{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Family Info","Prorate","Macro1","Blank","Empl Income","Other Income","Income Adjustment","Health Ins","Dental","Vision","Day Care","Results","Report","Behind Curtain","Info","Cardinal","Sole","Shared","Split","Multi","SoleShared","SplitShared","Interface","Arrearage_Calculator","Interest Worksheet","Calendar"],"not_rendered":{"charts":8,"images":66,"macros":1,"external_links":4,"defined_names":136,"comments":3,"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":"Family Info","index":0,"n_rows":467,"n_cols":107,"rows_kept":467,"cut":false,"hidden":true,"merged":[[25,7,25,8],[27,7,27,8],[4,5,4,6],[13,1,13,3],[16,1,16,3],[12,1,12,3],[14,1,14,3],[6,1,6,3],[8,1,8,3],[10,1,10,3],[1,1,2,3],[1,4,1,22],[8,15,8,20],[18,5,18,8],[17,7,17,8],[10,11,10,12],[17,5,17,6],[15,5,15,7],[18,12,18,13],[2,18,2,20],[2,21,2,22],[3,19,3,20],[4,19,4,20],[6,14,6,16],[21,12,21,13],[19,12,19,13],[20,1,20,3],[23,7,23,8],[4,13,4,15],[19,7,19,8],[10,13,10,14],[14,5,14,8],[10,5,10,7],[15,11,15,14],[4,7,4,9],[8,5,8,7],[4,11,4,12],[6,11,6,13],[6,5,6,8],[8,10,8,12],[31,27,31,28],[5,19,5,20],[6,19,6,20],[18,1,18,3],[23,12,23,13],[25,12,25,13],[27,12,27,13],[29,12,29,13],[29,7,29,8],[17,18,17,21],[18,20,18,21],[18,18,18,19],[10,17,10,20],[15,17,15,20],[9,11,9,13],[21,7,21,8]]}
[]
[null,null,null,null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family Info. Summary",null,null,{"$f":"IFERROR(IF($T$4=\"Split\",$T$7+$V$7&\" \"&\"Children\",IF($N$9>1,$N$9&\" \"&\"Children\",$N$9&\" \"&\"Child\")),\" \")","v":"0 Child"},null,null,null,null,null,"Speedometer",null,null,"Pointer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Custody:",{"$f":"IFERROR(IF($J$7=\"Yes\",\"Sole\",IF(AND($V$9=\"Yes\",$I$11=\"Sole\"),\"Sole\",IF(AND($J$7=\"No\",$V$9=\"No\",$N$9=1,$I$11=\"Sole\"),\"Sole\",IF(AND($J$7=\"No\",$V$9=\"No\",$N$9=1,$I$11=\"Shared\"),\"Shared\",IF(AND($V$9=\"Yes\",$I$11=\"Shared\"),\"Shared\",IF(AND($V$9=\"No\",$I$16=\"Yes\"),\"Split\",IF(AND($V$9=\"No\",$AD$27=\"Multi-Shared\"),\"Multi-Shared\",IF(AND($V$9=\"No\",$AD$29=\"Sole-Shared\"),\"Sole-Shared\",IF(AND($V$9=\"No\",$AD$29=\"Split-Shared\"),\"Split-Shared\",\" \"))))))))),\" \")","v":"Sole"},null,{"$f":"IF($T$4=\"Sole-Shared\",\"Sole\",\" \")","v":" "},{"$f":"IF($T$4=\"Sole-Shared\",\"Shared\",\" \")","v":" "},null,null,null,null,"Start",0,null,"Value",{"$f":"Info!U38","v":0}]
[null,null,null,null,null,"Parent A's Name",null,null,null,null,null,"Parent B's Name",null,null,null,null,null,null,{"$f":"IF(OR(T4=\"Sole-Shared\",T4=\"Sole\"),\"Custodian:\",\" \")","v":"Custodian:"},{"$f":"IFERROR(IF($T$4=\"Sole-Shared\",$AC$35,IF(AND($J7=\"No\",$T$4=\"Sole\"),$N$11,IF(AND($T$4=\"Sole\",$J$7=\"Yes\"),$AB$23,IF($T$4=\"Split-Shared\",$AB$19,\" \")))),\" \")","v":0},null,{"$f":"IF($T$4=\"Sole-Shared\",$AC$33,IF($T$4=\"Split-Shared\",$AB$20,\" \"))","v":" "},{"$f":"IF($T$4=\"Sole-Shared\",$AC$34,\" \")","v":" "},null,null,null,null,"Initial",15,null,"Pointer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($T$4=\"Shared\",$T$4=\"Sole-Shared\",$T$4=\"Split-Shared\"),\"Day Count\",IF($T$4=\"Split\",\"Split Cust.\",IF(T4=\"Multi-Shared\",\"Ave Day Count\",\" \")))","v":" "},{"$f":"TRIM(IFERROR(IF($T$4=\"Sole\",\" \",IF(OR($T$4=\"Split\",$T$4=\"Shared\",$T$4=\"Sole-Shared\",$T$4=\"Multi-Shared\"),$AB$19,IF(AND($T$4=\"Split-Shared\",$T$5=$U$19),W18,365-W18))),\" \"))","v":""},null,{"$f":"TRIM(IFERROR(IF($T$4=\"Sole\",\" \",IF(OR($T$4=\"Split\",$T$4=\"Shared\",$T$4=\"Sole-Shared\",$T$4=\"Multi-Shared\"),$AB$20,IF(AND($T$4=\"Split-Shared\",$V$5=$U$19),W18,365-W18))),\" \"))","v":""},{"$f":"IF($T$4=\"Split-Shared\",\"Shared\",\" \")","v":" "},null,null,null,null,"Middle",45,null,"End",{"$f":"200-(AF5+AF4)","v":199}]
[null,"Getting Started",null,null,null,"Is there a third party caretaker",null,null,null,"No",null,"Third Party Caretaker's Name",null,null,null,null,null,null,{"$f":"IF(OR($T$4=\"Split\",T4=\"Split-Shared\"),\"Child Count\",\" \")","v":" "},175,null,190,{"$f":"IF(W6=\"Shared\",N9-(T7+V7),\" \")","v":" "},null,null,null,null,"End",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",100]
[null,"Family Information",null,null,null,{"$f":"IF($N$9=1,\"Child's information\",\"Children's Information\")","v":"Children's Information"},null,null,null,null,"Number of Children",null,null,0,"   ","Are the children on the same parenting schedule?",null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$7=\"Yes\",\" \",\"Does not apply to Split Custody\")","v":"Does not apply to Split Custody"}]
[null,"Income",null,null,null,"Custody Type",null,null,"Sole",null,null,"Custodial Parent",null,null,null,null,null,{"$f":"\"The day count for \"&\" \"&$AB$19","v":"The day count for  "}]
[]
[null,"Health Care"]
[null," "]
[null,"Day Care",null,null,null," "]
[null,null,null,null,null,"Split Custody Arrangement",null,null,"Yes",null,null,{"$f":"\"# of childen living with\"&\" \"&$AB$19","v":"# of childen living with "},null,null,null,null,null,{"$f":"\"# of childen living with\"&\" \"&$AB$20","v":"# of childen living with "},null,null,null,null,null,null,null,null,null,null,"DropDown"]
[null,"Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD27=\"Multi-Shared\",\"Multi-Shared: Day-Count\",IF(AD29=\"Sole-Shared\",\"Sole-Shared: Day-Count\",IF(AD29=\"Split-Shared\",\"Split-Shared: Day-Count\",\" \")))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"No"]
[null,"Save Work",null,null,null,"First Name",null,null,null,null,"Custody Type",null,{"$f":"IF(AND($N$9=2,$K$20=\"Shared\",$K$22=\"Shared\"),\" \",IF(AND($N$9=3,$K$20=\"Shared\",$K$22=\"Shared\",$K$24=\"Shared\"),\" \",IF(AND($N$9=4,$K$20=\"Shared\",$K$22=\"Shared\",$K$24=\"Shared\",$K$26=\"Shared\"),\" \",IF(AND($N$9=5,$K$20=\"Shared\",$K$22=\"Shared\",$K$24=\"Shared\",$K$26=\"Shared\",$K$28=\"Shared\"),\" \",IF(AND($N$9=6,$K$20=\"Shared\",$K$22=\"Shared\",$K$24=\"Shared\",$K$26=\"Shared\",$K$28=\"Shared\",$K$30=\"Shared\"),\" \",\"Custodial Parent\")))))","v":"Custodial Parent"},null,null,null,null,null,"For this parent",null,null,null,null,null,null,"Yes","Sole",{"$f":"TRIM(Info!$J$3)","v":""},true,null,"2 Kids",null,{"$f":"TRIM($AB$19)","v":""},{"$f":"TRIM($AB$20)","v":""},null,null,null,null,null,null,"3 Kids",null,{"$f":"TRIM(AB19)","v":""},{"$f":"TRIM(AB20)","v":""},null,null,null,"4 Kids",null,{"$f":"TRIM($AB$19)","v":""},{"$f":"TRIM($AB$20)","v":""},null,null,null,"5 Kids",null,{"$f":"TRIM($AB$19)","v":""},{"$f":"TRIM($AB$20)","v":""},null,null,null,"6 Kids",null,{"$f":"TRIM($AB$19)","v":""},{"$f":"TRIM($AB$20)","v":""},null,"Multishare Day Count",null,null,null,null,"Multishare Day Count",null,null,null,null,"Multishare Day Count"]
[null,null,null,null,null,"Child One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No","Shared",{"$f":"TRIM(Info!$J$4)","v":""},null,1,{"$f":"IF($K$20=\" \",0,$K$20)","v":0},{"$f":"IF($AE$20=\"Shared\",\" \",$M$20)","v":0},{"$f":"IF(AND($AE$20=\"Sole\",$AF$20=$AG$19),$AF$20,\" \")","v":" "},{"$f":"IF(AND($AE$20=\"Sole\",$AF$20=$AH$19),$AF$20,\" \")","v":" "},null,null,null,null,null,1,{"$f":"$AE$20","v":0},{"$f":"IF($AO$20=\"Shared\",\" \",$M$20)","v":0},{"$f":"IF(AND($AO$20=\"Sole\",$AP$20=$AQ$19),$AQ$19,\" \")","v":" "},{"$f":"IF(AND($AO$20=\"Sole\",$AP$20=$AR$19),$AR$19,\" \")","v":" "},null,null,1,{"$f":"$AE$20","v":0},{"$f":"$M$20","v":0},{"$f":"IF(AND($AV$20=\"Sole\",$AW$20=$AX$19),$AW$20,\" \")","v":" "},{"$f":"IF(AND($AV$20=\"Sole\",$AW$20=$AY$19),$AW$20,\" \")","v":" "},null,null,1,{"$f":"AE20","v":0},{"$f":"$M$20","v":0},{"$f":"IF(AND($BC20=\"Sole\",$BD20=$BE$19),$BD20,\" \")","v":" "},{"$f":"IF(AND($BC20=\"Sole\",$BD20=$BF$19),$BD20,\" \")","v":" "},null,null,1,{"$f":"BC20","v":0},{"$f":"$M$20","v":0},{"$f":"IF(AND($BJ$20=\"Sole\",$BK$20=$BL$19),$BK$20,\" \")","v":" "},{"$f":"IF(AND($BJ$20=\"Sole\",$BK$20=$BM$19),$BK$20,\" \")","v":" "},null,null,{"$f":"TRIM($AB$19)","v":""},{"$f":"TRIM($AB$20)","v":""},"Mround",null,null,{"$f":"$AB$20","v":""},{"$f":"$AB$19","v":""},"Mround",null,"Vlookup","Pick","other"]
