{"$f":"ROUND('Data Entry'!C15,2)","v":0}]
["27. Credit For Child Care",{"$f":"B20","v":0},{"$f":"C20","v":0}]
["28. Credit For SSD/SSR Benefits",{"$f":"B22","v":0},{"$f":"C22","v":0}]
[{"$f":"IF(AND('Data Entry'!$D$4=\"Y\",'Data Entry'!$A$20=\"Monthly Support Obligation\"),\"29. Monthly Support Obligation (rounded)\",\"29. Monthly Child Support Obligation\")","v":"29. Monthly Child Support Obligation"},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",SUM(B45:B48)-SUM(B50:B52),IF('Data Entry'!$D4=\"N\",SUM(B45:B48)-SUM(B50:B52),ROUND(SUM(B45:B48)-SUM(B50:B52),0)))","v":0},{"$f":"IF('Data Entry'!$A20=\"Weekly Support Obligation\",SUM(C45:C48)-SUM(C50:C52),IF('Data Entry'!$D4=\"N\",SUM(C45:C48)-SUM(C50:C52),ROUND(SUM(C45:C48)-SUM(C50:C52),0)))","v":0}]
[{"$f":"IF('Data Entry'!A20=\"Weekly Support Obligation\",\"        - Converted to Weekly Payments:\",\"\")","v":""},{"$f":"IF('Data Entry'!$A20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D4=\"N\",ROUND(B53*12/52,2),ROUND(B53*12/52,0)))","v":""},{"$f":"IF('Data Entry'!$A20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D4=\"N\",ROUND(C53*12/52,2),ROUND(C53*12/52,0)))","v":""}]
["Name/Title:_______________________________________________",null,"Date:",{"$f":"TODAY()","v":"2026-01-07"}]
[{"$f":"IF(B33<800,\"*Note: Combined net income less than $800. Table value based on DOR policy.\",\"\")","v":""}]
[{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Old Monthly Obligation: $\"&+'Pymt Convert'!C22)","v":""},{"$f":"IF('Pymt Convert'!C22=0,\"\",\"New Monthly Obligation: $\"&+ROUND('Pymt Convert'!C24,2))","v":""},null,{"$f":"IF('Pymt Convert'!C22=0,\"\",\"Change: \"&+'Pymt Convert'!F22*100&\"%\")","v":""}]
[]
["**Tax years entered as YYYY.X reflect a mid-year tax change."]

{"sheet":"Split Custody","index":11,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":true,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2],[8,1,8,2],[14,1,14,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
["Split Custody Worksheet"]
["Per Rooney v. Rooney (750 So.2d 118)"]
["  Should be accompanied by a standard guideline worksheet"]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",+'Data Entry'!B1&\", Petitioner\")","v":""}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",+'Data Entry'!B2&\", Respondent\")","v":""}]
[]
[null,"MOM","DAD"]
["Number of kids (of this action) in the household:",{"$f":"'Data Entry'!B19","v":0},{"$f":"'Data Entry'!C19","v":0}]
["If you add the number of kids with the father to the number of kids with the mother, does it add up to the total number of kids on the guideline worksheet?",{"$f":"IF(B8+C8='Data Entry'!B5,\"YES\",\"NO\")","v":"NO"}]
["1a. Mom's Day Care expense",{"$f":"ROUND('Data Entry'!B16,2)","v":0}]
["1b. Dad's Day Care expense",{"$f":"ROUND('Data Entry'!C16,2)","v":0}]
["2a. Mom's health care expense for child(ren)",{"$f":"ROUND('Data Entry'!B15,2)","v":0}]
["2b. Dad's health care expense for child(ren)",{"$f":"ROUND('Data Entry'!C15,2)","v":0}]
[]
["3. Table A Support Need",{"$f":"Worksheet!B37","v":863}]
["4. Share: Based on # of kids in household",{"$f":"C8/'Data Entry'!B5","v":0},{"$f":"B8/'Data Entry'!B5","v":0}]
["5. Individual's share of Table A Support Need (#3 x #4)",{"$f":"ROUND(B15*B16,2)","v":0},{"$f":"ROUND(B15*C16,2)","v":0}]
[]
["6. Share: Based on comparison of Net Income",{"$f":"ROUND(Worksheet!B34,Tables!BJ2)","v":0.51},{"$f":"ROUND(Worksheet!C34,Tables!BJ2)","v":0.49}]
["7. Basic obligation for child(ren) in other parents care (#5 x #6)",{"$f":"ROUND(B17*B19,2)","v":0},{"$f":"ROUND(C17*C19,2)","v":0}]
[]
["8. The difference between each figure in line #7",{"$f":"B20-C20","v":0},{"$f":"C20-B20","v":0}]
[]
["9. Share of other parent's day care expense (#6 x #1)",{"$f":"ROUND(B19*B11,2)","v":0},{"$f":"ROUND(C19*B10,2)","v":0}]
["10. The difference between each figure in line #9",{"$f":"B24-C24","v":0},{"$f":"C24-B24","v":0}]
[]
["11. Share of other parent's health care expense (#6 x #2)",{"$f":"ROUND(B19*B13,2)","v":0},{"$f":"ROUND(C19*B12,2)","v":0}]
["12. The difference between each figure in line #11",{"$f":"B27-C27","v":0},{"$f":"C27-B27","v":0}]
["13. Credit for SSD/SSR Benefits Paid to Children",{"$f":"Worksheet!B22","v":0},{"$f":"Worksheet!C22","v":0}]
[]
["14. Total Support Obligation (#8 + #10 + #12 - #13)",{"$f":"B28+B25+B22-B29","v":0},{"$f":"C28+C25+C22-C29","v":0}]
[{"$f":"IF('Data Entry'!A20=\"Weekly Support Obligation\",\" - Converted to Weekly Payments:\",\"\")","v":""},{"$f":"IF($A32=\"\",\"\",ROUND(B31*12/52,2))","v":""},{"$f":"IF($A32=\"\",\"\",ROUND(C31*12/52,2))","v":""}]

{"sheet":"Low Income","index":12,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[36,0,36,2],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,1],[4,0,4,1]]}
["Low Income Worksheet"]
["Use when an obligor's net income is less than $800 per month"]
["  Should be accompanied by a guideline worksheet"]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",+'Data Entry'!B1&\", Petitioner\")","v":""}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",+'Data Entry'!B2&\", Respondent\")","v":""}]
[]
[]
["1.","Who is the payor of support (obligor)?",{"$f":"'Data Entry'!D5","v":0}]
["2.","Does the obligor's net income meet the threshold for consideration?",{"$f":"IF(OR(AND(C8=\"DAD\",Worksheet!C32<800),AND('Low Income'!C8=\"MOM\",Worksheet!B32<800)),\"YES\",\"NO\")","v":"NO"}]
["3.","Tax Year",{"$f":"Worksheet!B14","v":"01/01/2026-09/29/2026"}]
["4.","Poverty level for a single individual (monthly)",{"$f":"Tables!AY2","v":1040.83}]
["5.","Obligor's Net Monthly Income",{"$f":"IF(C8=\"DAD\",Worksheet!C32,Worksheet!B32)","v":2131.41}]
["6.","Difference between the poverty guidelines for the given year and the obligor's net income",{"$f":"C11-C12","v":-1090.58}]
[null,"(subtract line 5 from line 4)"]
["7.",{"$f":"IF('Data Entry'!D4=\"y\",\"Monthly support obligation, by a comparing the obligor's net income, and current poverty guidelines, ROUNDED\",\"Monthly support obligation indicated by a comparison of the obligor's net income, and current poverty guidelines\")","v":"Monthly support obligation indicated by a comparison of the obligor's net income, and current poverty guidelines"},{"$f":"IF('Data Entry'!D4=\"Y\",ROUND(C13*0.9,0),ROUND(C13*0.9,2))","v":-981.52}]
[null,"(multiply line 6 by ninety percent)"]
[]
[]
["8.",{"$f":"IF('Data Entry'!D4=\"Y\",\"Monthly support obligation indicated by guideline worksheet, ROUNDED\",\"Monthly support obligation indicated by guideline worksheet\")","v":"Monthly support obligation indicated by guideline worksheet"},{"$f":"IF('Data Entry'!D4=\"Y\",ROUND(IF(C8=\"DAD\",'Data Entry'!N22,'Data Entry'!N24),0),IF(C8=\"DAD\",'Data Entry'!N22,'Data Entry'!N24))","v":440.13}]
[]
[]
[]
[]
["9.","Monthly Support Obligation",{"$f":"IF(C15<C19,C15,C19)","v":-981.52}]
[null,"(take the lesser of amounts from lines 7 and 8)"]
[null,{"$f":"IF('Data Entry'!A$20=\"Weekly Support Obligation\",\" - Converted to Weekly Payments:\",\"\")","v":""},{"$f":"IF('Data Entry'!$A$20=\"Monthly Support Obligation\",\"\",IF('Data Entry'!$D$4=\"N\",ROUND(C24*12/52,2),ROUND(C24*12/52,0)))","v":""}]

{"sheet":"Retro WS","index":13,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,"      Retroactive Child Support Calculations"]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",+'Data Entry'!B1&\", Petitioner\")","v":""},null,null,{"$f":"IF('Data Entry'!B3=\"\",\"\",+\"cc#: \"&+'Data Entry'!B3)","v":""}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",+'Data Entry'!B2&\", Respondent\")","v":""}]
[null,null,"Date of Filing:",{"$f":"IF('Retro Data'!B3=\"\",\"\",'Retro Data'!B3)","v":""}]
[null,null,"Child's DOB / Parties Separation:",{"$f":"IF('Retro Data'!B4=\"\",\"\",'Retro Data'!B4)","v":""}]
[null,null,"Start Date of Court Ordered Support:",{"$f":"IF('Retro Data'!B5=\"\",\"\",'Retro Data'!B5)","v":""}]
[]
["RETROACTIVE CHILD SUPPORT"]
[]
["From","Thru","Guideline Amt","# of Months","Total"]