[null,"Calculator Reset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($K$22=\" \",0,$K$22)","v":0},{"$f":"IF($AE$21=\"Shared\",\" \",$M$22)","v":0},{"$f":"IF(AND($AE$21=\"Sole\",$AF$21=$AG$19),$AF$21,\" \")","v":" "},{"$f":"IF(AND($AE$21=\"Sole\",$AF$21=$AH$19),$AF$21,\" \")","v":" "},null,null,null,null,null,2,{"$f":"$AE$21","v":0},{"$f":"IF($AO$21=\"Shared\",\" \",$M$22)","v":0},{"$f":"IF(AND($AO$21=\"Sole\",$AP$21=$AQ$19),$AQ$19,\" \")","v":" "},{"$f":"IF(AND($AO$21=\"Sole\",$AP$21=$AR$19),$AR$19,\" \")","v":" "},null,null,2,{"$f":"$AE$21","v":0},{"$f":"$M$22","v":0},{"$f":"IF(AND($AV$21=\"Sole\",$AW$21=$AX$19),$AW$21,\" \")","v":" "},{"$f":"IF(AND($AV$21=\"Sole\",$AW$21=$AY$19),$AW$21,\" \")","v":" "},null,null,2,{"$f":"$AE$21","v":0},{"$f":"$M$22","v":0},{"$f":"IF(AND($BC21=\"Sole\",$BD21=$BE$19),$BD21,\" \")","v":" "},{"$f":"IF(AND($BC21=\"Sole\",$BD21=$BF$19),$BD21,\" \")","v":" "},null,null,2,{"$f":"BC21","v":0},{"$f":"$M$22","v":0},{"$f":"IF(AND($BJ$21=\"Sole\",$BK$21=$BL$19),$BK$21,\" \")","v":" "},{"$f":"IF(AND($BJ$21=\"Sole\",$BK$21=$BM$19),$BK$21,\" \")","v":" "},null,2,{"$f":"MROUND(($U$20+$U$22)/2,BR21)","v":0},{"$f":"365-$BP$21","v":365},0.5,null,2,{"$f":"MROUND(($U$20+$U$22)/2,$BR$21)","v":0},{"$f":"365-$BP$21","v":365},0.5,null,{"$f":"$BP$20","v":""},{"$f":"VLOOKUP($AD$26,$BO$21:$BP$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AD$26,$BT$21:$BV$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Child Two",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND($AE$20=$AE$20:$AE$21)","v":true},null,{"$f":"COUNTIF(AG20:AG21,AG19)","v":0},{"$f":"COUNTIF(AH20:AH21,AH19)","v":0},null,null,null,null,null,3,{"$f":"IF($K$24=\" \",0,$K$24)","v":0},{"$f":"IF($AO$22=\"Shared\",\" \",$M$24)","v":0},{"$f":"IF(AND($AO$22=\"Sole\",$AP$22=$AQ$19),$AQ$19,\" \")","v":" "},{"$f":"IF(AND($AO$22=\"Sole\",$AP$22=$AR$19),$AR$19,\" \")","v":" "},null,null,3,{"$f":"IF($K$24=\" \",0,$K$24)","v":0},{"$f":"$M$24","v":0},{"$f":"IF(AND($AV$22=\"Sole\",$AW$22=$AX$19),$AW$22,\" \")","v":" "},{"$f":"IF(AND($AV$22=\"Sole\",$AW$22=$AY$19),$AW$22,\" \")","v":" "},null,null,3,{"$f":"$AV$22","v":0},{"$f":"$M$24","v":0},{"$f":"IF(AND($BC22=\"Sole\",$BD22=$BE$19),$BD22,\" \")","v":" "},{"$f":"IF(AND($BC22=\"Sole\",$BD22=$BF$19),$BD22,\" \")","v":" "},null,null,3,{"$f":"BC22","v":0},{"$f":"$M$24","v":0},{"$f":"IF(AND($BJ$22=\"Sole\",$BK$22=$BL$19),$BK$22,\" \")","v":" "},{"$f":"IF(AND($BJ22=\"Sole\",$BK22=$BM$19),$BK$22,\" \")","v":" "},null,3,{"$f":"MROUND(($U$20+$U$22+$U$24)/3,BR21)","v":0},{"$f":"365-$BP$22","v":365},null,null,3,{"$f":"MROUND(($U$20+$U$22+$U$24)/3,$BR$21)","v":0},{"$f":"365-$BP$22","v":365},null,null,{"$f":"$BQ$20","v":""},{"$f":"VLOOKUP($AD$26,$BT$21:$BU$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AD$26,$BO$21:$BQ$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caretaker",{"$f":"Info!$J$5","v":""},null,null,{"$f":"IF(OR(AE20=0,AE21=0,AND($K$20=\"Sole\",$K$22=\"Sole\")),\" \",IF($AE$22=TRUE,\"Multi-Shared\",\"Sole-Shared\"))","v":" "},null,"CP",{"$f":"IF(AND(AE23=\"Sole-Shared\",AG22>0),AG19,IF(AND(AE23=\"Sole-Shared\",AH22>0),AH19,\"Not Apply\"))","v":"Not Apply"},null,null,null,null,null,"Analysis",{"$f":"AND($AO$20=$AO$20:$AO$22)","v":true},{"$f":"IF(OR($AQ$23=0,$AR$23=0),\"Sole-Shared\",\"Split-Shared\")","v":"Sole-Shared"},{"$f":"COUNTIF($AQ$20:$AQ$22,$AQ$19)","v":0},{"$f":"COUNTIF($AR$20:$AR$22,$AR$19)","v":0},null,null,4,{"$f":"IF($K$26=\" \",0,$K$26)","v":0},{"$f":"$M$26","v":0},{"$f":"IF(AND($AV$23=\"Sole\",$AW$23=$AX$19),$AX$19,\" \")","v":" "},{"$f":"IF(AND($AV$23=\"Sole\",$AW$23=$AY$19),$AW$23,\" \")","v":" "},null,null,4,{"$f":"$AV$23","v":0},{"$f":"$M$26","v":0},{"$f":"IF(AND($BC23=\"Sole\",$BD23=$BE$19),$BD23,\" \")","v":" "},{"$f":"IF(AND($BC23=\"Sole\",$BD23=$BF$19),$BD23,\" \")","v":" "},null,null,4,{"$f":"BC23","v":0},{"$f":"$M$26","v":0},{"$f":"IF(AND($BJ$23=\"Sole\",$BK$23=$BL$19),$BK$23,\" \")","v":" "},{"$f":"IF(AND($BJ23=\"Sole\",$BK23=$BM$19),$BK$23,\" \")","v":" "},null,4,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26)/4,$BR$21)","v":0},{"$f":"365-$BP$23","v":365},null,null,4,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26)/4,$BR$21)","v":0},{"$f":"365-$BP$23","v":365}]
[null,null,null,null,null,"Child Three",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custody",{"$f":"IF(OR($AO$20=0,$AO$21=0,$AO$22=0,AND($AO$20=\"Sole\",$AO$21=\"Sole\",$AO$22=\"Sole\")),\" \",IF($AO$23=TRUE,\"Multi-Shared\",\"Other\"))","v":" "},{"$f":"$AP$23","v":"Sole-Shared"},null,null,null,null,null,{"$f":"IF(AND($AV$20=$AV$21,$AV$20=$AV$22,$AV$20=$AV$23),\"TRUE\")","v":"TRUE"},{"$f":"IF(OR(AX24=0,AY24=0),\"Sole-Shared\",\"Split-Shared\")","v":"Sole-Shared"},{"$f":"COUNTIF(AX20:AX23,AX19)","v":0},{"$f":"COUNTIF(AY20:AY23,AY19)","v":0},null,null,5,{"$f":"IF($K$28=\" \",0,$K$28)","v":0},{"$f":"$M$28","v":0},{"$f":"IF(AND($BC24=\"Sole\",$BD24=$BE$19),$BD24,\" \")","v":" "},{"$f":"IF(AND($BC24=\"Sole\",$BD24=$BF$19),$BD24,\" \")","v":" "},null,null,5,{"$f":"BC24","v":0},{"$f":"$M$28","v":0},{"$f":"IF(AND($BJ$24=\"Sole\",$BK$24=$BL$19),$BK$24,\" \")","v":" "},{"$f":"IF(AND($BJ24=\"Sole\",$BK24=$BM$19),$BK$24,\" \")","v":" "},null,5,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28)/5,$BR$21)","v":0},{"$f":"365-$BP$24","v":365},null,null,5,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28)/5,$BR$21)","v":0},{"$f":"365-$BP$24","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole",{"$f":"COUNTIF($AO$20:$AO$22,\"Sole\")","v":0},"Shared",{"$f":"COUNTIF($AO$20:$AO$22,\"Shared\")","v":0},{"$f":"IF(AND($AP$24=\"Sole-Shared\",$AQ$23>0),$AQ$19,IF(AND($AP$24=\"Sole-Shared\",$AR$23>0),$AR$19,\"Not Apply \"))","v":"Not Apply "},null,null,"Mcustody",{"$f":"IF(OR($AV$20=0,$AV$21=0,$AV$22=0,$AV$23=0,$AV$20=\" \",$AV$21=\" \",$AV$22=\" \",$AV$23=\" \",$AV$26=4,),\" \",IF($AV$24=\"TRUE\",\"Multi-Shared\",\"Other\"))","v":" "},{"$f":"$AW$24","v":"Sole-Shared"},"CP",{"$f":"IF(AND(AW25=\"Sole-Shared\",AX24>0),AX19,IF(AND(AW25=\"Sole-Shared\",AY24>0),$AY$19,\"Not Apply\"))","v":"Not Apply"},null,null,null,{"$f":"IF(AND(BC20=BC21,BC20=BC22,BC20=BC23,BC20=BC24),\"TRUE\")","v":"TRUE"},{"$f":"IF(OR($BE$25=0,$BF$25=0),\"Sole-Shared\",\"Split-Shared\")","v":"Sole-Shared"},{"$f":"COUNTIF($BE$20:$BE$24,$BE$19)","v":0},{"$f":"COUNTIF($BF$20:$BF$24,$BF$19)","v":0},null,null,6,{"$f":"IF($K$30=\" \",0,$K$30)","v":0},{"$f":"$M$30","v":0},{"$f":"IF(AND($BJ$25=\"Sole\",$BK$25=$BL$19),$BK$25,\" \")","v":" "},{"$f":"IF(AND($BJ25=\"Sole\",$BK25=$BM$19),$BK$25,\" \")","v":" "},null,6,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28+$U$30)/6,$BR$21)","v":0},{"$f":"365-$BP$25","v":365},null,null,6,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28+$U$30)/6,$BR$21)","v":0},{"$f":"365-$BP$25","v":365}]
[null,null,null,null,null,"Child Four",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",{"$f":"$N$9","v":0},"# of Kids","Multishare",null,"# of Kids","Complex Custody",null,null,null,null,null,null,null,null,null,null,null,"Sole",{"$f":"COUNTIF($AV$20:$AV$23,\"Sole\")","v":0},"Shared",{"$f":"COUNTIF(AV20:AV23,\"Shared\")","v":0},null,null,null,"Mcustody",{"$f":"IF(OR($BC$20=0,$BC$21=0,$BC$22=0,$BC$23=0,BC24=0,$BC$20=\" \",$BC$21=\" \",$BC$22=\" \",$BC$23=\" \",$BC$24=\" \",$AB$27=5,),\" \",IF($BC$25=\"TRUE\",\"Multi-Shared\",\"Other\"))","v":" "},{"$f":"$BD$25","v":"Sole-Shared"},"CP",{"$f":"IF(AND($BD$26=\"Sole-Shared\",$BE$25>0),$BE$19,IF(AND($BD$26=\"Sole-Shared\",$BF$25>0),$BF$19,\"Not Apply\"))","v":"Not Apply"},null,null,null,{"$f":"IF(AND($BJ$20=$BJ$21,$BJ$20=$BJ$22,$BJ$20=$BJ$23,$BJ$20=$BJ$24,$BJ$20=$BJ$25),\"TRUE\")","v":"TRUE"},{"$f":"IF(OR($BL$26=0,$BM$26=0),\"Sole-Shared\",\"Split-Shared\")","v":"Sole-Shared"},{"$f":"COUNTIF($BL$20:$BL$25,$BL$19)","v":0},{"$f":"COUNTIF($BM$20:$BM$25,$BM$19)","v":0},null,null,"Multiple Day Count Answer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multish","Answer",{"$f":"VLOOKUP($AD$26,$AE$27:$AF$31,2,FALSE)","v":{"$error":"#N/A"}},2,{"$f":"$AE$23","v":" "},null,2,{"$f":"$AE$23","v":" "},null,null,"# of Kids","Sole","Shared","Custodian",null,null,"Split Child Count:",null,null,null,null,null,null,null,null,null,"Sole",{"$f":"COUNTIF($BC$20:$BC$24,\"Sole\")","v":0},"Shared",{"$f":"COUNTIF($BC$20:$BC$24,\"Shared\")","v":0},null,null,null,"M-Custody",{"$f":"IF(OR($BJ$20=0,$BJ$21=0,$BJ$22=0,$BJ$23=0,BJ24=0,$BJ$25=0,$BJ$20=\" \",$BJ$21=\" \",$BJ$22=\" \",$BJ$23=\" \",$BJ$24=\" \",$BJ$25=\" \",$AB$28=5,),\" \",IF($BJ$26=\"TRUE\",\"Multi-Shared\",\"Other\"))","v":" "},{"$f":"$BK$26","v":"Sole-Shared"},"CP",{"$f":"IF(AND(BK27=\"Sole-Shared\",BL26>0),BL19,IF(AND(BK27=\"Sole-Shared\",BM26>0),BM19,\"Not Apply\"))","v":"Not Apply"},null,null,{"$f":"BP20","v":""},{"$f":"IF($U$19=$AB$19,$BZ$21,IF($U$19=$AB$20,$CA$21,\" \"))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Multishare Day Count for worksheet"]