[{"$f":"IF('Retro Data'!D3=\"\",\"\",DATE('Retro Data'!E3,'Retro Data'!D3,1))","v":""},{"$f":"IF('Retro Data'!F3=\"\",\"\",DATE('Retro Data'!G3,'Retro Data'!F3,1))","v":""},{"$f":"ROUND('Retro Data'!H3,2)","v":0},{"$f":"IF(B12=\"\",\"\",IF('Retro Data'!I3=\"Y\",ROUND((B12-A12)/30.42,0)+1.5,ROUND((B12-A12)/30.42,0)+1))","v":""},{"$f":"IF(D12=\"\",\"\",C12*D12)","v":""}]
[{"$f":"IF('Retro Data'!D4=\"\",\"\",DATE('Retro Data'!E4,'Retro Data'!D4,1))","v":""},{"$f":"IF('Retro Data'!F4=\"\",\"\",DATE('Retro Data'!G4,'Retro Data'!F4,1))","v":""},{"$f":"IF('Retro Data'!H4=\"\",\"\",ROUND('Retro Data'!H4,2))","v":""},{"$f":"IF(B13=\"\",\"\",IF('Retro Data'!I4=\"Y\",ROUND((B13-A13)/30.42,0)+1.5,ROUND((B13-A13)/30.42,0)+1))","v":""},{"$f":"IF(D13=\"\",\"\",C13*D13)","v":""}]
[{"$f":"IF('Retro Data'!D5=\"\",\"\",DATE('Retro Data'!E5,'Retro Data'!D5,1))","v":""},{"$f":"IF('Retro Data'!F5=\"\",\"\",DATE('Retro Data'!G5,'Retro Data'!F5,1))","v":""},{"$f":"IF('Retro Data'!H5=\"\",\"\",ROUND('Retro Data'!H5,2))","v":""},{"$f":"IF(B14=\"\",\"\",IF('Retro Data'!I5=\"Y\",ROUND((B14-A14)/30.42,0)+1.5,ROUND((B14-A14)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D6=\"\",\"\",DATE('Retro Data'!E6,'Retro Data'!D6,1))","v":""},{"$f":"IF('Retro Data'!F6=\"\",\"\",DATE('Retro Data'!G6,'Retro Data'!F6,1))","v":""},{"$f":"IF('Retro Data'!H6=\"\",\"\",ROUND('Retro Data'!H6,2))","v":""},{"$f":"IF(B15=\"\",\"\",IF('Retro Data'!I6=\"Y\",ROUND((B15-A15)/30.42,0)+1.5,ROUND((B15-A15)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D7=\"\",\"\",DATE('Retro Data'!E7,'Retro Data'!D7,1))","v":""},{"$f":"IF('Retro Data'!F7=\"\",\"\",DATE('Retro Data'!G7,'Retro Data'!F7,1))","v":""},{"$f":"IF('Retro Data'!H7=\"\",\"\",ROUND('Retro Data'!H7,2))","v":""},{"$f":"IF(B16=\"\",\"\",IF('Retro Data'!I7=\"Y\",ROUND((B16-A16)/30.42,0)+1.5,ROUND((B16-A16)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D8=\"\",\"\",DATE('Retro Data'!E8,'Retro Data'!D8,1))","v":""},{"$f":"IF('Retro Data'!F8=\"\",\"\",DATE('Retro Data'!G8,'Retro Data'!F8,1))","v":""},{"$f":"IF('Retro Data'!H8=\"\",\"\",ROUND('Retro Data'!H8,2))","v":""},{"$f":"IF(B17=\"\",\"\",IF('Retro Data'!I8=\"Y\",ROUND((B17-A17)/30.42,0)+1.5,ROUND((B17-A17)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D9=\"\",\"\",DATE('Retro Data'!E9,'Retro Data'!D9,1))","v":""},{"$f":"IF('Retro Data'!F9=\"\",\"\",DATE('Retro Data'!G9,'Retro Data'!F9,1))","v":""},{"$f":"IF('Retro Data'!H9=\"\",\"\",ROUND('Retro Data'!H9,2))","v":""},{"$f":"IF(B18=\"\",\"\",IF('Retro Data'!I9=\"Y\",ROUND((B18-A18)/30.42,0)+1.5,ROUND((B18-A18)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D10=\"\",\"\",DATE('Retro Data'!E10,'Retro Data'!D10,1))","v":""},{"$f":"IF('Retro Data'!F10=\"\",\"\",DATE('Retro Data'!G10,'Retro Data'!F10,1))","v":""},{"$f":"IF('Retro Data'!H10=\"\",\"\",ROUND('Retro Data'!H10,2))","v":""},{"$f":"IF(B19=\"\",\"\",IF('Retro Data'!I10=\"Y\",ROUND((B19-A19)/30.42,0)+1.5,ROUND((B19-A19)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D11=\"\",\"\",DATE('Retro Data'!E11,'Retro Data'!D11,1))","v":""},{"$f":"IF('Retro Data'!F11=\"\",\"\",DATE('Retro Data'!G11,'Retro Data'!F11,1))","v":""},{"$f":"IF('Retro Data'!H11=\"\",\"\",ROUND('Retro Data'!H11,2))","v":""},{"$f":"IF(B20=\"\",\"\",IF('Retro Data'!I11=\"Y\",ROUND((B20-A20)/30.42,0)+1.5,ROUND((B20-A20)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D12=\"\",\"\",DATE('Retro Data'!E12,'Retro Data'!D12,1))","v":""},{"$f":"IF('Retro Data'!F12=\"\",\"\",DATE('Retro Data'!G12,'Retro Data'!F12,1))","v":""},{"$f":"IF('Retro Data'!H12=\"\",\"\",ROUND('Retro Data'!H12,2))","v":""},{"$f":"IF(B21=\"\",\"\",IF('Retro Data'!I12=\"Y\",ROUND((B21-A21)/30.42,0)+1.5,ROUND((B21-A21)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D13=\"\",\"\",DATE('Retro Data'!E13,'Retro Data'!D13,1))","v":""},{"$f":"IF('Retro Data'!F13=\"\",\"\",DATE('Retro Data'!G13,'Retro Data'!F13,1))","v":""},{"$f":"IF('Retro Data'!H13=\"\",\"\",ROUND('Retro Data'!H13,2))","v":""},{"$f":"IF(B22=\"\",\"\",IF('Retro Data'!I13=\"Y\",ROUND((B22-A22)/30.42,0)+1.5,ROUND((B22-A22)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D14=\"\",\"\",DATE('Retro Data'!E14,'Retro Data'!D14,1))","v":""},{"$f":"IF('Retro Data'!F14=\"\",\"\",DATE('Retro Data'!G14,'Retro Data'!F14,1))","v":""},{"$f":"IF('Retro Data'!H14=\"\",\"\",ROUND('Retro Data'!H14,2))","v":""},{"$f":"IF(B23=\"\",\"\",IF('Retro Data'!I14=\"Y\",ROUND((B23-A23)/30.42,0)+1.5,ROUND((B23-A23)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D15=\"\",\"\",DATE('Retro Data'!E15,'Retro Data'!D15,1))","v":""},{"$f":"IF('Retro Data'!F15=\"\",\"\",DATE('Retro Data'!G15,'Retro Data'!F15,1))","v":""},{"$f":"IF('Retro Data'!H15=\"\",\"\",ROUND('Retro Data'!H15,2))","v":""},{"$f":"IF(B24=\"\",\"\",IF('Retro Data'!I15=\"Y\",ROUND((B24-A24)/30.42,0)+1.5,ROUND((B24-A24)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D16=\"\",\"\",DATE('Retro Data'!E16,'Retro Data'!D16,1))","v":""},{"$f":"IF('Retro Data'!F16=\"\",\"\",DATE('Retro Data'!G16,'Retro Data'!F16,1))","v":""},{"$f":"IF('Retro Data'!H16=\"\",\"\",ROUND('Retro Data'!H16,2))","v":""},{"$f":"IF(B25=\"\",\"\",IF('Retro Data'!I16=\"Y\",ROUND((B25-A25)/30.42,0)+1.5,ROUND((B25-A25)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D17=\"\",\"\",DATE('Retro Data'!E17,'Retro Data'!D17,1))","v":""},{"$f":"IF('Retro Data'!F17=\"\",\"\",DATE('Retro Data'!G17,'Retro Data'!F17,1))","v":""},{"$f":"IF('Retro Data'!H17=\"\",\"\",ROUND('Retro Data'!H17,2))","v":""},{"$f":"IF(B26=\"\",\"\",IF('Retro Data'!I17=\"Y\",ROUND((B26-A26)/30.42,0)+1.5,ROUND((B26-A26)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D18=\"\",\"\",DATE('Retro Data'!E18,'Retro Data'!D18,1))","v":""},{"$f":"IF('Retro Data'!F18=\"\",\"\",DATE('Retro Data'!G18,'Retro Data'!F18,1))","v":""},{"$f":"IF('Retro Data'!H18=\"\",\"\",ROUND('Retro Data'!H18,2))","v":""},{"$f":"IF(B27=\"\",\"\",IF('Retro Data'!I18=\"Y\",ROUND((B27-A27)/30.42,0)+1.5,ROUND((B27-A27)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D19=\"\",\"\",DATE('Retro Data'!E19,'Retro Data'!D19,1))","v":""},{"$f":"IF('Retro Data'!F19=\"\",\"\",DATE('Retro Data'!G19,'Retro Data'!F19,1))","v":""},{"$f":"IF('Retro Data'!H19=\"\",\"\",ROUND('Retro Data'!H19,2))","v":""},{"$f":"IF(B28=\"\",\"\",IF('Retro Data'!I19=\"Y\",ROUND((B28-A28)/30.42,0)+1.5,ROUND((B28-A28)/30.42,0)+1))","v":""},""]
[{"$f":"IF('Retro Data'!D20=\"\",\"\",DATE('Retro Data'!E20,'Retro Data'!D20,1))","v":""},{"$f":"IF('Retro Data'!F20=\"\",\"\",DATE('Retro Data'!G20,'Retro Data'!F20,1))","v":""},{"$f":"IF('Retro Data'!H20=\"\",\"\",ROUND('Retro Data'!H20,2))","v":""},{"$f":"IF(B29=\"\",\"\",IF('Retro Data'!I20=\"Y\",ROUND((B29-A29)/30.42,0)+1.5,ROUND((B29-A29)/30.42,0)+1))","v":""},""]
["Sub-Total",null,null,null,{"$f":"SUM(E12:E29)","v":0}]
["Credit for Payments from Respondent to Petitioner",null,null,null,{"$f":"'Retro Data'!B7","v":0}]
["Total Retroactive Support",null,null,null,{"$f":"E30-E31","v":0}]
[]
["Dates of Incarceration (Respondent)",null,null,"Dates Parties Resided Together"]
["From","To",null,"From","To"]
[{"$f":"IF('Retro Data'!B10=\"\",\"N/A\",'Retro Data'!B10)","v":"N/A"},{"$f":"IF('Retro Data'!C10=\"\",\"N/A\",'Retro Data'!C10)","v":"N/A"},null,{"$f":"IF('Retro Data'!B16=\"\",\"N/A\",'Retro Data'!B16)","v":"N/A"},{"$f":"IF('Retro Data'!C16=\"\",\"N/A\",'Retro Data'!C16)","v":"N/A"}]
[{"$f":"IF('Retro Data'!B11=\"\",\"\",'Retro Data'!B11)","v":""},{"$f":"IF('Retro Data'!C11=\"\",\"\",'Retro Data'!C11)","v":""},null,{"$f":"IF('Retro Data'!B17=\"\",\"\",'Retro Data'!B17)","v":""},{"$f":"IF('Retro Data'!C17=\"\",\"\",'Retro Data'!C17)","v":""}]
[{"$f":"IF('Retro Data'!B12=\"\",\"\",'Retro Data'!B12)","v":""},{"$f":"IF('Retro Data'!C12=\"\",\"\",'Retro Data'!C12)","v":""},null,{"$f":"IF('Retro Data'!B18=\"\",\"\",'Retro Data'!B18)","v":""},{"$f":"IF('Retro Data'!C18=\"\",\"\",'Retro Data'!C18)","v":""}]
[{"$f":"IF('Retro Data'!B13=\"\",\"\",'Retro Data'!B13)","v":""},{"$f":"IF('Retro Data'!C13=\"\",\"\",'Retro Data'!C13)","v":""},null,{"$f":"IF('Retro Data'!B19=\"\",\"\",'Retro Data'!B19)","v":""},{"$f":"IF('Retro Data'!C19=\"\",\"\",'Retro Data'!C19)","v":""}]
[{"$f":"IF('Retro Data'!B14=\"\",\"\",'Retro Data'!B14)","v":""},{"$f":"IF('Retro Data'!C14=\"\",\"\",'Retro Data'!C14)","v":""},null,{"$f":"IF('Retro Data'!B20=\"\",\"\",'Retro Data'!B20)","v":""},{"$f":"IF('Retro Data'!C20=\"\",\"\",'Retro Data'!C20)","v":""}]

{"sheet":"Retro WS (wk)","index":14,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,"      Retroactive Child Support Calculations"]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",+'Data Entry'!B1&\", Petitioner\")","v":""},null,null,{"$f":"IF('Data Entry'!B3=\"\",\"\",+\"cc#: \"&+'Data Entry'!B3)","v":""}]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",+'Data Entry'!B2&\", Respondent\")","v":""}]
[null,null,"Date of Filing:",{"$f":"IF('Retro Data (wk)'!B3=\"\",\"\",'Retro Data (wk)'!B3)","v":""}]
[null,null,"Child's DOB / Parties Separation:",{"$f":"IF('Retro Data (wk)'!B4=\"\",\"\",'Retro Data (wk)'!B4)","v":""}]
[null,null,"Start Date of Court Ordered Support:",{"$f":"IF('Retro Data (wk)'!B5=\"\",\"\",'Retro Data (wk)'!B5)","v":""}]
[]
["RETROACTIVE CHILD SUPPORT"]
[]
["From","Thru","Guideline Amt (wkly)","# of Weeks","Total"]
[{"$f":"IF('Retro Data (wk)'!D3=\"\",\"\",'Retro Data (wk)'!D3)","v":""},{"$f":"IF('Retro Data (wk)'!E3=\"\",\"\",'Retro Data (wk)'!E3)","v":""},{"$f":"ROUND('Retro Data (wk)'!F3,2)","v":0},{"$f":"IF(B12=\"\",\"\",ROUND((B12-A12+1)/7,0))","v":""},{"$f":"IF(D12=\"\",\"\",C12*D12)","v":""}]
[{"$f":"IF('Retro Data (wk)'!D4=\"\",\"\",'Retro Data (wk)'!D4)","v":""},{"$f":"IF('Retro Data (wk)'!E4=\"\",\"\",'Retro Data (wk)'!E4)","v":""},{"$f":"IF('Retro Data (wk)'!F4=\"\",\"\",ROUND('Retro Data (wk)'!F4,2))","v":""},{"$f":"IF(B13=\"\",\"\",ROUND((B13-A13+1)/7,0))","v":""},""]
[{"$f":"IF('Retro Data (wk)'!D5=\"\",\"\",'Retro Data (wk)'!D5)","v":""},{"$f":"IF('Retro Data (wk)'!E5=\"\",\"\",'Retro Data (wk)'!E5)","v":""},{"$f":"IF('Retro Data (wk)'!F5=\"\",\"\",ROUND('Retro Data (wk)'!F5,2))","v":""},{"$f":"IF(B14=\"\",\"\",ROUND((B14-A14+1)/7,0))","v":""},""]
[{"$f":"IF('Retro Data (wk)'!D6=\"\",\"\",'Retro Data (wk)'!D6)","v":""},{"$f":"IF('Retro Data (wk)'!E6=\"\",\"\",'Retro Data (wk)'!E6)","v":""},{"$f":"IF('Retro Data (wk)'!F6=\"\",\"\",ROUND('Retro Data (wk)'!F6,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D7=\"\",\"\",'Retro Data (wk)'!D7)","v":""},{"$f":"IF('Retro Data (wk)'!E7=\"\",\"\",'Retro Data (wk)'!E7)","v":""},{"$f":"IF('Retro Data (wk)'!F7=\"\",\"\",ROUND('Retro Data (wk)'!F7,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D8=\"\",\"\",'Retro Data (wk)'!D8)","v":""},{"$f":"IF('Retro Data (wk)'!E8=\"\",\"\",'Retro Data (wk)'!E8)","v":""},{"$f":"IF('Retro Data (wk)'!F8=\"\",\"\",ROUND('Retro Data (wk)'!F8,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D9=\"\",\"\",'Retro Data (wk)'!D9)","v":""},{"$f":"IF('Retro Data (wk)'!E9=\"\",\"\",'Retro Data (wk)'!E9)","v":""},{"$f":"IF('Retro Data (wk)'!F9=\"\",\"\",ROUND('Retro Data (wk)'!F9,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D10=\"\",\"\",'Retro Data (wk)'!D10)","v":""},{"$f":"IF('Retro Data (wk)'!E10=\"\",\"\",'Retro Data (wk)'!E10)","v":""},{"$f":"IF('Retro Data (wk)'!F10=\"\",\"\",ROUND('Retro Data (wk)'!F10,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D11=\"\",\"\",'Retro Data (wk)'!D11)","v":""},{"$f":"IF('Retro Data (wk)'!E11=\"\",\"\",'Retro Data (wk)'!E11)","v":""},{"$f":"IF('Retro Data (wk)'!F11=\"\",\"\",ROUND('Retro Data (wk)'!F11,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D12=\"\",\"\",'Retro Data (wk)'!D12)","v":""},{"$f":"IF('Retro Data (wk)'!E12=\"\",\"\",'Retro Data (wk)'!E12)","v":""},{"$f":"IF('Retro Data (wk)'!F12=\"\",\"\",ROUND('Retro Data (wk)'!F12,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D13=\"\",\"\",'Retro Data (wk)'!D13)","v":""},{"$f":"IF('Retro Data (wk)'!E13=\"\",\"\",'Retro Data (wk)'!E13)","v":""},{"$f":"IF('Retro Data (wk)'!F13=\"\",\"\",ROUND('Retro Data (wk)'!F13,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D14=\"\",\"\",'Retro Data (wk)'!D14)","v":""},{"$f":"IF('Retro Data (wk)'!E14=\"\",\"\",'Retro Data (wk)'!E14)","v":""},{"$f":"IF('Retro Data (wk)'!F14=\"\",\"\",ROUND('Retro Data (wk)'!F14,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D15=\"\",\"\",'Retro Data (wk)'!D15)","v":""},{"$f":"IF('Retro Data (wk)'!E15=\"\",\"\",'Retro Data (wk)'!E15)","v":""},{"$f":"IF('Retro Data (wk)'!F15=\"\",\"\",ROUND('Retro Data (wk)'!F15,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D16=\"\",\"\",'Retro Data (wk)'!D16)","v":""},{"$f":"IF('Retro Data (wk)'!E16=\"\",\"\",'Retro Data (wk)'!E16)","v":""},{"$f":"IF('Retro Data (wk)'!F16=\"\",\"\",ROUND('Retro Data (wk)'!F16,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D17=\"\",\"\",'Retro Data (wk)'!D17)","v":""},{"$f":"IF('Retro Data (wk)'!E17=\"\",\"\",'Retro Data (wk)'!E17)","v":""},{"$f":"IF('Retro Data (wk)'!F17=\"\",\"\",ROUND('Retro Data (wk)'!F17,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D18=\"\",\"\",'Retro Data (wk)'!D18)","v":""},{"$f":"IF('Retro Data (wk)'!E18=\"\",\"\",'Retro Data (wk)'!E18)","v":""},{"$f":"IF('Retro Data (wk)'!F18=\"\",\"\",ROUND('Retro Data (wk)'!F18,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D19=\"\",\"\",'Retro Data (wk)'!D19)","v":""},{"$f":"IF('Retro Data (wk)'!E19=\"\",\"\",'Retro Data (wk)'!E19)","v":""},{"$f":"IF('Retro Data (wk)'!F19=\"\",\"\",ROUND('Retro Data (wk)'!F19,2))","v":""},"",""]
[{"$f":"IF('Retro Data (wk)'!D20=\"\",\"\",'Retro Data (wk)'!D20)","v":""},{"$f":"IF('Retro Data (wk)'!E20=\"\",\"\",'Retro Data (wk)'!E20)","v":""},{"$f":"IF('Retro Data (wk)'!F20=\"\",\"\",ROUND('Retro Data (wk)'!F20,2))","v":""},{"$f":"IF(B29=\"\",\"\",ROUND((B29-A29+1)/7,0))","v":""},""]
["Sub-Total",null,null,null,{"$f":"SUM(E12:E29)","v":0}]
["Credit for Payments from Respondent to Petitioner",null,null,null,{"$f":"'Retro Data (wk)'!B7","v":0}]
["Total Retroactive Support",null,null,null,{"$f":"E30-E31","v":0}]
[]
["Dates of Incarceration (Respondent)",null,null,"Dates Parties Resided Together"]
["From","To",null,"From","To"]
[{"$f":"IF('Retro Data (wk)'!B10=\"\",\"N/A\",'Retro Data (wk)'!B10)","v":"N/A"},{"$f":"IF('Retro Data (wk)'!C10=\"\",\"N/A\",'Retro Data (wk)'!C10)","v":"N/A"},null,{"$f":"IF('Retro Data (wk)'!B16=\"\",\"N/A\",'Retro Data (wk)'!B16)","v":"N/A"},{"$f":"IF('Retro Data (wk)'!C16=\"\",\"N/A\",'Retro Data (wk)'!C16)","v":"N/A"}]
[{"$f":"IF('Retro Data (wk)'!B11=\"\",\"\",'Retro Data (wk)'!B11)","v":""},{"$f":"IF('Retro Data (wk)'!C11=\"\",\"\",'Retro Data (wk)'!C11)","v":""},null,{"$f":"IF('Retro Data (wk)'!B17=\"\",\"\",'Retro Data (wk)'!B17)","v":""},{"$f":"IF('Retro Data (wk)'!C17=\"\",\"\",'Retro Data (wk)'!C17)","v":""}]
[{"$f":"IF('Retro Data (wk)'!B12=\"\",\"\",'Retro Data (wk)'!B12)","v":""},{"$f":"IF('Retro Data (wk)'!C12=\"\",\"\",'Retro Data (wk)'!C12)","v":""},null,{"$f":"IF('Retro Data (wk)'!B18=\"\",\"\",'Retro Data (wk)'!B18)","v":""},{"$f":"IF('Retro Data (wk)'!C18=\"\",\"\",'Retro Data (wk)'!C18)","v":""}]
[{"$f":"IF('Retro Data (wk)'!B13=\"\",\"\",'Retro Data (wk)'!B13)","v":""},{"$f":"IF('Retro Data (wk)'!C13=\"\",\"\",'Retro Data (wk)'!C13)","v":""},null,{"$f":"IF('Retro Data (wk)'!B19=\"\",\"\",'Retro Data (wk)'!B19)","v":""},{"$f":"IF('Retro Data (wk)'!C19=\"\",\"\",'Retro Data (wk)'!C19)","v":""}]
[{"$f":"IF('Retro Data (wk)'!B14=\"\",\"\",'Retro Data (wk)'!B14)","v":""},{"$f":"IF('Retro Data (wk)'!C14=\"\",\"\",'Retro Data (wk)'!C14)","v":""},null,{"$f":"IF('Retro Data (wk)'!B20=\"\",\"\",'Retro Data (wk)'!B20)","v":""},{"$f":"IF('Retro Data (wk)'!C20=\"\",\"\",'Retro Data (wk)'!C20)","v":""}]

{"sheet":"Pymt Convert","index":15,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[20,7,21,7],[23,8,23,10],[25,8,26,10]]}
["Mom Pays:",null,null,"Dad Pays:",null,{"$f":"'Data Entry'!D4","v":"N"},"Arrears / Retro Payback:"]
[null,null,null,null,null,null,0.2,0.15,0.1,0.05]
["Monthly Obligation",null,null,"Monthly Obligation",null,null,0.2]