[null,null,null,null,null,"Child Five",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$AO$24","v":" "},null,3,{"$f":"$AP$24","v":"Sole-Shared"},null,null,2,1,1,{"$f":"$AH$23","v":"Not Apply"},null,null,null,{"$f":"$AB$19","v":""},{"$f":"$AB$20","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole",{"$f":"COUNTIF($BJ$20:$BJ$25,\"Sole\")","v":0},"Shared",{"$f":"COUNTIF($BJ$20:$BJ$25,\"Shared\")","v":0},null,null,null,{"$f":"BQ20","v":""},{"$f":"IF($U$19=$AB$19,$CA$22,IF($U$19=$AB$20,$BZ$22,\" \"))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"AB19","v":""},{"$f":"$AB$20","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Answer",{"$f":"VLOOKUP($AD$26,AH27:AI31,2,FALSE)","v":{"$error":"#N/A"}},4,{"$f":"$AV$25","v":" "},null,4,{"$f":"$AW$25","v":"Sole-Shared"},null,null,3,{"$f":"$AO$25","v":0},{"$f":"$AQ$25","v":0},{"$f":"$AR$25","v":"Not Apply "},null,null,3,{"$f":"$AQ$23","v":0},{"$f":"$AR$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BQ$27+$BQ$28=365,\"Valid\",\"Invalid\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,1,{"$f":"IF($U$19=$AB$19,$U$20,365-$U$20)","v":0},{"$f":"IF($U$19=$AB$20,$U$20,365-$U$20)","v":0}]
[null,null,null,null,null,"Child Six",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$BC$26","v":" "},null,5,{"$f":"$BD$26","v":"Sole-Shared"},null,null,4,{"$f":"$AV$26","v":0},{"$f":"AX26","v":0},{"$f":"$AY$25","v":"Not Apply"},null,null,4,{"$f":"$AX$24","v":0},{"$f":"$AY$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($U$19=$AB$19,$U$22,365-$U$22)","v":0},{"$f":"IF($U$19=$AB$20,$U$22,365-$U$22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"$BJ$27","v":" "},null,6,{"$f":"$BK$27","v":"Sole-Shared"},null,null,5,{"$f":"$BC$27","v":0},{"$f":"$BE$27","v":0},{"$f":"$BF$26","v":"Not Apply"},null,null,5,{"$f":"$BE$25","v":0},{"$f":"$BF$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IFERROR(IF(OR($U$24=\"\",$U$24=\" \"),\"\",IF($U$19=$AB$19,$U$24,365-$U$24)),\"\")","v":""},{"$f":"IFERROR(IF($BZ$31=\"\",\"\",IF($U$19=$AB$20,$U$24,365-$U$24)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole Shared Cust:",null,{"$f":"IF(AND($AD$29=\"Sole-Shared\",$K$20=\"Sole\"),$M$20,IF(AND($AD$29=\"Sole-Shared\",$K$22=\"Sole\"),$M$22,IF(AND($AD$29=\"Sole-Shared\",$K$24=\"Sole\"),$M$24,IF(AND($AD$29=\"Sole-Shared\",$K$26=\"Sole\"),$M$26,IF(AND($AD$29=\"Sole-Shared\",$K$28=\"Sole\"),$M$28,IF(AND($AD$29=\"Sole-Shared\",$K$30=\"Sole\"),$M$30,\" \"))))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,6,{"$f":"$BJ$28","v":0},{"$f":"$BL$28","v":0},{"$f":"$BM$27","v":"Not Apply"},null,null,6,{"$f":"$BL$26","v":0},{"$f":"$BM$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IFERROR(IF(OR($U$26=\"\",$U$26=\" \"),\"\",IF($U$19=$AB$19,$U$26,365-$U$26)),\"\")","v":""},{"$f":"IFERROR(IF($BZ$32=\"\",\"\",IF($U$19=$AB$20,$U$26,365-$U$26)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# Sole:",{"$f":"VLOOKUP($AD$26,$AL$28:$AN$32,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Answer",{"$f":"VLOOKUP($AD$26,AR29:AS32,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AD$26,AR29:AT32,3,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IFERROR(IF(OR($U$28=\"\",$U$28=\" \"),\"\",IF($U$19=$AB$19,$U$28,365-$U$28)),\"\")","v":""},{"$f":"IFERROR(IF($BZ$33=\"\",\"\",IF($U$19=$AB$20,$U$28,365-$U$28)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Shared:",{"$f":"VLOOKUP($AD$26,$AL$28:$AN$32,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IFERROR(IF(OR($U$30=\"\",$U$30=\" \"),\"\",IF($U$19=$AB$19,$U$30,365-$U$30)),\"\")","v":""},{"$f":"IFERROR(IF($BZ$33=\"\",\"\",IF($U$19=$AB$20,$U$30,365-$U$30)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP",{"$f":"VLOOKUP(AD26,AL28:AO32,4,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Yes",{"$f":"IF($N$9>1,\"children\",\"child\")","v":"child"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,91]
[null,null,null,null,"No",null,{"$f":"H18","v":0},null,91.5]
[null,null,null,null,null,null,{"$f":"H20","v":0},null,92]
[null,null,null,null,null,null,{"$f":"H22","v":0},null,92.5]
[null,null,null,null,null,null,{"$f":"H24","v":0},null,93]
[null,null,null,null,null,null,{"$f":"H26","v":0},null,93.5]
[null,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,94.5]
[null,null,null,null,null,null,null,null,95]
[null,null,null,null,null,null,null,null,95.5]
[null,null,null,null,null,null,null,null,96]
[null,null,null,null,null,null,null,null,96.5]
[null,null,null,null,null,null,null,null,97]
[null,null,null,null,null,null,null,null,97.5]
[null,null,null,null,null,null,null,null,98]
[null,null,null,null,null,null,null,null,98.5]
[null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,99.5]
[null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,100.5]
[null,null,null,null,null,null,null,null,101]
[null,null,null,null,null,null,null,null,101.5]
[null,null,null,null,null,null,null,null,102]
[null,null,null,null,null,null,null,null,102.5]
[null,null,null,null,null,null,null,null,103]
[null,null,null,null,null,null,null,null,103.5]
[null,null,null,null,null,null,null,null,104]
[null,null,null,null,null,null,null,null,104.5]
[null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,105.5]
[null,null,null,null,null,null,null,null,106]
[null,null,null,null,null,null,null,null,106.5]
[null,null,null,null,null,null,null,null,107]
[null,null,null,null,null,null,null,null,107.5]
[null,null,null,null,null,null,null,null,108]
[null,null,null,null,null,null,null,null,108.5]
[null,null,null,null,null,null,null,null,109]
[null,null,null,null,null,null,null,null,109.5]
[null,null,null,null,null,null,null,null,110]
[null,null,null,null,null,null,null,null,110.5]
[null,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,111.5]
[null,null,null,null,null,null,null,null,112]
[null,null,null,null,null,null,null,null,112.5]
[null,null,null,null,null,null,null,null,113]
[null,null,null,null,null,null,null,null,113.5]
[null,null,null,null,null,null,null,null,114]
[null,null,null,null,null,null,null,null,114.5]
[null,null,null,null,null,null,null,null,115]
[null,null,null,null,null,null,null,null,115.5]
[null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,116.5]
[null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,117.5]
[null,null,null,null,null,null,null,null,118]
[null,null,null,null,null,null,null,null,118.5]
[null,null,null,null,null,null,null,null,119]
[null,null,null,null,null,null,null,null,119.5]
[null,null,null,null,null,null,null,null,120]
[null,null,null,null,null,null,null,null,120.5]
[null,null,null,null,null,null,null,null,121]
[null,null,null,null,null,null,null,null,121.5]
[null,null,null,null,null,null,null,null,122]
[null,null,null,null,null,null,null,null,122.5]
[null,null,null,null,null,null,null,null,123]
[null,null,null,null,null,null,null,null,123.5]
[null,null,null,null,null,null,null,null,124]
[null,null,null,null,null,null,null,null,124.5]
[null,null,null,null,null,null,null,null,125]
[null,null,null,null,null,null,null,null,125.5]
[null,null,null,null,null,null,null,null,126]
[null,null,null,null,null,null,null,null,126.5]
[null,null,null,null,null,null,null,null,127]
[null,null,null,null,null,null,null,null,127.5]
[null,null,null,null,null,null,null,null,128]
[null,null,null,null,null,null,null,null,128.5]
[null,null,null,null,null,null,null,null,129]
[null,null,null,null,null,null,null,null,129.5]
[null,null,null,null,null,null,null,null,130]
[null,null,null,null,null,null,null,null,130.5]
[null,null,null,null,null,null,null,null,131]
[null,null,null,null,null,null,null,null,131.5]
[null,null,null,null,null,null,null,null,132]
[null,null,null,null,null,null,null,null,132.5]
[null,null,null,null,null,null,null,null,133]
[null,null,null,null,null,null,null,null,133.5]
[null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,134.5]
[null,null,null,null,null,null,null,null,135]
[null,null,null,null,null,null,null,null,135.5]
[null,null,null,null,null,null,null,null,136]
[null,null,null,null,null,null,null,null,136.5]
[null,null,null,null,null,null,null,null,137]
[null,null,null,null,null,null,null,null,137.5]
[null,null,null,null,null,null,null,null,138]
[null,null,null,null,null,null,null,null,138.5]
[null,null,null,null,null,null,null,null,139]
[null,null,null,null,null,null,null,null,139.5]
[null,null,null,null,null,null,null,null,140]
[null,null,null,null,null,null,null,null,140.5]
[null,null,null,null,null,null,null,null,141]
[null,null,null,null,null,null,null,null,141.5]
[null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,142.5]
[null,null,null,null,null,null,null,null,143]
[null,null,null,null,null,null,null,null,143.5]
[null,null,null,null,null,null,null,null,144]
[null,null,null,null,null,null,null,null,144.5]
[null,null,null,null,null,null,null,null,145]
[null,null,null,null,null,null,null,null,145.5]
[null,null,null,null,null,null,null,null,146]
[null,null,null,null,null,null,null,null,146.5]
[null,null,null,null,null,null,null,null,147]
[null,null,null,null,null,null,null,null,147.5]
[null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,148.5]
[null,null,null,null,null,null,null,null,149]
[null,null,null,null,null,null,null,null,149.5]
[null,null,null,null,null,null,null,null,150]