[null,"Current Support: ",{"$f":"IF('Data Entry'!P1>0,'Shared Parenting'!B53,IF('Data Entry'!P2=\"Yes\",'Split Custody'!B31,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"MOM\"),'Low Income'!C24,Worksheet!B47)))","v":440.13},null,"Current Support: ",{"$f":"IF('Data Entry'!P1>0,'Shared Parenting'!C53,IF('Data Entry'!P2=\"Yes\",'Split Custody'!C31,IF(AND('Low Income'!C9=\"YES\",'Low Income'!C8=\"DAD\"),'Low Income'!C24,Worksheet!C47)))","v":422.87}]
[null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(C4*$G$3,2),ROUND(C4*$G$3,0))","v":88.03},null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(F4*$G$3,2),ROUND(F4*$G$3,0))","v":84.57}]
[null,"Total: ",{"$f":"C5+C4","v":528.16},null,"Total: ",{"$f":"F5+F4","v":507.44}]
["Semi-monthly Obligation",null,null,"Semi-monthly Obligation"]
[null,"Current Support: ",{"$f":"IF($F1=\"N\",C4/2,ROUND(C4/2,0))","v":220.065},null,"Current Support: ",{"$f":"IF($F1=\"N\",F4/2,ROUND(F4/2,0))","v":211.435}]
[null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(C8*$G$3,2),ROUND(C8*$G$3,0))","v":44.01},null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(F8*$G$3,2),ROUND(F8*$G$3,0))","v":42.29}]
[null,"Total: ",{"$f":"C9+C8","v":264.07499999999999},null,"Total: ",{"$f":"F9+F8","v":253.72499999999999}]
["Bi-weekly Obligation",null,null,"Bi-weekly Obligation"]
[null,"Current Support: ",{"$f":"IF($F1=\"N\",ROUND(C4*12/26,2),ROUND(C4*12/26,0))","v":203.14},null,"Current Support: ",{"$f":"IF($F1=\"N\",ROUND(F4*12/26,2),ROUND(F4*12/26,0))","v":195.17}]
[null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(C12*$G$3,2),ROUND(C12*$G$3,0))","v":40.630000000000003},null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(F12*$G$3,2),ROUND(F12*$G$3,0))","v":39.03}]
[null,"Total: ",{"$f":"C13+C12","v":243.76999999999998},null,"Total: ",{"$f":"F13+F12","v":234.2}]
["Weekly Obligation",null,null,"Weekly Obligation"]
[null,"Current Support: ",{"$f":"IF($F1=\"N\",ROUND(C4*12/52,2),ROUND(C4*12/52,0))","v":101.57},null,"Current Support: ",{"$f":"IF($F1=\"N\",ROUND(F4*12/52,2),ROUND(F4*12/52,0))","v":97.59}]
[null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(C16*$G$3,2),ROUND(C16*$G$3,0))","v":20.309999999999999},null,{"$f":"TEXT($G$3,\"0%\")&\" Arrears Payment: \"","v":"20% Arrears Payment: "},{"$f":"IF($F$1=\"N\",ROUND(F16*$G$3,2),ROUND(F16*$G$3,0))","v":19.52}]
[null,"Total: ",{"$f":"C17+C16","v":121.88},null,"Total: ",{"$f":"F17+F16","v":117.11}]
["Modification Reviews:",null,null,null,null,null,null,"Percentage of overnight stays:"]
["Current Oblig","Freq.:"]
[null,"Amt:",null,null,null,null,null,"Number of overnights:","Mom",null,"Dad"]
[null,"Converted to Monthly:",{"$f":"IF(C20=1,ROUND(C21*52/12,2),IF(C20=2,ROUND(C21*26/12,2),IF(C20=3,C21*2,IF(OR(C20=4,C20=\"\"),C21))))","v":0},null,"Percent Change:",{"$f":"IF(C22=0,0,ROUND(C24/C22-1,2))","v":0}]
[]
["New Oblig","Amt / MN:",null,null,null,null,null,"Over…","two weeks"]
["Monthly Wage Calculator",null,null,null,null,null,null,"Percentage:",{"$f":"Tables!BN11","v":0},null,{"$f":"Tables!BO11","v":0}]
["Hourly Rate",null,null,null,null,null,null,null,{"$f":"IF(AND(I22<>\"\",K22<>\"\"),Tables!BM13,\"\")","v":""}]
[" Regular Hours per week"]
["OT Hours per week",null,null,"OT Multiplier",1.5]
["Gross Monthly Income",{"$f":"IF(OR(B26=\"\",B27=\"\"),\"\",ROUND((B26*B27*52/12)+(B26*$E28*B28*52/12),2))","v":""},{"$f":"IF(OR(C26=\"\",C27=\"\"),\"\",ROUND((C26*C27*52/12)+(C26*$E28*C28*52/12),2))","v":""}]

{"sheet":"Stip Data Entry","index":16,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":true,"merged":[[6,1,6,2],[7,1,7,2],[22,4,22,9],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[16,4,16,9],[17,4,17,9],[24,4,24,8],[23,4,23,8],[5,7,5,8],[0,5,0,8],[6,5,7,9],[11,6,11,7],[12,6,12,7]]}
["Stipulation Data",null,null,null,null,"Information from current worksheet",null,null,null,null,null,null,null,null,0.05,"X","Yes","Week"]
[null,null,null,"DOB","CS Step-down",null,null,"Mom","Dad",null,null,null,null,null,0.1,"N/A","No","Biweekly"]
[null,null,null,null,null,null,{"$f":"'Data Entry'!M14&+\" Obligation\"","v":"Monthly Obligation"},{"$f":"'Pymt Convert'!C4","v":440.13},{"$f":"'Pymt Convert'!F4","v":422.87},null,null,null,null,null,0.15,"Reserved",null,"Semi-Monthly"]
[{"$f":"IF(OR(D4=\"\",B4=\"\"),\"\",IF(D3>D4,\" - OUT OF ORDER! - \",\"\"))","v":""},null,null,null,null,null,0.1,{"$f":"IF('Data Entry'!$D4=\"Y\",ROUND('Stip Data Entry'!H3*'Stip Data Entry'!$G4,0),ROUND('Stip Data Entry'!H3*'Stip Data Entry'!$G4,2))","v":44.01},{"$f":"IF('Data Entry'!$D4=\"Y\",ROUND('Stip Data Entry'!I3*'Stip Data Entry'!$G4,0),ROUND('Stip Data Entry'!I3*'Stip Data Entry'!$G4,2))","v":42.29},null,null,null,null,null,0.2,null,null,"Month"]
[{"$f":"IF(OR(D5=\"\",B5=\"\"),\"\",IF(D4>D5,\" - OUT OF ORDER! - \",\"\"))","v":""},null,null,null,null,null,"total:",{"$f":"SUM(H3:H4)","v":484.14},{"$f":"SUM(I3:I4)","v":465.16}]
[{"$f":"IF(OR(D6=\"\",B6=\"\"),\"\",IF(D5>D6,\" - OUT OF ORDER! - \",\"\"))","v":""}]
[{"$f":"IF(OR(D7=\"\",B7=\"\"),\"\",IF(D6>D7,\" - OUT OF ORDER! - \",\"\"))","v":""}]
[{"$f":"IF(OR(D8=\"\",B8=\"\"),\"\",IF(D7>D8,\" - OUT OF ORDER! - \",\"\"))","v":""}]
["Paternity:","X",null,null,null,null,null,null,null,null,null,null,null,null,"NCEP Offices"]
["Sup pymts ordered?","X",null,null,null,null,null,null,null,null,null,null,null,null,"4140 49th St N, St. Petersburg, FL  33709.  Ph # 727-524-4344"]
["Current Support Pymt",null,null,"Frequency",null,null,null,null,null,null,null,null,null,null,"4440 Grand Blvd, New Port Richey, FL 34652.  Ph # 727-816-1714",null,null,{"$f":"IF(Q10=8,\"August\",IF(Q10=9,\"September\",IF(Q10=10,\"October\",IF(Q10=11,\"November\",IF(Q10=12,\"December \",\"\")))))","v":""}]
["Retro Payment",null,null,"Total Retro",null,"from:",null,null,"To:"]
["Arrears Payment",null,null,"Total Arrs",null,"as of:"]
["First Payment Due",null,null,null,"Self Terminating","X"]
["Lump sum?","N/A","Amt",null,"Due by:"]
["Costs?","Reserved","Amt",null,"Prev Costs:",null,"DNA:",null,"Due:"]
["Notice prov.?","X",null,"COC Address:","315 Court Street, Clearwater, FL 33756"]
["IDO?","X",null,"DOR Address:","19361 U.S. 19 North, Clearwater, FL 33764"]
["Medical prov?","X",null,{"$f":" Worksheet!B34","v":0.51},null,{"$f":" Worksheet!C34","v":0.49}]
["Uncovered HI?","X","Pet%:",null,"Resp%:"]
["UC?","X"]
["Job search?","X"]
["NCEP?","N/A","NCEP Address:",null,"4140 49th St N, St. Petersburg, FL  33709.  Ph # 727-524-4344"]
["Atty?","No","NCP Atty name:"]
["Speed/Smith Calc?","N/A","DOR LSP:",null,"Office of Attorney General, State of Florida"]
["Amt of Speed adj.",0,"**NOTE: ALL BOLD ITEMS SHOULD BE ADDRESSED (\"N/A\", \"X\",\"RESERVED\")"]

{"sheet":"Stip","index":17,"n_rows":209,"n_cols":14,"rows_kept":209,"cut":false,"hidden":true,"merged":[[47,1,48,11],[3,6,3,7],[9,1,9,4],[11,1,11,4],[11,7,11,9],[12,1,12,4],[12,7,12,9],[37,0,37,10],[39,1,40,11],[41,1,41,11],[43,1,44,11],[45,1,45,11],[25,3,25,4],[25,5,25,6],[25,7,25,9],[36,3,36,5],[101,1,102,10],[141,1,142,10],[73,5,73,6],[73,7,73,8],[63,1,66,10],[73,9,73,10],[70,1,71,10],[78,6,78,7],[13,1,13,4],[23,6,23,7],[24,3,24,4],[24,6,24,7],[13,7,13,9],[14,1,14,4],[14,7,14,9],[15,1,15,4],[15,7,15,9],[21,3,21,4],[22,4,22,5],[22,7,22,8],[16,1,16,4],[16,7,16,9],[174,1,174,4],[153,1,156,10],[158,1,160,10],[162,1,166,10],[104,1,106,10],[108,1,111,10],[121,1,124,10],[145,1,147,10],[49,1,49,11],[59,1,60,11],[92,1,93,10],[95,1,97,10],[192,1,192,4],[79,6,79,7],[80,6,80,7],[150,1,150,4],[173,2,173,4],[113,1,117,10],[89,1,91,10],[85,1,88,10],[126,1,136,10],[191,2,191,4],[77,1,77,7],[77,8,77,9],[61,1,61,11],[51,1,52,11],[53,1,53,11],[55,1,56,11],[57,1,57,11]]}
["Florida Department of Revenue",null,null,null,null,"In The Circuit Court For"]
["On Behalf Of",null,null,null,null,{"$f":"'Data Entry'!D2 & \" County, Florida\"","v":"Leon County, Florida"}]
[]
[{"$f":"IF('Data Entry'!B1=\"\",\"\",'Data Entry'!B1)","v":""},null,null,null,null,"Case Number:",{"$f":"IF('Data Entry'!B3=\"\",\"\",'Data Entry'!B3)","v":""}]
["Petitioner,"]
[]
[{"$f":"IF('Data Entry'!B2=\"\",\"\",'Data Entry'!B2)","v":""},null,null,null,null,null,"STIPULATION"]
["Respondent."]