[null,null,null,null,null,null,null,null,150.5]
[null,null,null,null,null,null,null,null,151]
[null,null,null,null,null,null,null,null,151.5]
[null,null,null,null,null,null,null,null,152]
[null,null,null,null,null,null,null,null,152.5]
[null,null,null,null,null,null,null,null,153]
[null,null,null,null,null,null,null,null,153.5]
[null,null,null,null,null,null,null,null,154]
[null,null,null,null,null,null,null,null,154.5]
[null,null,null,null,null,null,null,null,155]
[null,null,null,null,null,null,null,null,155.5]
[null,null,null,null,null,null,null,null,156]
[null,null,null,null,null,null,null,null,156.5]
[null,null,null,null,null,null,null,null,157]
[null,null,null,null,null,null,null,null,157.5]
[null,null,null,null,null,null,null,null,158]
[null,null,null,null,null,null,null,null,158.5]
[null,null,null,null,null,null,null,null,159]
[null,null,null,null,null,null,null,null,159.5]
[null,null,null,null,null,null,null,null,160]
[null,null,null,null,null,null,null,null,160.5]
[null,null,null,null,null,null,null,null,161]
[null,null,null,null,null,null,null,null,161.5]
[null,null,null,null,null,null,null,null,162]
[null,null,null,null,null,null,null,null,162.5]
[null,null,null,null,null,null,null,null,163]
[null,null,null,null,null,null,null,null,163.5]
[null,null,null,null,null,null,null,null,164]
[null,null,null,null,null,null,null,null,164.5]
[null,null,null,null,null,null,null,null,165]
[null,null,null,null,null,null,null,null,165.5]
[null,null,null,null,null,null,null,null,166]
[null,null,null,null,null,null,null,null,166.5]
[null,null,null,null,null,null,null,null,167]
[null,null,null,null,null,null,null,null,167.5]
[null,null,null,null,null,null,null,null,168]
[null,null,null,null,null,null,null,null,168.5]
[null,null,null,null,null,null,null,null,169]
[null,null,null,null,null,null,null,null,169.5]
[null,null,null,null,null,null,null,null,170]
[null,null,null,null,null,null,null,null,170.5]
[null,null,null,null,null,null,null,null,171]
[null,null,null,null,null,null,null,null,171.5]
[null,null,null,null,null,null,null,null,172]
[null,null,null,null,null,null,null,null,172.5]
[null,null,null,null,null,null,null,null,173]
[null,null,null,null,null,null,null,null,173.5]
[null,null,null,null,null,null,null,null,174]
[null,null,null,null,null,null,null,null,174.5]
[null,null,null,null,null,null,null,null,175]
[null,null,null,null,null,null,null,null,175.5]
[null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,176.5]
[null,null,null,null,null,null,null,null,177]
[null,null,null,null,null,null,null,null,177.5]
[null,null,null,null,null,null,null,null,178]
[null,null,null,null,null,null,null,null,178.5]
[null,null,null,null,null,null,null,null,179]
[null,null,null,null,null,null,null,null,179.5]
[null,null,null,null,null,null,null,null,180]
[null,null,null,null,null,null,null,null,180.5]
[null,null,null,null,null,null,null,null,181]
[null,null,null,null,null,null,null,null,181.5]
[null,null,null,null,null,null,null,null,182]
[null,null,null,null,null,null,null,null,182.5]
[null,null,null,null,null,null,null,null,183]
[null,null,null,null,null,null,null,null,183.5]
[null,null,null,null,null,null,null,null,184]
[null,null,null,null,null,null,null,null,184.5]
[null,null,null,null,null,null,null,null,185]
[null,null,null,null,null,null,null,null,185.5]
[null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,186.5]
[null,null,null,null,null,null,null,null,187]
[null,null,null,null,null,null,null,null,187.5]
[null,null,null,null,null,null,null,null,188]
[null,null,null,null,null,null,null,null,188.5]
[null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,189.5]
[null,null,null,null,null,null,null,null,190]
[null,null,null,null,null,null,null,null,190.5]
[null,null,null,null,null,null,null,null,191]
[null,null,null,null,null,null,null,null,191.5]
[null,null,null,null,null,null,null,null,192]
[null,null,null,null,null,null,null,null,192.5]
[null,null,null,null,null,null,null,null,193]
[null,null,null,null,null,null,null,null,193.5]
[null,null,null,null,null,null,null,null,194]
[null,null,null,null,null,null,null,null,194.5]
[null,null,null,null,null,null,null,null,195]
[null,null,null,null,null,null,null,null,195.5]
[null,null,null,null,null,null,null,null,196]
[null,null,null,null,null,null,null,null,196.5]
[null,null,null,null,null,null,null,null,197]
[null,null,null,null,null,null,null,null,197.5]
[null,null,null,null,null,null,null,null,198]
[null,null,null,null,null,null,null,null,198.5]
[null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,199.5]
[null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,200.5]
[null,null,null,null,null,null,null,null,201]
[null,null,null,null,null,null,null,null,201.5]
[null,null,null,null,null,null,null,null,202]
[null,null,null,null,null,null,null,null,202.5]
[null,null,null,null,null,null,null,null,203]
[null,null,null,null,null,null,null,null,203.5]
[null,null,null,null,null,null,null,null,204]
[null,null,null,null,null,null,null,null,204.5]
[null,null,null,null,null,null,null,null,205]
[null,null,null,null,null,null,null,null,205.5]
[null,null,null,null,null,null,null,null,206]
[null,null,null,null,null,null,null,null,206.5]
[null,null,null,null,null,null,null,null,207]
[null,null,null,null,null,null,null,null,207.5]
[null,null,null,null,null,null,null,null,208]
[null,null,null,null,null,null,null,null,208.5]
[null,null,null,null,null,null,null,null,209]
[null,null,null,null,null,null,null,null,209.5]
[null,null,null,null,null,null,null,null,210]
[null,null,null,null,null,null,null,null,210.5]
[null,null,null,null,null,null,null,null,211]
[null,null,null,null,null,null,null,null,211.5]
[null,null,null,null,null,null,null,null,212]
[null,null,null,null,null,null,null,null,212.5]
[null,null,null,null,null,null,null,null,213]
[null,null,null,null,null,null,null,null,213.5]
[null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,214.5]
[null,null,null,null,null,null,null,null,215]
[null,null,null,null,null,null,null,null,215.5]
[null,null,null,null,null,null,null,null,216]
[null,null,null,null,null,null,null,null,216.5]
[null,null,null,null,null,null,null,null,217]
[null,null,null,null,null,null,null,null,217.5]
[null,null,null,null,null,null,null,null,218]
[null,null,null,null,null,null,null,null,218.5]
[null,null,null,null,null,null,null,null,219]
[null,null,null,null,null,null,null,null,219.5]
[null,null,null,null,null,null,null,null,220]
[null,null,null,null,null,null,null,null,220.5]
[null,null,null,null,null,null,null,null,221]
[null,null,null,null,null,null,null,null,221.5]
[null,null,null,null,null,null,null,null,222]
[null,null,null,null,null,null,null,null,222.5]
[null,null,null,null,null,null,null,null,223]
[null,null,null,null,null,null,null,null,223.5]
[null,null,null,null,null,null,null,null,224]
[null,null,null,null,null,null,null,null,224.5]
[null,null,null,null,null,null,null,null,225]
[null,null,null,null,null,null,null,null,225.5]
[null,null,null,null,null,null,null,null,226]
[null,null,null,null,null,null,null,null,226.5]
[null,null,null,null,null,null,null,null,227]
[null,null,null,null,null,null,null,null,227.5]
[null,null,null,null,null,null,null,null,228]
[null,null,null,null,null,null,null,null,228.5]
[null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,229.5]
[null,null,null,null,null,null,null,null,230]
[null,null,null,null,null,null,null,null,230.5]
[null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,null,null,231.5]
[null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,232.5]
[null,null,null,null,null,null,null,null,233]
[null,null,null,null,null,null,null,null,233.5]
[null,null,null,null,null,null,null,null,234]
[null,null,null,null,null,null,null,null,234.5]
[null,null,null,null,null,null,null,null,235]
[null,null,null,null,null,null,null,null,235.5]
[null,null,null,null,null,null,null,null,236]
[null,null,null,null,null,null,null,null,236.5]
[null,null,null,null,null,null,null,null,237]
[null,null,null,null,null,null,null,null,237.5]
[null,null,null,null,null,null,null,null,238]
[null,null,null,null,null,null,null,null,238.5]
[null,null,null,null,null,null,null,null,239]
[null,null,null,null,null,null,null,null,239.5]
[null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,null,null,240.5]
[null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,241.5]
[null,null,null,null,null,null,null,null,242]
[null,null,null,null,null,null,null,null,242.5]
[null,null,null,null,null,null,null,null,243]
[null,null,null,null,null,null,null,null,243.5]
[null,null,null,null,null,null,null,null,244]
[null,null,null,null,null,null,null,null,244.5]
[null,null,null,null,null,null,null,null,245]
[null,null,null,null,null,null,null,null,245.5]
[null,null,null,null,null,null,null,null,246]
[null,null,null,null,null,null,null,null,246.5]
[null,null,null,null,null,null,null,null,247]
[null,null,null,null,null,null,null,null,247.5]
[null,null,null,null,null,null,null,null,248]
[null,null,null,null,null,null,null,null,248.5]
[null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,null,null,249.5]
[null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,250.5]
[null,null,null,null,null,null,null,null,251]
[null,null,null,null,null,null,null,null,251.5]
[null,null,null,null,null,null,null,null,252]
[null,null,null,null,null,null,null,null,252.5]
[null,null,null,null,null,null,null,null,253]
[null,null,null,null,null,null,null,null,253.5]
[null,null,null,null,null,null,null,null,254]
[null,null,null,null,null,null,null,null,254.5]
[null,null,null,null,null,null,null,null,255]
[null,null,null,null,null,null,null,null,255.5]
[null,null,null,null,null,null,null,null,256]
[null,null,null,null,null,null,null,null,256.5]
[null,null,null,null,null,null,null,null,257]
[null,null,null,null,null,null,null,null,257.5]
[null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,null,null,258.5]
[null,null,null,null,null,null,null,null,259]
[null,null,null,null,null,null,null,null,259.5]
[null,null,null,null,null,null,null,null,260]
[null,null,null,null,null,null,null,null,260.5]
[null,null,null,null,null,null,null,null,261]
[null,null,null,null,null,null,null,null,261.5]
[null,null,null,null,null,null,null,null,262]
[null,null,null,null,null,null,null,null,262.5]
[null,null,null,null,null,null,null,null,263]
[null,null,null,null,null,null,null,null,263.5]
[null,null,null,null,null,null,null,null,264]
[null,null,null,null,null,null,null,null,264.5]
[null,null,null,null,null,null,null,null,265]
[null,null,null,null,null,null,null,null,265.5]
[null,null,null,null,null,null,null,null,266]
[null,null,null,null,null,null,null,null,266.5]
[null,null,null,null,null,null,null,null,267]
[null,null,null,null,null,null,null,null,267.5]
[null,null,null,null,null,null,null,null,268]
[null,null,null,null,null,null,null,null,268.5]
[null,null,null,null,null,null,null,null,269]
[null,null,null,null,null,null,null,null,269.5]
[null,null,null,null,null,null,null,null,270]
[null,null,null,null,null,null,null,null,270.5]
[null,null,null,null,null,null,null,null,271]
[null,null,null,null,null,null,null,null,271.5]
[null,null,null,null,null,null,null,null,272]
[null,null,null,null,null,null,null,null,272.5]
[null,null,null,null,null,null,null,null,273]
[null,null,null,null,null,null,null,null,273.5]
[null,null,null,null,null,null,null,null,274]

{"sheet":"Prorate","index":1,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[9,1,9,5],[0,0,0,4],[0,8,0,11],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,8,1,10],[2,8,2,10],[3,8,3,10],[6,1,6,5],[6,8,6,9],[7,1,7,5],[8,1,8,5],[0,5,0,7],[15,9,15,10],[16,1,16,3],[17,1,17,3],[17,9,17,10],[10,1,10,5],[11,1,11,5],[12,1,12,5],[13,1,13,5],[14,1,14,5],[15,1,15,3]]}
["Calculations for the month of the new order's effective date",null,null,null,null,"Proration Worksheet",null,null,"DATA ENTRY"]
["Effective date","End of month","Per diem\n amount","# of days\nper order","Support\n  Owed",{"$f":"DAY(B3)","v":{"$error":"#VALUE!"}},null,null,"Effective Date of new order",null,null,{"$f":"Interface!M7","v":" "}]
[{"$f":"$L$2","v":" "},{"$f":"EOMONTH(L2,0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"New Order Amount",null,null,{"$f":"Interface!M5","v":0}]
["Prior Order Amount",{"$f":"$L$4","v":0},{"$f":"IFERROR(IF(Interface!$AG$14=2,ROUND((B4/$F$2),2),ROUND((B4*12)/365,2)),0)","v":0},{"$f":"($A$3-1)-EOMONTH($A$3,-1)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR($C$4*$D$4,0)","v":0},null,null,null,"Prior Order Amount",null,null,{"$f":"IF(Interface!$M$9=\" \",0,Interface!$M$9)","v":0}]
["New Order Amount",{"$f":"$L$3","v":0},{"$f":"IF(Interface!$AG$14=2,ROUND((B5/$F$2),2),ROUND((B5*12)/365,2))","v":{"$error":"#VALUE!"}},{"$f":"($B$3+1)-$A$3","v":{"$error":"#VALUE!"}},{"$f":"$C$5*$D$5","v":{"$error":"#VALUE!"}}]
[null,"Total for Mth",null,{"$f":"D4+D5","v":{"$error":"#VALUE!"}},{"$f":"E4+E5","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Party:",{"$f":"IF(Interface!$B$4=\"\",\" \",Interface!$B$4)","v":" "}]
[]
[]
[null,null,null,null,null,null,null,null,"Party:",{"$f":"Interface!$B$6","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,"DCSE#",{"$f":"Info!$S$12","v":""}]
[null,{"$f":"IF(OR(Interface!M13=\"\",Interface!M13=\" \"),\" \",\"Interest Arrearage as of\")","v":" "},null,null,{"$f":"IF(OR(Interface!M13=\" \",Interface!M13=\"\"),\" \",TODAY())","v":" "},null,{"$f":"IFERROR('Interest Worksheet'!$L$6,0)","v":0}]
[null,"Total Arrearage as of ",null,null,{"$f":"TODAY()","v":"2025-04-07"},null,{"$f":"SUM(G16:G17)","v":0},null,"Docket #",{"$f":"Info!S11","v":""},null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]

{"sheet":"Macro1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Blank","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Empl Income","index":4,"n_rows":130,"n_cols":249,"rows_kept":130,"cut":false,"hidden":true,"merged":[[22,1,22,3],[66,12,66,14],[66,8,66,10],[5,24,5,25],[2,19,2,20],[3,19,3,20],[4,19,4,20],[5,19,5,20],[6,19,6,20],[3,17,3,18],[4,17,4,18],[5,17,5,18],[6,17,6,18],[12,13,12,14],[4,9,4,10],[7,9,7,10],[12,7,12,8],[18,15,18,16],[12,19,12,20],[17,9,17,10],[17,11,17,12],[17,13,17,14],[4,11,4,14],[9,12,9,13],[1,8,1,19],[13,19,13,21],[52,7,52,9],[116,8,116,10],[129,4,129,6],[129,8,129,9],[129,12,129,13],[129,16,129,17],[129,20,129,21],[105,21,105,22],[115,14,115,15],[116,6,116,7],[116,14,116,19],[123,8,123,9],[122,8,122,9],[125,7,125,8],[125,13,125,14],[125,19,125,20],[126,5,126,6],[126,7,126,8],[126,10,126,12],[126,13,126,14],[126,16,126,18],[126,19,126,20],[97,16,97,17],[99,15,99,16],[99,17,99,19],[120,4,120,7],[121,12,121,13],[103,19,103,20],[105,4,105,6],[105,7,105,8],[105,9,105,10],[105,11,105,12],[105,13,105,14],[105,15,105,16],[105,17,105,18],[105,19,105,20],[103,5,103,6],[103,7,103,8],[103,10,103,12],[103,13,103,14],[103,16,103,18],[120,20,120,21],[120,17,120,18],[119,17,119,18],[120,8,120,10],[100,9,100,10],[67,12,67,13],[86,5,86,6],[86,7,86,8],[86,10,86,12],[86,13,86,14],[86,16,86,18],[86,19,86,20],[67,16,67,17],[67,20,67,21],[76,14,76,15],[82,9,82,10],[85,7,85,8],[85,13,85,14],[40,4,40,5],[41,4,41,6],[41,7,41,8],[52,5,52,6],[51,15,51,16],[40,9,40,12],[60,5,60,6],[60,7,60,8],[60,10,60,12],[60,13,60,14],[60,16,60,18],[56,12,56,14],[59,7,59,8],[59,13,59,14],[57,7,57,8],[56,7,56,8],[41,9,41,10],[41,11,41,12],[28,4,28,7],[28,10,28,11],[28,12,28,13],[28,16,28,17],[30,17,30,19],[36,7,36,8],[36,13,36,14],[36,19,36,20],[37,5,37,6],[37,7,37,8],[37,10,37,12],[37,13,37,14],[31,9,31,10],[31,15,31,16],[37,16,37,18],[30,15,30,16],[19,1,19,3],[12,1,12,3],[3,1,3,3],[7,1,7,3],[10,1,10,3],[11,1,11,3],[14,1,14,3],[13,1,13,3],[16,1,16,3],[18,1,18,3],[20,1,20,3],[9,1,9,3],[5,1,5,3],[26,4,26,8],[17,4,17,6],[17,7,17,8],[10,12,10,13],[7,4,7,7],[10,17,10,18],[9,17,9,18],[10,4,10,5],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,19],[9,7,9,9],[26,15,26,18],[26,13,26,14],[17,15,17,16],[17,17,17,18],[16,9,16,12],[18,4,18,6],[18,7,18,8],[16,4,16,5],[13,16,13,18],[18,11,18,12],[13,5,13,6],[13,7,13,8],[13,10,13,12],[13,13,13,14],[13,29,13,30],[122,15,122,16],[122,17,122,19],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[37,19,37,21],[28,20,28,21],[31,20,31,21],[82,15,82,16],[81,17,81,19],[85,19,85,20],[100,15,100,16],[23,29,23,30],[56,29,56,30],[85,29,85,30],[103,29,103,30],[121,29,121,30],[17,19,17,20],[17,21,17,22],[20,21,20,22],[30,20,30,21],[119,20,119,21],[120,14,120,15],[95,13,95,14],[95,15,95,18],[102,19,102,20],[97,20,97,21],[52,15,52,20],[41,13,41,14],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[53,17,53,18],[42,15,42,16],[54,13,54,14],[53,20,53,21],[54,17,54,18],[54,20,54,21],[59,19,59,20],[60,19,60,20],[79,12,79,13],[79,16,79,17],[102,7,102,8],[102,13,102,14],[97,4,97,7],[97,10,97,11],[42,4,42,6],[42,7,42,8],[42,11,42,12],[54,4,54,7],[54,8,54,10],[79,4,79,7],[79,10,79,11],[88,4,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[97,12,97,13],[76,16,76,19],[79,20,79,21],[67,8,67,9],[67,4,67,6]]}
[]