[]
["I,",{"$f":"A7","v":""},null,null,null,", do swear that I am the Respondent in this cause, and recognize"]
[null,"my duty to provide support for the dependent(s) named:",null,null,null,null,null,null,null,null,null,null,null,"Emancipation"]
["Name:",{"$f":"IF('Stip Data Entry'!B3=\"\",\"\",'Stip Data Entry'!B3)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D3=\"\",\"\",'Stip Data Entry'!D3)","v":""},null,null,null,null,null,{"$f":"DATE(YEAR(H12)+18,MONTH(H12),DAY(H12))","v":{"$error":"#VALUE!"}}]
["Name:",{"$f":"IF('Stip Data Entry'!B4=\"\",\"\",'Stip Data Entry'!B4)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D4=\"\",\"\",'Stip Data Entry'!D4)","v":""},null,null,null,null,null,{"$error":"#VALUE!"}]
["Name:",{"$f":"IF('Stip Data Entry'!B5=\"\",\"\",'Stip Data Entry'!B5)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D5=\"\",\"\",'Stip Data Entry'!D5)","v":""},null,null,null,null,null,{"$error":"#VALUE!"}]
["Name:",{"$f":"IF('Stip Data Entry'!B6=\"\",\"\",'Stip Data Entry'!B6)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D6=\"\",\"\",'Stip Data Entry'!D6)","v":""},null,null,null,null,null,{"$error":"#VALUE!"}]
["Name:",{"$f":"IF('Stip Data Entry'!B7=\"\",\"\",'Stip Data Entry'!B7)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D7=\"\",\"\",'Stip Data Entry'!D7)","v":""},null,null,null,null,null,{"$error":"#VALUE!"}]
["Name:",{"$f":"IF('Stip Data Entry'!B8=\"\",\"\",'Stip Data Entry'!B8)","v":""},null,null,null,null,"Date of Birth:",{"$f":"IF('Stip Data Entry'!D8=\"\",\"\",'Stip Data Entry'!D8)","v":""},null,null,null,null,null,{"$error":"#VALUE!"}]
[]
[{"$f":"IF('Stip Data Entry'!B9=\"\",\"\",'Stip Data Entry'!B9)","v":"X"},"I swear that I am the natural father of the above child(ren)."]
[]
[{"$f":"IF('Stip Data Entry'!B10=\"\",\"\",'Stip Data Entry'!B10)","v":"X"},"I agree to payment of:"]
[null,{"$f":"IF('Stip Data Entry'!B11=\"\",\"\",'Stip Data Entry'!B11)","v":""},"per",{"$f":"IF('Stip Data Entry'!E11=\"\",\"\",'Stip Data Entry'!E11)","v":""},null,"as current child support; plus"]
[null,{"$f":"IF('Stip Data Entry'!B13=\"\",\"\",'Stip Data Entry'!B13)","v":""},"towards the arrears of",null,{"$f":"IF('Stip Data Entry'!E13=\"\",\"\",'Stip Data Entry'!E13)","v":""},null,"as of",{"$f":"IF('Stip Data Entry'!H13=\"\",\"\",'Stip Data Entry'!H13)","v":""},null,"; plus"]
[null,{"$f":"IF('Stip Data Entry'!B12=\"\",\"\",'Stip Data Entry'!B12)","v":""},"towards the retroactive child support of",null,null,null,{"$f":"IF('Stip Data Entry'!E12=\"\",\"\",'Stip Data Entry'!E12)","v":""}]
[null,"for the period of ",null,{"$f":"IF('Stip Data Entry'!G12=\"\",\"\",'Stip Data Entry'!G12)","v":""},null,"to",{"$f":"IF('Stip Data Entry'!J12=\"\",\"\",'Stip Data Entry'!J12)","v":""},null,"; for a total payment of"]
[null,{"$f":"IF(AND(ISNUMBER('Stip Data Entry'!B11)=FALSE,ISNUMBER('Stip Data Entry'!E13)=FALSE,ISNUMBER('Stip Data Entry'!B12)=FALSE),\"\",IF(ISNUMBER('Stip Data Entry'!B11)=TRUE,'Stip Data Entry'!B11,0)+IF(ISNUMBER('Stip Data Entry'!E13)=TRUE,'Stip Data Entry'!E13,0)+IF(ISNUMBER('Stip Data Entry'!B12)=TRUE,'Stip Data Entry'!B12,0))","v":""},"per",{"$f":"IF('Stip Data Entry'!E11=\"\",\"\",'Stip Data Entry'!E11)","v":""},null,"commencing",null,{"$f":"IF('Stip Data Entry'!B14=\"\",\"\",'Stip Data Entry'!B14)","v":""}]
[null,"All payments shall be made through and payable to:"]
[]
[null,null,null,null,"State of Florida Disbursement Unit "]
[null,null,null,null,"P.O. Box 8500 "]
[null,null,null,null,"Tallahassee, FL 32314-8500"]
[]
["Duration of Order. This Order stays in effect until:"]
[null,"1) Vacated, modified, suspended or abated by a circuit court of this state; or"]
[null,"2) Vacated or reversed on appeal."]
[]
["Payments shall commence on ",null,null,{"$f":"H26","v":""},null,null,". The current support obligation is reduced according"]
["to the schedule below as each child reaches age 18, dies, marries, or otherwise emancipates, unless the child is dependent in fact, between the ages of 18 and 19, still in high school and performing in good faith with a reasonable expectation of graduating before the age of 19. If payable beyond the age of 18, the current support obligation ends when the child graduates from high school."]
[]
[{"$f":"IF(B12=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B12=\"\",\"N/A\",B12) & \" is scheduled to end on \" & IF(B12=\"\",\"N/A\",TEXT(N12-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A40=\"N/A\",\"$ N/A\",IF(B13=\"\",\"$0.00\",TEXT('Stip Data Entry'!E4,\"$0.00\"))) & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF(B13=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B13=\"\",\"N/A\",B13) & \" is scheduled to end on \" & IF(B13=\"\",\"N/A\",TEXT(N13-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A44=\"N/A\",\"$ N/A\",IF(B14=\"\",\"$0.00\",TEXT('Stip Data Entry'!E5,\"$0.00\"))) & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF(B14=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B14=\"\",\"N/A\",B14) & \" is scheduled to end on \" & IF(B14=\"\",\"N/A\",TEXT(N14-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A48=\"N/A\",\"$ N/A\",IF(B15=\"\",\"$0.00\",TEXT('Stip Data Entry'!E6,\"$0.00\"))) & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF(B15=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B15=\"\",\"N/A\",B15) & \" is scheduled to end on \" & IF(B15=\"\",\"N/A\",TEXT(N15-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A52=\"N/A\",\"$ N/A\",IF(B16=\"\",\"$0.00\",TEXT('Stip Data Entry'!E7,\"$0.00\"))) & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF(B16=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B16=\"\",\"N/A\",B16) & \" is scheduled to end on \" & IF(B16=\"\",\"N/A\",TEXT(N16-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A56=\"N/A\",\"$ N/A\",IF(B17=\"\",\"$0.00\",TEXT('Stip Data Entry'!E8,\"$0.00\"))) & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF(B17=\"\",\"N/A\",\"X\")","v":"N/A"},{"$f":" \"Current support for \" & IF(B17=\"\",\"N/A\",B17) & \" is scheduled to end on \" & IF(B17=\"\",\"N/A\",TEXT(N17-1,\"mm/dd/yyyy\")) & \", or date of high school graduation according to the conditions above, at which time the Respondent shall pay:\"","v":"Current support for N/A is scheduled to end on N/A, or date of high school graduation according to the conditions above, at which time the Respondent shall pay:"}]
[]
[null,{"$f":" IF(A60=\"N/A\",\"$ N/A\",\"$0.00\") & \" per month Current support.\"","v":"$ N/A per month Current support."}]
[]
[{"$f":"IF('Stip Data Entry'!F14=\"\",\"\",'Stip Data Entry'!F14)","v":"X"},"At such time as current support terminates by emancipation of the minor child, and in the event there are any arrears in past due and unpaid support, the amount set herein as current support shall continue to be paid and shall be applied to satisfy said arrears in past due and unpaid child support, in the same periodic payment as set forth herein, until the arrears are paid in full."]
[]
[]
[]
[]
["The agreed current support obligation is the amount mandated by Florida Law."]
[]
["N/A","The Respondent has 60 days from the date of the order approving this stipulation to file a request for credit and to present proof of payments to the Court for credit against the retro-active support."]
[]
[]
[{"$f":"'Stip Data Entry'!B15","v":"N/A"},"I agree to make a lump sum payment of ",null,null,null,null,null,"on or before"]
[]
["X","I agree that this court shall reserve jurisdiction over any and all arrears due and owing, if any."]
[]
[{"$f":"'Stip Data Entry'!B16","v":"Reserved"},"I agree to pay administrative costs, by money order or cashiers check, in the amount of ",null,null,null,null,null,null,{"$f":"IF('Stip Data Entry'!D16=\"\",\"\",'Stip Data Entry'!D16)","v":""}]
[null,null,null,null,null,"previously ordered costs of ",{"$f":"IF('Stip Data Entry'!F16=\"\",\"\",'Stip Data Entry'!F16)","v":""}]
[null,null,null,null,null,"genetic testing costs of ",{"$f":"IF('Stip Data Entry'!H16=\"\",\"\",'Stip Data Entry'!H16)","v":""}]
[null,null,null,null,null,"for a total payment of ",{"$f":"IF(AND('Stip Data Entry'!D16=\"\",'Stip Data Entry'!F16=\"\",'Stip Data Entry'!H16=\"\"),\"\",'Stip Data Entry'!D16+'Stip Data Entry'!F16+'Stip Data Entry'!H16)","v":""},null,"within",{"$f":"IF('Stip Data Entry'!J16=\"\",\"\",'Stip Data Entry'!J16)","v":""},"days to"]
[]
[null,"Florida Department of Revenue, Child Support Enforcement Program at:"]
[null,{"$f":"'Stip Data Entry'!E18","v":"19361 U.S. 19 North, Clearwater, FL 33764"},null,null,null,null,null," "]
[]
[{"$f":"'Stip Data Entry'!B17","v":"X"},{"$f":"\"I agree to notify DOR, in writing, of my change of address or change of employment, including additional employment or loss of employment, within five (5) days, at: Florida Department of Revenue, Child Support Enforcement Program, \" & 'Stip Data Entry'!E18","v":"I agree to notify DOR, in writing, of my change of address or change of employment, including additional employment or loss of employment, within five (5) days, at: Florida Department of Revenue, Child Support Enforcement Program, 19361 U.S. 19 North, Clearwater, FL 33764"}]
[]
[]
[]
[{"$f":"'Stip Data Entry'!B17","v":"X"},{"$f":"\"I agree to notify the Clerk of Court, in writing, of any change of address or change of employment, within five (5) days, at: \" & 'Stip Data Entry'!E17","v":"I agree to notify the Clerk of Court, in writing, of any change of address or change of employment, within five (5) days, at: 315 Court Street, Clearwater, FL 33756"}]
[]
[]
[{"$f":"'Stip Data Entry'!B18","v":"X"},"I agree to entry of an Income Deduction Order effective immediately. l understand that it is my obligation to pay child support when it is not being deducted from my paycheck."]
[]
[]
[{"$f":"'Stip Data Entry'!B19","v":"X"},"I agree to provide health insurance for the minor child(ren) if available at a reasonable rate, and provide written notice of coverage or non-availability of coverage within thirty (30) days of the entry of order approving this stipulation or reimburse the petitioner for the cost of health care coverage of the minor child."]
[]
[]
[]
[{"$f":"'Stip Data Entry'!B20","v":"X"},"Any medical expenses not covered by health insurance incurred on behalf of the minor child(ren) shall be paid"]
[null,"as follows:",{"$f":"IF('Stip Data Entry'!D20=\"\",\"\",'Stip Data Entry'!D20)","v":""},"by the petitioner,",null,{"$f":"IF('Stip Data Entry'!F20=\"\",\"\",'Stip Data Entry'!F20)","v":""},"by the respondent."]
[null,"Any payments made by the respondent for medical expenses not covered by health insurance are to be made directly to the custodial parent."]
[]
[]
["RESERVED","I agree to maintain a life insurance policy in the amount of $ N/A or as available at a reasonable rate, for the benefit of the dependent child(ren), and to provide written notice of coverage to the Florida Department of Revenue within thirty (30) days of the entry of order approving this stipulation."]
[]
[]
[]
[{"$f":"'Stip Data Entry'!B21","v":"X"},"I agree that the Florida Department of Revenue shall be entitled to deduct 40% from any unemployment compensation benefits that the Respondent may be entitled, not to exceed the ongoing support and/or any past due support amount owed as allowed by s.443.051 (b)(2), Florida Statutes, up to the legal percentage permitted by law."]
[]
[]
[]
[]
[{"$f":"'Stip Data Entry'!B22","v":"X"},"If I become unemployed or under-employed, I agree that I shall  use my best efforts to secure employment as soon as possible, and in order to do so I agree to put in at least thirty (30) job applications within the next thirty (30) days with prospective employers and I agree to report to Florida Department of Revenue, Child Support Enforcement Program, the results of any job search within one (1) week of the end of the thirty-day period, at the following address,"]
[]
[]
[]
[]
[]
[null,{"$f":"'Stip Data Entry'!E18","v":"19361 U.S. 19 North, Clearwater, FL 33764"}]
[]
[null,"and if I am not successful in my job search in thirty (30) days, l agree to continue this schedule from month to month until I do secure employment. At the time I secure employment, l agree that I will furnish notice to the Florida Department of Revenue, Child Support Enforcement Program, at the above address within two (2) days of securing employment."]
[]
[]
[]
[]
[{"$f":"'Stip Data Entry'!B23","v":"N/A"},"I am currently unemployed or under-employed and I agree to participate in the Non-Custodial Parent Employment Project (NCEP). I agree to call or report to the NCEP Office within 30 days of the date of this stipulation. If I do not secure full-time employment on my own during the next 30 days, I agree to cooperate with the NCEP Office in order to become gainfully employed at a full-time position by participating in orientation, job search or job training as deemed appropriate by the NCEP Employment Specialist. I agree to report the name and address of my employer to the NCEP Office. I agree to report all changes in my residential and/or mailing address to the NCEP Office for as long as I am in the NCEP Program. I understand that I will not be released from the Non-Custodial Parent Employment Project until I have satisfactorily completed the program by securing and maintaining full-time employment and paying my child support for a period of 180 days under the supervision of the NCEP Office. I understand that if I fail to cooperate and participate in the NCEP program without good cause, such failure may result in my being incarcerated for Contempt of Court."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF('Stip Data Entry'!E23=\"\",\"\",'Data Entry'!D2 & \" County NCEP Office\")","v":"Leon County NCEP Office"}]
[null,{"$f":"IF('Stip Data Entry'!E23=\"\",\"\",'Stip Data Entry'!E23)","v":"4140 49th St N, St. Petersburg, FL  33709.  Ph # 727-524-4344"}]
[]
[]
[{"$f":"'Stip Data Entry'!B25","v":"N/A"},{"$f":"\"Smith/Speed Credit: I understand I am entitled to a \" & TEXT('Stip Data Entry'!B26,\"$0.00\") & \" credit for the child(ren) living in my home,\"","v":"Smith/Speed Credit: I understand I am entitled to a $0.00 credit for the child(ren) living in my home,"}]
[null,"pursuant to Florida Department of Revenue v. Smith, 716 So.2d 333 (2nd DCA 1998) and Speed v. Department of Revenue, 749 So.2d 510 (2nd DCA 1999). This credit has been factored into the child support guideline calculation set forth above, and if applicable, factored into the retroactive support obligation set forth above."]
[]
[]
[]
[{"$f":"IF('Stip Data Entry'!B24=\"Yes\",\"X\",\"N/A\")","v":"N/A"},"I am represented by an attorney or have been advised by an attorney, whose name is:"]
[null,{"$f":"IF('Stip Data Entry'!E24=\"\",\"\",'Stip Data Entry'!E24)","v":""},null,null,null,", and I am entering into this Stipulation with the full knowledge "]
[null,"that my attorney has advised me of my rights and responsibilities."]
[]
[{"$f":"IF('Stip Data Entry'!B24=\"No\",\"X\",\"N/A\")","v":"X"},{"$f":"\"I am not represented by an attorney, and I have negotiated this Stipulation of my own free will; I have not been advised in any way of my rights or responsibilities by \" & 'Stip Data Entry'!E25 & \", whom I understand are attorneys representing the Department of Revenue, and they have not directly given me any advice regarding my rights under the law.\"","v":"I am not represented by an attorney, and I have negotiated this Stipulation of my own free will; I have not been advised in any way of my rights or responsibilities by Office of Attorney General, State of Florida, whom I understand are attorneys representing the Department of Revenue, and they have not directly given me any advice regarding my rights under the law."}]
[]
[]
[]
[]
[null,"I have discussed this affidavit/stipulation with representatives of the petitioners and I acknowledge they have not compelled me against my will to enter into this stipulation or sign this agreement, and they have informed me of my right to a hearing before the Court if I do not wish to enter into this stipulation."]
[]
[]
[]
[null,"I have herein executed this Stipulation freely and voluntarily, and with full knowledge of its contents. I am not under the influence of any alcoholic beverage, drug or medicine at the time of the signing of this stipulation, and I am not suffering from any mental problems which affect my understanding of these stipulations. I also agree to the entry of an order incorporating the terms of this Stipulation without further notice to me or further proceedings."]
[]
[]
[]
[]
[]
[]
[{"$f":"\"STATE OF FLORIDA, COUNTY OF \" & 'Data Entry'!D2","v":"STATE OF FLORIDA, COUNTY OF Leon"}]
[]
["The foregoing instrument was acknowledged before me this",null,null,null,null,null,"Respondent Signature"]
[]
[{"$f":"Tables!BE4","v":"7th"},"day of",{"$f":"Tables!BE8","v":"January, 2026"}]
["by",{"$f":"IF(A7=\"\",\"\",A7)","v":""},null,null,null,null,"Address"]
[]
[null,"Notary Signature for RESPONDENT",null,null,null,null,"Telephone"]
[]
[null,null,null,null,null,null,"Social Security Number (Your social security number"]
[null,null,null,null,null,null,"is required by s. 61.13(7b), F.S., and will be used "]
[null,null,null,null,null,null,"only for the purposes directly connected with child support)"]
[null,"Print, type or stamp name of notary"]
[]
[null,null,null,"Personally Known",null,null,"Employer"]
[null,null,null,"Or Produced Identification"]
[null,null,null,"Type of Identification Produced",null,null,"Address"]
[]
[{"$f":" \"STATE OF FLORIDA, COUNTY OF \" & 'Data Entry'!D2","v":"STATE OF FLORIDA, COUNTY OF Leon"}]
[]
["The foregoing instrument was acknowledged before me this"]
[null,null,null,null,null,null,"Petitioner Signature",null,null,null,"Date"]
[{"$f":"Tables!BE4","v":"7th"},"day of",{"$f":"Tables!BE8","v":"January, 2026"}]
["by",{"$f":"IF(A4=\"\",\"\",A4)","v":""}]
[]
[]
[null,"Notary Signature for PETITIONER"]
[]
[null,null,null,null,null,null,null,null,"Personally Known"]
[null,null,null,null,null,null,null,null,"Or Produced Identification"]
[null,null,null,null,null,null,null,null,"Type of Identification Produced"]
[]
[null,"Print, type or stamp name of notary"]
[]
[]
[]
["Florida Department of Revenue Representative",null,null,null,null,null,{"$f":"IF('Stip Data Entry'!E25=\"\",\"\",'Stip Data Entry'!E25)","v":"Office of Attorney General, State of Florida"}]
[null,null,null,null,null,null,"Attorneys for the Department of Revenue"]
[]
["Attorney for Respondent"]

{"sheet":"Update Checklist","index":18,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Yearly Update Checklist"]
["X",1,"Add tax year to list on Data Entry Page (Column H)"]
["X",{"$f":"B2+1","v":2},"Update reset macro to paste new tax year to Data Entry page"]
["X",{"$f":"B3+1","v":3},"Update Create minimum wage macro to include new tax year and new minimum wage"]
["X",4,"Update Minimum Wage Reference page with new FL min wage (or Fed, which ever is appropriate)"]
["X",5,"Enter new tax tables and withholding allowances, remember to update sum fields for mom and dad"]
["X",6,"Update tables page with new annual max deduction for SS/FICA"]
["X",7,"Update Version History page"]
["X",8,"Test new withholding tables at wage bracket thresholds, do same for annual max deduction for SS/FICA"]
["X",9,"Update pop-up comments on wage fields on Data Entry page to reflect new minimum wage"]
["X",10,"Update poverty reference page, as well as poverty figures on Tables worksheet"]
["X",11,"Update median income on min wage reference page, year in the comment, as well as \"paste\" macro"]

{"sheet":"Version History","index":19,"n_rows":175,"n_cols":2,"rows_kept":175,"cut":false,"hidden":false,"merged":[[20,0,20,1]]}
["Office Guideline Spreadsheets"]
["File Name","Description"]
["GL96 - GL97","No back-up copies retained after January 1999. '96 versions feature poor - single worksheet, no data entry page. '97 versions introduce separate data entry page, which made use much faster - thanks to Gary Dracket for the suggestion."]
["Guide97","Tallahassee version of guideline spreadsheet - 97 tax tables."]
["GL98V1 ","Standard worksheet, same rounding problem as GL98v3.  - 98 tax tables."]
["GL98V2","First worksheet to include retroworksheet, error health insurance deduction for ncp/cp. Pulled in figure for child’s H.I., rather than figure for deduction, to the guideline worksheet. Same rounding problem as GL98v3."]
["GL98V3","Corrects error in health insurance deduction from previous version.  Confusing problem w/ rounding, in that guideline amount is not rounded to two decimal places. Results in funny retro amounts that don’t seem quite right (but which are extremely close to being right - only cents off)."]
["GL98v4","Corrects confusing problem w/ rounding in guideline worksheet. No known calculation errors."]
["GL98v5","Removes AFDC grant information from the printed retro worksheet. Retro data entry page calls only for last AFDC date, and calculates assigned PA retro. No known calculation errors."]