[null,null,null,null,null,null,null,null,"Employment Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'s\"&\" \"&\"work income\"","v":"'s work income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19","v":""},null,{"$f":"'Family Info'!$AB$20","v":""},null,null,"Party A",{"$f":"'Family Info'!AB19","v":""},"Yes","Regular","Varies","Regular",null,"Salary",null,"Hourly",null,"Bonus","Column1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Primary Employer\"","v":"Primary Employer"},null,{"$f":"IFERROR(ROUND(IF($H$5=\"No\",0,IF(AND($L$8=\"Salary\",$S$9=\"No\"),$Z$12,IF(AND($L$8=\"Salary\",$S$9=\"Yes\"),$AA$12,IF(AND($L$8=\"Hourly\",$S$9=\"No\"),$Z$9,IF(AND($L$8=\"Hourly\",$S$9=\"Yes\"),$AA$9,IF(AND($L$8=\"Year-to-date\",$S$9=\"No\"),$Z$13,IF(AND($L$8=\"Year-to-date\",$S$9=\"Yes\"),$AA$14,IF($L$8=\"Recent Quarterly\",$AD$14,0)))))))),2),\" \")","v":0},null,{"$f":"IFERROR(ROUND(IF($M$77=\"No\",0,IF(AND($M$80=\"Salary\",$S$83=\"No\"),$Z$84,IF(AND($M$80=\"Salary\",$S$83=\"Yes\"),$AA$84,IF(AND($M$80=\"Hourly\",$S$83=\"No\"),$Z$81,IF(AND($M$80=\"Hourly\",$S$83=\"Yes\"),$AA$81,IF(AND($M$80=\"Year-to-date\",$S$83=\"No\"),$Z$85,IF(AND($M$80=\"Year-to-date\",$S$83=\"Yes\"),$Z$86,IF($M$80=\"Recent Quarterly\",$AD$86,0)))))))),2),\" \")","v":0},null,null,"Party B",{"$f":"'Family Info'!AB20","v":""},"No","Varies","Year-to-date","Salary",null,"Weekly",null,"Weekly",null,"Annual",null,null,"Weeks"]
[null,null,null,null,{"$f":"\"Is\"&\" \"&$Z$3&\" \"&\"employed?\"","v":"Is  employed?"},null,null,"Yes",null,{"$f":"IF(H5=\"Yes\",\"Employer:\",\"Reason:\")","v":"Employer:"},null,null,null,null,null,null,null,{"$f":"\"Secondary Empl.\"","v":"Secondary Empl."},null,{"$f":"IFERROR(ROUND(IF(AND($M$29=\"Salary\",$S$32=\"No\"),$Z$23,IF(AND($M$29=\"Salary\",$S$32=\"Yes\"),$AA$23,IF(AND($M$29=\"Hourly\",$S$32=\"No\"),$Z$20,IF(AND($M$29=\"Hourly\",$S$32=\"Yes\"),$AA$20,IF(AND($M$29=\"Year-to-date\",$S$32=\"No\"),$Z$24,IF(AND($M$29=\"Year-to-date\",$S$32=\"Yes\"),$AA$25,IF(M29=\"Recent Quarterly\",$AD$24,0))))))),2),0)","v":0},null,{"$f":"IFERROR(ROUND(IF(AND($M$98=\"Salary\",$S$101=\"No\"),$Z$102,IF(AND($M$98=\"Salary\",$S$101=\"Yes\"),$AA$102,IF(AND($M$98=\"Hourly\",$S$101=\"No\"),$Z$99,IF(AND($M$98=\"Hourly\",$S$101=\"Yes\"),$AA$99,IF(AND($M$98=\"Year-to-date\",$S$101=\"No\"),$Z$103,IF(AND($M$98=\"Year-to-date\",$S$101=\"Yes\"),$Z$104,IF($M$98=\"Recent Quarterly\",$AD$104,\" \"))))))),2),0)","v":0},null,null,null,null,null,null,"Recent Quarterly","Hourly",null,"Bi-weekly",null,"Bi-weekly",null,"Quarterly",null,null,"Months"]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Empl. Inc.",null,{"$f":"IFERROR(IF($AP$55=TRUE,$T$4+$T$5+$T$7,IF($AP$55=FALSE,$T$4+$T$5,0)),0)","v":0},null,{"$f":"IFERROR(IF($AP$56=TRUE,$V$4+$V$5+$V$7,IF($AP$56=FALSE,$V$4+$V$5,0)),0)","v":0},null,null,"Party A Primary Empl",null,null,null,null,null,null,"Monthly",null,"Monthly",null,"Semi-Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Imputation",null,{"$f":"IFERROR(ROUND(IF(AND($I$55=\"Salary\",$N$58=\"No\"),$Z$56,IF(AND($I$55=\"Salary\",$N$58=\"Yes\"),$AA$56,IF(AND($I$55=\"Hourly\",$N$58=\"No\"),$Z$53,IF(AND($I$55=\"Hourly\",$N$58=\"Yes\"),$AA$53,IF(AND($I$55=\"Year-to-date\",$N$58=\"No\"),$Z$57,IF(AND($I$55=\"Year-to-date\",$N$58=\"Yes\"),$AB$57,IF($I$55=\"Prior annual earnings\",$AD$57,IF(AND($I$55=\"Monthly\",$N$58=\"No\"),$Z$58,IF(AND($I$55=\"Monthly\",$N$58=\"Yes\"),$AB$58,0))))))))),2),\" \")","v":0},null,{"$f":"ROUND(IF(AND($I$121=\"Salary\",$S$124=\"No\"),$Z$121,IF(AND($I$121=\"Salary\",S$124=\"Yes\"),$AA$121,IF(AND($I$121=\"Hourly\",$S$124=\"No\"),$Z$118,IF(AND($I$121=\"Hourly\",$S$124=\"Yes\"),$AA$118,IF(AND($I$121=\"Monthly\",$S$124=\"No\"),$Z$123,IF(AND($I$121=\"Monthly\",$S$124=\"Yes\"),$AB$123,IF(AND($I$121=\"Year-to-date\",$S$124=\"No\"),$Z$122,IF(AND($I$121=\"Year-to-date\",$S$124=\"Yes\"),$AB$122,IF($I$121=\"Prior annual earnings\",$AD$122,0))))))))),2)","v":0},null,null,"Hourly",{"$f":"IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),(($G$11*$I$11)*IF($P$8=\"Weekly\",52,IF($P$8=\"Bi-weekly\",26,IF($P$8=\"Semi-Monthly\",24,IF($P$8=\"Monthly\",12,\" \"))))))/12","v":0},null,null,null,null,null,"Semi-Monthly",null,"Semi-Monthly",null,"Monthly"]
[null,"Family Information",null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),\" \",\"Gross Monthly Employment Income:\")","v":"Gross Monthly Employment Income:"},null,null,null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),\" \", \"Pay Calculation:\")","v":"Pay Calculation:"},null,null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),\" \",IF($I$8=\"Regular\",\"Pay Period\",\" \"))","v":" "},null,null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\",AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),$L$8=\" \",$I$8=\"\",$I$8=\" \"),\" \",\"Seasonal Employment?\")","v":" "},null,null," ","Weeks",null,null,"Overtime",{"$f":"IF(AND($K$11=\"Yes\",$L$8=\"Hourly\",$I$8=\"Regular\"),(($M$11*$P$11)*IF($P$8=\"Weekly\",52,IF($P$8=\"Bi-weekly\",26,IF($P$8=\"Semi-Monthly\",24,IF($P$8=\"Monthly\",12))))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"Quarterly",null,null,"Annual",null,null,null,"Semi-Monthly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"No"," ",null,null,null,null,"Total",{"$f":"$Z$7+$Z$8","v":0},{"$f":"IFERROR(IF(V8=\"Months\",ROUND(($V$9*Z9)/12,2),ROUND(($V$9*($Z$9/4.333))/12,2)),\"Seasonal Monthly?\")","v":0},null,"1st quarter",{"$f":"IF($J$18=\"\",\"\",$J$18)","v":""},{"$f":"ISNUMBER(AD9)","v":false},null,null,null,null,"Weekly"]
[null,"Income ",null,null,null,null,{"$f":"IF(OR(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),OR($P$8=\" \",$P$8=\"\")),\" \",IF($I$8=\"Regular\",\"Pay\"&\" \"&\"Rate\",\" \"))","v":" "},{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$P$8=\"\",$P$8=\" \"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),\"Hours\"&\"/\"&P8,\" \"))","v":" "},null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\"\",$H$5=\" \",$P$8=\" \",$P$8=\"\"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),\"Overtime\",IF(AND($I$8=\"Regular\",$L$8=\"Salary\"),\"Bonus\",IF($I$8=\"Varies\",\" \",\" \"))))","v":" "},null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\",$K$11=\"Yes\"),\"Overtime Rate\",IF(AND($I$8=\"Regular\",$L$8=\"Salary\",$K$11=\"Yes\"),\"Bonus\",\" \")))","v":" "},null,null,{"$f":"IF(OR($H$5=\"No\",H5=\" \",$P$8=\" \",$P$8=\"\"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\",$K$11=\"Yes\"),\"Overtime Hours\",\" \"))","v":" "},null,{"$f":"IF(AND($H$5=\"Yes\",$I$8=\"Regular\",$L$8=\"Salary\",$K$11=\"Yes\"),\"Bonus\",\" \")","v":" "},null,null,null,null,null,null,"Salary",{"$f":"ROUND(IF(AND(I8=\"Regular\",$L$8=\"Salary\"),IF(P8=\"Weekly\",(G11*52)/12,IF(P8=\"Bi-weekly\",(G11*26)/12,IF(P8=\"Monthly\",G11,IF(P8=\"Semi-Monthly\",(G11*24)/12,IF(P8=\"Annual\",G11/12,\" \"))))),0),2)","v":0},null,null,"2nd quarter",{"$f":"IF($N$18=\"\",\"\",$N$18)","v":""},{"$f":"ISNUMBER($AD$10)","v":false},null,null,null,null,"Bi-Weekly"]
[null,"Employment Income",null,null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\",$P$8=\" \",$P$8=\"\"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Salary\"),$P$8&\":\",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),\"Per hour:\",\" \")))","v":" "},null,null,{"$f":"IF(OR($H$5=\"No\",H5=\" \",$P$8=\" \",$P$8=\"\"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),\"No.:\",\" \"))","v":" "},null,null,"No",{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Regular\",$K$11=\"Yes\",K10=\"Bonus\"),\"Amt:\",IF(AND($I$8=\"Regular\",$K$11=\"Yes\",K10=\"Overtime\"),\"Per Hr:\",\" \")))","v":" "},null,null,null,null,{"$f":"IF(AND($H$5=\"Yes\",$I$8=\"Regular\",$L$8=\"Salary\",$K$11=\"Yes\"),\"Frequency\",\" \")","v":" "},null,null,null,null,null,null,null,"Bonus",{"$f":"IF(AND(I8=\"Regular\",L8=\"Salary\",K11=\"Yes\"),(M11*IF(R11=\"Annual\",1,IF(R11=\"Quarterly\",4,IF(R11=\"Semi-Annual\",2,IF(R11=\"Monthly\",12,IF(R11=\"Semi-monthly\",24,IF(R11=\"Weekly\",52,IF(R11=\"Bi-weekly\",26))))))))/12,0)","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"3rd quarter",{"$f":"IF($R$18=\"\",\"\",$R$18)","v":""},{"$f":"ISNUMBER($AD$11)","v":false}]
[null,"Other Income",null,null,null,null,null," ",null,null,null," ",null,null,null,null,null,null," ",null,null,null,null,null,"Total",{"$f":"ROUND(Z10+Z11,2)","v":0},{"$f":"IFERROR(IF(V8=\"Months\",ROUND(($V$9*$Z$12)/12,2),ROUND(($V$9*($Z$12/4.333))/12,2)),\"Seasonal Monthly?\")","v":0},null,"4th quarter",{"$f":"IF($V$18=\"\",\"\",$V$18)","v":""},{"$f":"ISNUMBER(AD12)","v":false}]
[null,"Income Adjustments",null,null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-date\"),\"Start Date\",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"End Date\",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Amount\",\" \"))","v":" "},null,null,null,null,"Year to date",{"$f":"IFERROR(ROUND(IF(AND(I8=\"Varies\",L8=\"Year-to-date\"),((T14/((N14-H14)+1))*365)/12,0),2),\"Error YTD\")","v":0},"Seasonal",null,"Quarterly Total",{"$f":"SUM(AD9:AD12)","v":0},{"$f":"COUNTIF(AE9:AE12,TRUE)","v":0}]