["GL98v6","Based on GL98v5 adds capability to indicate date of filing on retro worksheet, due to statute change only allowing retro back to two years prior to date of filing. User enters date of filing on retro data entry page. No known calculation errors."]
["GL98v7","Based on GL98v6 adds capability to indicate direct payments made by the NCP during the retro period. Subtracts these payments from the retro calculated on the retro worksheet.  Per consensus w/ rest of team, this version was not used. No known calculation errors."]
["Gdlns99","Tallahassee version of the guideline spreadsheet for 1999."]
["GL99vx","Based on GL98v6 attempts to correct Y2K problem w/ Quattro. Close but no cigar. Has ‘99 tax tables."]
["GL99v1","Based on GL98v6 w/ ‘99 withholding included. Both Quattro and Excel versions. Functionality missing from Excel version: Min Wage button. Unlike version in Quattro, Excel is Y2K compliant. No known errors in either version."]
["GL99v1b","Based on GL99v1. (Excel version only) Adds functionality: Min Wage button - thanks to Jim Crowell. No known errors."]
["GL00v1","Based on GL99v1b. (Excel version only). Adds 2000 withholding. No known errors."]
["GL00v1a","Based on GL00v1. (Excel version only) Adds written instructions page. No known errors."]
["2001 Guidelines","Based on GL00v1a w/ 2001 withholding formulas. Includes revision history (previously kept in separate Word document).  No know errors."]
["2001 Orl Guidelines","Based on 2001 Guidelines, calculates retro on a weekly basis, based on special request from Orlando region. No know calculation errors. Does not calculate NA/PA split on retro, nor is instructions page updated for changes in retro calculation page."]
[]
["**Note: This hopefully represents the last of the “office” guidelines. All GL spreadsheets are based on the “court” version from here on out."]
[]
["Court / Office Guideline Spreadsheets"]
[]
["CTGL98V1","Standard worksheet, same rounding problem as GL98v3. ‘98 tax tables."]
["CTGL98V2","Court version of GL98v2 includes retro worksheet. Does not have the same error (problem w/ health insurance) as office version (GL98v2). Same rounding problem as GL98v3."]
["CTGL98v3","Same as GL98v4, but a court version. No known calculation errors."]
["CTGL98v4","Same as GL98v5, but a court version. No known calculation errors."]
["XGL98v1","Same as CTGLv4, except it is stripped of the ability to break down health insurance (the user must break it down before entering H.I. info on the spreadsheet). No known calculation errors."]
["XGL98v2","Same as XGL98v1, but a stand alone health insurance calculator is included which is not directly integrated with the rest of the guideline calculation. No known calculation errors."]
["XGL98v3","X series has become standard for court use (distinguished by the stand alone health insurance calculator). v3 incorporates same changes as GL98v6, based on XGL98v2. No known calculation errors."]
["XGL98v4","Based on XGL98v3 adds capability to calculate and print monthly obligation converted to semi-monthly, BI-weekly, and weekly; as well as calculating associated 20% arrs payments, clerk’s fees, and the total payments. No known calculation errors."]
["XGL99v1","Based on XGL98v4 w/ 99 withholding included. No known errors."]
["XGL99v2","Based on XGL99v1, adds functionality. Button links to view Table A, payment breakdowns. Also displays Fed. Withholding and FICA on data entry page for reference purposes in court. No known errors."]
["XGL99v3","Excel version of the court spreadsheet, based on XGL99v2. No known errors."]
["XGL00v1","Based on XGL99v3 (Excel version only). Adds 2000 withholding. No know errors."]
["XGL00v2","Based on XGL00v1. Adds the ability to format and print a stipulation. No known errors. Removes many of the features added in XGL98v4 & XGL99v2, due to limitations imposed by small screen on new desktop computers used in court."]
["2001 Court Guidelines","Based on XGL00V2 w/ 2001 withholding formulas. No known errors."]
["2001 Court GL New Stip","Based on above file, adds “self terminating” language on the stip (upon emancipation of the child the NCP continues to pay the current support amount until the arrears are paid off). No known errors."]
["2001 GL New Withholding","Based on “2001 Court GL New Stip”. Calculates withholding per tax change which was effective 7/1/2001. Added ability to change Judicial Circuit and County on printed forms (ability obscured by “Goto Stip” button on Data Entry page). Does not calculate withholding for wages in the top tax bracket correctly for wages paid after 7/1/2001."]
["2001 GL New WH – State","Based on above file; however, all links, references and buttons to stipulation pages are removed. Designed for state wide release, allowing user to customize court styling as described above (circuit and county). Does not calculate withholding for wages in the top tax bracket correctly for wages paid after 7/1/2001."]
["2001 GL Split Custody test","Based on 2001 New Withholding. Adds new split custody calculation for support. Also adds cut off for FICA deduction, based on appropriate “wage base” for tax years 1982 through present. Includes revision history (previously kept in separate Word document). Payment conversion feature reintroduced as a separate page (makes it work better on PCs with varying monitor sizes). Section added to Payment conversion page, to help with \"Review and Adjustment\". Entry in these fields creates new line at bottom of printed guideline worksheet. Calculation of \"PA Retro\" removed from Retro Data page, due to incompatibility w/ D2000. Not released for general use pending approval from Tallahassee, and verification of accuracy. Given permission to use locally by Richard, pending clearance from Tallahassee. Does not calculate withholding for wages in the top tax bracket correctly for wages paid after 7/1/2001."]
["2002 Guidelines","Based on 2001 GL Split Custody test. Has ability to calculate \"shared custody\" guidelines disabled, pending authorization to share. Includes 2002 withholding formulas. Fixes withholding bug, where spreadsheet does not correctly calculate withholding on wages paid in the top tax bracket, for wages paid after 7/1/2001 (not likely to pose a problem often)."]
["2002 GL State","Based on 2002 Guidelines, but without the stip. Bug where reset macro tries to clear protected shared cust field and returns error."]
["2002 GL Statev2","Bug fix. Protected shared cust field, reset macro still tried to clear. Adjusted macro."]
["2002 Guidelinesv2","Based on 2002 Guidelines. Allows individual to calculate retro on weekly basis if desired."]
["2003 Guidelines","Based on 2002 Guidelinesv2 with 2003 tax tables."]
["2003 GL State","Based on 2003 Guidelines, without the stip."]
["2003 Guidelines v2","Based on 2003 Guidelines. Adds ability to automaticly round GL results. Tweaks stip, allows text to be entered in some of the payment fields without messing up sum total of payments. Revised shared custody worksheet to match revised Florida Fam. Law Rules of Procedure Form 12.902(e), Child Support Guidelines Worksheet (10/2002)."]
["2003 GL State v2","Based on 2003 Guidelines v2, without the stip."]
["2003 Guidelines v3","Adds decimal place to the share of support percentage on the worksheets."]
["2003 GL State v3","See above."]
["2003 GL State v3.1","Shared custody calculation enabled for demonstration purposes (for Tally only)."]
["2003 Guidelines v4","Adds withholding formulas for fed taxes eff 7/1/2003. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 GL State v4","Based on 2003 Guidelines v4, but with no stip/shared custody calc. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 Guidelines v5","Tweaks to v4, cosmetic only. Adds instructions for calculating post-7/1 taxes. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 GL State v5","See above. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 GL Admin v1","Based on GL State v5. Adds fields to the Data Entry page for the admin support folks in Orlando. Also adds a new GL worksheet with different formating. Eliminates the ability to round GLs to the nearest dollar. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 GL Admin v2","Based on v1, fixes date problem on printed worksheet. Affected by FICA bug, won't calculate SS portion of FICA. Do not use."]
["2003 Guidelines v6","Based on v5, fixes FICA bug."]
["2003 GL State v6","Based on v5, fixes FICA bug."]
["2003 GL Admin v3","Based on v2, fixes FICA bug."]
["2003 Guidelines v7","Based on v6, adds tax breakdown page - can be use as needed."]
["2003 GL State v7","See above."]
["2003 GL Admin v4","See above."]
["2003 Guidelines v7a","Based on v7, user screens viewable at 640 x 480 screen resolution."]
["2003 GL State v7a","See above."]
["2003 Guidelines v8","Retains cosmetic changes of v7a. Adds some tweaks to navigating between \"income breakdown\" page and \"data entry\" page. Attempts to avoid confusion as to what income is being used in the calculation."]
["2003 GL State v8","See above."]
["2003 GL Admin v5","See above."]
["2003 Guidelines v9","Will not allow entry other than \"M\" or \"S\" in filing status fields on the data entry page (to reduce errors related to \"MOM\" automaticly being completed by Excel)."]
["2003 GL State v9","See above."]
["2003 GL Admin v6","See above."]
["2003 Guidelines v9.1","Changes attorney for DOR on the stipulation to \"Office of the Attorney General\""]
["2004 Guidelines v1","2004 tax changes."]
["2004 GL State v1","2004 tax changes."]
["2004 GL Admin v1","2004 tax changes."]
["2004 Admin GL v2","Items on printed worksheet numbered."]
["2004 Guidelines v1.1","Based on v1, fixes bug where spreadsheet did not print equal numbers of \"income breakdown\" and vanilla guideline worksheets."]
["2004 GL State v1.1","see above"]
["2004 Guidelines v2","Separate fields for Non-parent custodian's HI and day care expenses for the child(ren)."]
["2004 GL State v2","See above - no stip."]
["2004 Guidelines v3","Based on v2, fixes bug where spreadsheet did not print equal numbers of \"income breakdown\" and vanilla guideline worksheets."]
["2004 GL State v3","see above"]
["2004 Admin GL v3","See above"]
["2004 Guidelines v4","Allows user to specify whether income is imputed or actual"]
["2004 GL State v4","see above"]
["2004 GL Admin v4","Brings ability to specify non-parent custodian's expenses for HI and Daycare to the admin GL."]
["2004 Guidelines v4-1","Tweaks languange… changes all prior references from \"court ordered support paid\" (on other cases) to \"legally ordered support.\""]
["2004 GL State v4-1","see above"]
["2004 GL Admin v4-1","see above."]
["2004 Guidelines v5","Allows the user to calculate a \"split custody\" support amount, as indicated in Rooney v. Rooney (750 So.2d 118)."]
["2004 GL State v5","see above"]
["2004 Guidelines v5-1","Tweaks languange… changes all prior references from \"court ordered support paid\" (on other cases) to \"legally ordered support.\""]
["2004 GL State v5-1","see above"]
["2004 Guidelines v6","Based on v5-1; more of the retro calculation shown on the Retro data sheet."]
["2004 GL State v6","See above"]
["2005 Guidelines v1","Baseed on 2004 v6, new 2005 tax info."]
["2005 GL State v1","See above."]
["2005 Guidelines v2","Based on 2005v1, resets to new FL min wage ($6.15 an hour, eff 5/2/2005). Also incorporates revisions from GL State v2.5-2.7."]
["2005 GL State v2","See above."]
["2005 GL State v2.5","Includes colored tabs, hides some worksheets, and adds comments to more fields on the \"Data Entry\" page (to hopefully curtail some confusion). Changes made by Kevin Gallagher in Ft. Lauderdale."]
["2005 GL State v2.6","Minor update, building on Kevin's changes. Reordered pages, hid superfluous shared custody worksheet."]
["2005 GL State v2.7","Eliminates \"Retrieve Wages\" button from Data Entry and Income Breakdown pages - in the interests of simplicity."]
["2006 Guidelines v1","New FL min wage ($6.40/hr), eff 1/1/06. 2006 Federal tax tables. Based on 2005 Guidelines v2. Problem with printing weekly retro worksheet."]
["2006 GL State v1","see above"]
["2006 Guidelines v2","Based on v1. Corrected problem where weekly retro worksheet would not print (macro was looking for number of printed copies in the wrong place, returning an error). No known errors."]
["2006 GL State v2","see above."]
["2007 Guidelines v1","New FL min wage ($6.67/hr), eff 1/1/07. 2007 Federal tax tables. Based on 2006 Guidelines v2."]
["2007 GL State v1","see above"]
["2007 Guidelines v2","Changed printed worksheet... No longer reads: \"Fed., State, Local tax\" which was misleading. Instead, reads: \"Federal Withholding.\" Also added ability to specify % arrs/retro payback on Pymt Convert page. Set up so it will not print split custody worksheets if number of kids in B5 doesn't equal B19+C19. Added note to bottom of standard worksheet (for split custody calculations - see split custody worksheet)."]
["2007 GL State v2","See above"]
["2008 Guidelines v1","New FL min wage ($6.79/hr), eff 1/1/08. 2008 Federal tax tables. Based on 2007 Guidelines v2. CALCULATION ERROR. All prior versions have wrong support amount for one child in the table (a) at $8350 ($1371 instead of $1317)."]
["2008 GL State v1","see above"]
["2008 Guidelines v2","Fixes calculation error listed above. Ran a spreadsheet to check spreadsheet table against table in the statute (from flsenate.gov), no other errors in table found."]
["2008 GL State v2","See above."]
["2008 Guidelines v3","Switches shared parental calculations back to \"SCWorksheet,\" as it's easier to read, and results in the same support amounts. Added blurb to bottom of split custody worksheet to warn about ssd paid to kids (if included on data entry page)."]
["2009 Guidelines v1","New FL min wage ($7.21/hr), eff 1/1/09. 2009 Federal tax tables. Based on 2008 Guidelines v3. CALCULATION ERROR. A colon in place of a comma caused problem with retro calculations for tax year 2008. Mom's fed Withholding was incorrect (sum of mom + dad)."]
["2009 GL State v1","see above"]
["2009 Guidelines v2","Fixes calculation error listed above."]
["2009 GL State v2","see above"]
["2009 Guidelines v3","Based on v2, updated with new withholding tables, per 2009 Publication 15T from the IRS - to be implemented by employers no later than 4/1/2009 CALCULATION ERROR - does not do full FICA calculation."]
["2009 GL State v3","See above"]
["2009 Guidelines v4","Left out 2009.4 line for full FICA calculation in v3. Fixes error. Removed old local stip that wasn't being used (in long time)."]
["2009 Guidelines v5","Based on v4, updated to default to new Fed Min Wage ($7.25/hr) eff 7/24/09."]
["2010 Guidelines v1","Based on 2009 v5. 2010 Fed WH tables. No change to min wage (FL same as Fed)."]
["2011 Guidelines v1","Based on 2010 v1. 2011 Fed WH tables, and revised employee portion of FICA SS. Updates to reflect a number of calculation changes based on revised statute. CALCULATION ERROR - no table a values for combined net income of $800-849. CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v2","Based on v1, corrects calculation error by adding table a row for incomes between $800-849. CALCULATION ERROR. Table A does not include income levels below $800 to match policy. CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v3","Based on v2. Corrects error: Table A updated to include income levels below $800 to match policy.  CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v4","Based on v3, fixes type mismatch macro bug when pasting GL to retro.  CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v5","Based on v4. Updated Federal Poverty GL tables for low income calculation. Changed % share values to 2 decimal places from 3 - per Tally request.  CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v5.1","Based on v5. Updated to default to new FL minimum wage, $7.31/hr, eff 6/1/2011. Also fixes problem where wrong amount was sent to retro worksheet when the \"low income\" calculation kicked in.  CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v6","Based on v5.1. Undoes revision which changed fields that rounded to three (to two). Share of need now again rounds to three decimal places.  CALCULATION ERROR - does not do correct table lookup for calculation of needs > 6 kids."]
["2011 Guidelines v7","Based on v6. Fixes table lookup problem for calculation of needs > 6 kids."]
["2012 Guidelines v1","Based on 2011 v7, and early release of WH Tables from IRS. Includes temporary extention of payroll tax cut, but does not factor in additional 2% on wages over $18350 for the first two months in 2012."]
["2012 Guidelines v2","Problem with reseting version sent to Tally due to hidden worksheet - fixed. No known calculation errors."]
["2012 Guidelines v3","Based on 2012v2, includes 2012 Poverty Guideline for low income calculation. Changed rounding of percentages to 2 decimal places, but allowed for quick change back to 3 by changing selection on hidden Tables worksheet. Continues to tax employee portion of FICA with 2% cut, extended by Congress at the end of February 2012 (through end of 2012)"]
["2012 Guidelines v4","Based on v3. Removes rounding of share based on # of kids in HH on the split custody worksheet, to better match CAMS calculation."]
["2013 Guidelines v0.1","Based on 2012v4. Interim version until tax legislation passed or IRS issues tax guide for 2013. All taxes based on 2012 tables"]
["2013 Guidelines v1","Based on above. Increases SS Tax back to pre-2010 levels. Uses 2012 tax tables, awaiting new tables from recently passed legislation."]
["2013 Guidelines v2","Based on v1, uses pre-release tax tables (IRS Notice 1036), based on recently passed legislation."]
["2013 Guidelines v3","Based on v2 with updated poverty guidelines for 2013 (for low income calculation). Confirmed withholding matches recently released Pub 15 from IRS."]
["2014 Guidelines v1","Based on 2013v3, updated with tax withholding info from IRS Notice 1036, Early Release Copies of the 2014 Percentage Method Tables."]
["2014 Guidelines v2","Based on 2014v1, updated with 2014 Fed Poverty Guidelines."]
["2015 Guidelines v1","Based on 2014v2, updated with tax withholding info from IRS Notice 1036, Early Release Copies of the 2015 Percentage Method Tables."]
["2015 Guidelines v2","Based on 2015v1, updated with 2015 Fed Poverty Guidelines."]
["2015 Guidelines v2.5","Based on 2015v2, updated with new feature: button which allows user to quickly input the median income (as most recently reported by the US Census Bureau - The American Community Survey of median income by state and number of wage earners per family) - much like the minimum wage."]
["2015 Guidelines v3","Based on 2015v2.5 - prior version contains calculation error, which this corrects. In some cases, when a share of overnight stays is indicated for each parent, clicking mom or dad's \"paste GL to retro worksheet\" will insert an incorrect GL amount on the retro worksheet. Involved incorrect cell reference to an obsolete worksheet."]
["2015 Guidelines v4","Based on 2015v3 - adds line to split custody worksheet where SS benefits paid to child, obo parent, is subtracted from the final support amount. Removes pop-up line stating these two kinds of calculations can't co-exist (child SSD + split custody)."]
["2015 Guidelines v4.1","Based on 2015v4 - adds wage and shared parenting percentage calculators to payment conversion page."]
["2016 Guidelines v1","Based on 2015v4.1 - Updated to calculate Federal Withholding and FICA based on 2016 updates from the IRS."]
["2016 Guidelines v2","Based on 2016.1 - Updated to reflect updated Poverty Guidelines for 2016."]
["2017 Guidelines v1","Based on 2016v2 - Updated to calculate Federal Withholding and FICA based on 2017 updates from the IRS. Updated printed worksheet to remove enforcement."]
["2017 Guidelines v2","Based on 2017.1 - Updated to reflect updated Poverty Guidelines for 2017."]
["2018 Guidelines v1","Based on 2017.1 - HAS NOT BEEN UPDATED to calculate Federal Withholding and FICA based on 2018 updates from the IRS, due to a delay in the release of withholding instructions for 2018 from the IRS."]
["2018 Guidelines v2","Based on 2018v1 - Updated to calculate Federal Withholding and FICA based on 2018 updates from the IRS. Also includes Poverty GL update for 2018 (low income worksheet). Fixed macros assigned to buttons on \"Pymt Convert\" worksheet for pasting calculated wages (hourly to monthly) for mom/dad."]
["2019 Guidelines v1","Based on 2018.2 - HAS NOT BEEN UPDATED to calculate Federal Withholding and FICA based on 2019 updates from the IRS, due to a delay in the release of withholding instructions for 2019 from the IRS. Has both Fed Withholding and SS tax info from 2018."]
["2019 Guidelines v2","Based on 2019.1 - Updated to calculate Federal Withholding and FICA based on 2019 updates from the IRS."]
["2019 Guidelines v3","Based on 2019.2 - US Census, median wage, to match updated procedures."]
["2019 Guidelines v4","Based on 2019.3 - updated with 2019 Federal Poverty Guidelines"]
["2020 Guidelines v1","Initial version"]
["2021 Gudielines v1","12/22/2020- Initial version"]
["2021 Gudielines v2","12/23/2020- Updated the Tables sheet - with the new FICA amount- changed from 137,700 to 142,800"]
["2021 Gudielines v3","12/29/2020-Updated the Withholding sheet- corrected the type-changed the year in cell with the formula which was missing earlier"]
["2021 Gudielines v4","12/29/2020-'Tax year refresh issue'-When we switch the ‘Tax year’ from 2021 to say 2018 and then back to 2021, the Federal Withholding amount is showing as ‘0’ unless we hit the ‘Reset’ button and reenter amounts.\nThis is caused because the latest Tax year entered in column H in the 'Data entry' tab is stored as 'Text'. Fixed it by coping the existing cell and pasting it in the top row"]
["2021 Guidelines v5","04/09/2021- ISP made changes as per SR 1829-Enhance Excel Guideline to provide step down obligations."]
["12-16-21- Changes as per SR 2067 for 2022","12-16-21- Changes as per SR 2067 for 2022"]
["12-27-21-Min Wage + Poverty Reference under Median income changed to 45136/3761.33"]
["12-27-21-v3.0","Changed the column heading above from Individual to Individual-Male"]
["12-28-21-v4.0","Fixed the formula in [Tables\\, M47, N47, O47 and M48, N48 and O48"]
["12-29-21 v5.0","Updated the withholding amounts in Withholding sheet"]
["12-29-21 v6.0","Unprotected the Data Entry worksheet."]
["12-29-21 V7.0","Updated the formular for non-taxable income in B24, C24 under 'Worksheet'"]
["2-2-22 v7.5","Changed the step-down calculation logic as per SR 2120"]
["2-23-22 v7.8","Updated the sheet for 9/30/22 to 12/31/22"]

{"sheet":"Acknowledgments","index":20,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Acknowledgments"]
[]
[null,"Note to self and all else who happen to look here:"]
[]
[null,"Much of the credit for this spreadsheet (if this works well) belongs to Mr. Crowell and Mr. Goodenough, formerly of NPR. I've shamelessly copied much of the code from things they developed in previous work."]
[]
[null,"The remaining credit goes to my former coworkers:"]
[null,"Butler, Abrams, Marks, D'Louhy, Capellazi (who's name I had to mispell one more time), Donald, Donald, Davis, JF (name withheld but not forgotten), Carter, and Jones."]
[null,"These folks did most of the work testing results, providing good ideas, shooting down bad ones, and providing all of the inspiration during the early days/years of development."]
[]
[]
[null,"All of the blame, if this does not work, belongs solely to me."]
[null,"  - JK"]

{"sheet":"Sheet1","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}