[null,null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \"))","v":" "},null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Most recent pay stub\",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($V$8=\"Months\",(ROUND(($V$9*$Z$13)/12,2)),ROUND(($V$9*($Z$13/4.333))/12,2)),\"Seasonal Monthly?\")","v":0},null,"Quarterly",{"$f":"ROUND(IF($AE$13=1,$AD$13/3,IF($AE$13=2,$AD$13/6,IF($AE$13=3,$AD$13/9,IF($AE$13=4,$AD$13/12,0)))),2)","v":0}]
[null,"Health Care "]
[]
[null,"Day Care Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party A Secondary Empl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"Recent Quarterly Earnings\",\" \"))","v":" "},null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"1st Quarter\",\" \"))","v":" "},null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"2nd Quarter\",\" \"))","v":" "},null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"3rd Quarter\",\" \"))","v":" "},null,null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"4th Quarter\",\" \"))","v":" "},null,null,null,null,"Hourly",{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\"),(($U$29*$F$32)*IF($Q$29=\"Weekly\",52,IF($Q$29=\"Bi-weekly\",26,IF($Q$29=\"Semi-Monthly\",24,IF($Q$29=\"Monthly\",12,\" \"))))))/12","v":0},null,null,"Quarterly"]
[null,"Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime",{"$f":"IF(AND($H$32=\"Yes\",$M$29=\"Hourly\",$I$29=\"Regular\"),(($M$32*$J$32)*IF($Q$29=\"Weekly\",52,IF($Q$29=\"Bi-weekly\",26,IF($Q$29=\"Semi-Monthly\",24,IF($Q$29=\"Monthly\",12))))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"1st quarter",{"$f":"IF($J$42=\"\",\"\",$J$42)","v":""},{"$f":"ISNUMBER(AD19)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$18+$Z$19","v":0},{"$f":"IFERROR(IF($U$31=\"Months\",(ROUND(($U$32*$Z$20/12),2)),ROUND(($U$32*($Z$20/4.333))/12,2)),\"Seasonal Monthly?\")","v":0},null,"2nd quarter",{"$f":"IF($N$42=\"\",\"\",$N$42)","v":""},{"$f":"ISNUMBER(AD20)","v":false}]
[null,"Save Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary",{"$f":"IF(AND(I29=\"Regular\",$M$29=\"Salary\"),IF($Q$29=\"Weekly\",$U$29*52,IF($Q$29=\"Bi-weekly\",$U$29*26,IF($Q$29=\"Monthly\",$U$29*12,IF($Q$29=\"Semi-Monthly\",$U$29*24,IF($Q$29=\"Annual\",$U$29*1,\" \"))))))/12","v":0},null,null,"3rd quarter",{"$f":"IF($R$42=\"\",\"\",$R$42)","v":""},{"$f":"ISNUMBER(AD21)","v":false}]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," ",null,null,null,null,null,null,null,"Bonus",{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Salary\",$H$32=\"Yes\"),($J$32*IF($P$32=\"Annual\",1,IF($P$32=\"Quarterly\",4,IF($P$32=\"Semi-Annual\",2,IF($P$32=\"Monthly\",12,IF($P$32=\"Semi-monthly\",24,IF($P$32=\"Weekly\",52,IF($P$32=\"Bi-weekly\",26))))))))/12,0)","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"4th quarter",{"$f":"IF($V$42=\"\",\"\",$V$42)","v":""},{"$f":"ISNUMBER(AD22)","v":false}]
[null,"Calculator Reset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"ROUND($Z$21+$Z$22,2)","v":0},{"$f":"IFERROR(IF($U$31=\"Months\",(ROUND(($U$32*$Z$23)/12,2)),ROUND(($U$32*($Z$23/4.333))/12,2)),\"Seasonal?\")","v":0},null,"Quarterly Total",{"$f":"SUM($AD$19:$AD$22)","v":0},{"$f":"COUNTIF(AE19:AE22,TRUE)","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,"Year to date",{"$f":"ROUND(IF(AND($I$29=\"Varies\",$M$29=\"Year-to-date\"),(($T$38/(($N$38-$H$38)+1))*365)/12,0),2)","v":0},"Seasonal",null,"Quarterly",{"$f":"ROUND(IF($AE$23=1,$AD$23/3,IF($AE$23=2,$AD$23/6,IF($AE$23=3,$AD$23/9,IF($AE$23=4,$AD$23/12,0)))),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($U$31=\"Months\",(ROUND(($U$32*$Z$24)/12,2)),ROUND(($U$32*($Z$24/4.333))/12,2)),\"Seasonal?\")","v":0}]
[]
[null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'s\"&\" \"&\"Secondary Employment\"","v":"'s Secondary Employment"},null,null,null,null,null,null,null," ",{"$f":"\"Employer:\"","v":"Employer:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($I$29=\" \",$I$29=\"\",$M$29=\"\",$M$29=\" \"),\" \",IF($I$29=\"Regular\",\"Pay\"&\" \"&\"Rate\",\" \"))","v":" "}]
[null,null,null,null,{"$f":"\"Gross Monthly Employment Income:\"","v":"Gross Monthly Employment Income:"},null,null,null,null,null,{"$f":" \"Pay Calculation:\"","v":"Pay Calculation:"},null,null,null,null,{"$f":"IF($I$29=\"Varies\",\" \",IF($I$29=\"Regular\",\"Pay Period\",\" \"))","v":" "},null,null,null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Salary\",$Q$29<>\"\"),$Q$29&\":\",IF(AND($I$29=\"Regular\",$M29=\"Hourly\"),\"Per hour:\",IF(OR($Q$29=\" \",Q29=\"\"),\" \",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,89000]
[null,null,null,null,null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\"),\"Hours\"&\"/\"&Q29,IF($I$29=\"Varies\",\" \",\" \"))","v":" "},null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\"),\"Overtime\",IF(AND($I$29=\"Regular\",$M$29=\"Salary\"),\"Bonus\",IF($I$29=\"Varies\",\" \",\" \")))","v":" "},null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\",$H$32=\"Yes\"),\"Overtime\",IF(AND($I$29=\"Regular\",$M$29=\"Salary\",$H$32=\"Yes\"),\"Bonus\",\" \"))","v":" "},null,null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\",$H$32=\"Yes\"),\"Overtime Hours\",IF($I$29=\"Varies\",\" \",\" \"))","v":" "},null,null,{"$f":"IF(AND(I29=\"Regular\",$M$29=\"Salary\",$H$32=\"Yes\"),\"Bonus\",\" \")","v":" "},null,{"$f":"IF(OR(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),$I$29=\"\",$M$29=\" \",$M$29=\"\"),\" \",\"Seasonal Employment?\")","v":" "},null,null,"Weeks",null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Hourly\"),\"No.:\",\" \")","v":" "},null,null,"No",{"$f":"IF(AND($I$29=\"Regular\",$H$32=\"Yes\",OR($M$29=\"Hourly\",$M$29=\"Salary\")),\"Amt:\",IF(OR($I$29=\"Varies\",$I$29=\"\",$I$29=\" \",$M$29=\" \",$M$29=\"\"),\" \",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Salary\",$H$32=\"Yes\"),\"Frequency\",\" \")","v":" "},null,null,null,"No"]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Start Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"End Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Amount\",\" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Most recent pay stub\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "}]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"Recent Quarterly Earnings\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"1st Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"2nd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"3rd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"4th Quarter\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'s\"&\" \"&\"Imputation Analysis\"","v":"'s Imputation Analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party A Imputed Income",null,null,null,null,null,1]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,"Hourly",{"$f":"IF($I$55=\"Hourly\",((R55*$U$55)*IF($N$55=\"Weekly\",52,IF($N$55=\"Bi-weekly\",26,IF($N$55=\"Semi-Monthly\",24,IF($N$55=\"Monthly\",12,0))))))/12","v":0},null,null,"Prior Annual Earnings",null,null,null,"Earnings from former employer -voluntarily terminated",null,null,null,null,null,"Salary",null,null,"Voluntary Unemployment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis for Earnings",null,null,null,null,null,null,null,null,"Overtime",{"$f":"IF(AND($F$58=\"Yes\",$I$55=\"Hourly\"),(($H$58*$K$58)*IF($N$55=\"Weekly\",52,IF($N$55=\"Bi-weekly\",26,IF($N$55=\"Semi-Monthly\",24,IF($N$55=\"Monthly\",12,0))))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,{"$f":"$H$68","v":" "},{"$f":"IF($I$68=\"\",\"\",$I$68)","v":""},{"$f":"ISNUMBER(AD52)","v":false},null,"Earnings from former employer - terminated for cause",null,null,null,null,null,"Hourly",null,null,"Voluntary Underemployment"]
[null,null,null,null,null,"Criteria to Impute",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM($Z$51:$Z$52)","v":0},{"$f":"IFERROR(IF($P$57=\"Months\",(ROUND(($P$58*$Z$53/12),2)),ROUND(($P$58*($Z$53/4.333))/12,2)),\"Seasonal Monthly\")","v":0},null,{"$f":"$L$68","v":" "},{"$f":"IF($M$68=\"\",\"\",$M$68)","v":""},{"$f":"ISNUMBER(AD53)","v":false},null,"Recent past earnings",null,null,null,null,null,"Year-to-date",null,null,"Agreement to Impute"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($I$55=\"Hourly\",$I$55=\"Salary\"),\"Pay Rate\",IF($I$55=\"Monthly\",\"Amount\",\" \"))","v":" "},null,null,{"$f":"IF($I$55=\"Hourly\",\"Hours\"&\"/\"&$N$55,\" \")","v":" "},null,null,null,"Salary",{"$f":"IF($I$55=\"Salary\",IF($N$55=\"Weekly\",$R$55*52,IF($N$55=\"Bi-weekly\",$R$55*26,IF($N$55=\"Monthly\",$R$55*12,IF($N$55=\"Semi-Monthly\",$R$55*24,IF($N$55=\"Annual\",$R$55*1,0))))))/12","v":0},null,null,{"$f":"$P$68","v":" "},{"$f":"IF($Q$68=\"\",\"\",Q$68)","v":""},{"$f":"ISNUMBER(AD54)","v":false},null,"Reasonably foreseeable future event",null,null,null,null,null,"Prior annual earnings",null,null,"DCSE: Failed to return Fin. Stat."]
[null,null,null,null,"Type of Imputed Gross Monthly Earnings",null,null,null,null,null,null,null,{"$f":"IF(OR($I$55=\"Salary\",$I$55=\"Hourly\"),\"Pay Period\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$55=\"Salary\",ISTEXT(N55)),$N$55&\":\",IF($I$55=\"Hourly\",\"Per hour:\",IF($I$55=\"Monthly\",\"Monthly\",\" \")))","v":" "},null,null,{"$f":"IF($I$55=\"Hourly\",\"No.:\",\" \")","v":" "},null,null,null,null,null,null,{"$f":"\"Seasonal\"","v":"Seasonal"},null,{"$f":"$T$68","v":" "},{"$f":"IF($U$68=\"\",\"\",$U$68)","v":""},{"$f":"ISNUMBER(AD55)","v":false},null,"Stipulated earnings",null,null,null,null,null,"Monthly",null,null,false,"Adds imputed income to earned income Party A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$54","v":0},{"$f":"IFERROR(IF($P$57=\"Months\",(ROUND(($P$58*$Z$56)/12,2)),ROUND(($P$58*($Z$56/4.333))/12,2)),\"Seasonal?\")","v":0},null,"Total Earnings",{"$f":"SUM($AD$52:$AD$55)","v":0},{"$f":"COUNTIF(AE52:AE55,TRUE)","v":0},null,"Earning Capacity & Job Availability",null,null,null,null,null,null,null,null,false,"Adds imputed income to earned income Party B"]
[null,null,null,null,null,{"$f":"IF($I$55=\"Hourly\",\"Overtime\",\" \")","v":" "},null,{"$f":"IF(AND($I$55=\"Hourly\",$F$58=\"Yes\"),\"Overtime pay rate\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$55=\"Hourly\",$F$58=\"Yes\"),\"Overtime Hours\",\" \")","v":" "},null,{"$f":"IF(OR($I$55= \"Prior annual earnings\",$I$55=\" \",$I$55=\"\"),\" \",\"Seasonal Employment?\")","v":" "},null,null,"Months",null,null,null,null,null,null,null,null,"Year to date",{"$f":"IF($I$55=\"Year-to-date\",(($T$61/(($N$61-$H$61)+1))*365)/12,0)","v":0},"Seasonal",{"$f":"IFERROR(IF($P$57=\"Months\",(ROUND(($P$58*$Z$57)/12,2)),ROUND(($P$58*($Z$57/4.333))/12,2)),\"Seasonal Monthly?\")","v":0},"Prior A. Earnings",{"$f":"IF($AE$56=1,$AD$56/12,IF($AE$56=2,$AD$56/24,IF($AE$56=3,$AD$56/36,IF($AE$56=4,$AD$56/48,0))))","v":0}]
[null,null,null,null,null,"No",{"$f":"IF(AND($F$58=\"Yes\",$I$55=\"Hourly\"), \"Per hour:\",\" \")","v":" "},null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,"Monthly",{"$f":"IF($R$55=\" \",0,$R$55)","v":0},"Seasonal",{"$f":"IFERROR(IF($P$58=\"Months\",(($R$55*$P$58)/12),ROUND(($P$58*($Z$58/4.333))/12,2)),\"Seasonal Monthly?\")","v":0}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Start Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"End Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Amount\",\" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Most recent pay stub\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "}]
[]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF($I$55=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$55=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$55=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$55=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),\"Prior Annual Earnings\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-1,\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-2,\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-3,\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-4,\" \")","v":" "}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'s\"&\" \"&\"work income\"","v":"'s work income"},null,null,null,null,{"$f":"\"Is\"&\" \"&$Z$4&\" \"&\"employed?\"","v":"Is  employed?"},null,null,"Yes",null,{"$f":"IF(M77=\"Yes\",\"Employer:\",\"Reason:\")","v":"Employer:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party B Primary Empl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$77=\"Yes\"),\"Pay Rate\",\" \")","v":" "},null,null,null,"Hourly",{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\"),((F83*$U$80)*IF($Q$80=\"Weekly\",52,IF($Q$80=\"Bi-weekly\",26,IF($Q$80=\"Semi-Monthly\",24,IF($Q$80=\"Monthly\",12,\" \"))))))/12","v":0}]
[null,null,null,null,{"$f":"IF(OR($M$77 =\"No\",$M$77=\" \"),\" \",\"Gross Monthly Employment Income:\")","v":"Gross Monthly Employment Income:"},null,null,null,null,null,{"$f":"IF($M$77= \"Yes\",\"Pay Calculation:\",\" \")","v":"Pay Calculation:"},null,null,null,null,{"$f":"IF(OR($I$80=\"Varies\",$M$77=\"No\"), \" \",IF($I$80=\"Regular\",\"Pay Period\",\" \"))","v":" "},null,null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$M$77=\"Yes\"),$Q$80&\":\",IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$M$77=\"Yes\"),\"Per hour:\",\" \"))","v":" "},null,null,null,null,"Overtime",{"$f":"IF(AND($H$83=\"Yes\",$M$80=\"Hourly\",$I$80=\"Regular\"),(($J$83*$M$83)*IF($Q$80=\"Weekly\",52,IF($Q$80=\"Bi-weekly\",26,IF($Q$80=\"Semi-Monthly\",24,IF($Q$80=\"Monthly\",12,0))))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$79+$Z$80","v":0},{"$f":"IFERROR(IF($V$82=\"Months\",ROUND(($V$83*$Z$81)/12,2),ROUND(($V$83*($Z$81/4.333))/12,2)),\"Seasonal?\")","v":0},null,"1st quarter",{"$f":"IF($J$89=\"\",\"\",$J$89)","v":""},{"$f":"ISNUMBER(AD81)","v":false}]
[null,null,null,null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$M$77=\"Yes\"),\"Hours\"&\"/\"&$Q$80,IF(OR($I$80=\"Varies\",$M$77=\"No\"),\" \",\" \"))","v":" "},null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$M$77=\"Yes\"),\"Overtime\",IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$M$77=\"Yes\"),\"Bonus\",IF(OR($I$80=\"Varies\",$M$77=\"No\"),\" \",\" \")))","v":" "},null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Overtime\",IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Bonus\",\" \"))","v":" "},null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Overtime Hours\",IF(OR($I$80=\"Varies\",$M$77=\"No\"),\" \",\" \"))","v":" "},null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Bonus\",\" \")","v":" "},null,{"$f":"IF(OR(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\"),$M$77=\"No\",$M$77=\" \"),\" \",\"Seasonal Employment?\")","v":"Seasonal Employment?"},null,null,null,"Weeks",null,null,"Salary",{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\"),IF($Q$80=\"Weekly\",($U$80*52)/12,IF($Q$80=\"Bi-weekly\",($U$80*26)/12,IF($Q$80=\"Monthly\",$U$80,IF($Q$80=\"Semi-Monthly\",($U$80*24)/12,IF($Q$80=\"Annual\",$U$80/12,0))))),0)","v":0},null,null,"2nd quarter",{"$f":"IF($N$89=\"\",\"\",$N$89)","v":""},{"$f":"ISNUMBER(AD82)","v":false}]
[null,null,null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$M$77=\"Yes\"),\"No.:\",\" \")","v":" "},null,null,"No",{"$f":"IF(AND($I$80=\"Regular\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Amt:\",IF(OR($I$80=\"Varies\",$M$77=\"No\"),\" \",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Frequency\",\" \")","v":" "},null,null,null,"No",null," ",null,null,null,"Bonus",{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$H$83=\"Yes\"),($J$83*IF($P$83=\"Annual\",1,IF($P$83=\"Quarterly\",4,IF($P$83=\"Semi-Annual\",2,IF($P$83=\"Monthly\",12,IF($P$83=\"Semi-monthly\",24,IF($P$83=\"Weekly\",52,IF($P$83=\"Bi-weekly\",26))))))))/12,0)","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"3rd quarter",{"$f":"IF($R$89=\"\",\"\",$R$89)","v":""},{"$f":"ISNUMBER(AD83)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$82+$Z$83","v":0},{"$f":"IFERROR(IF($V$82=\"Months\",ROUND(($V$83*$Z$84)/12,2),ROUND(($V$83*($Z$84/4.333))/12,2)),\"Seasonal?\")","v":0},null,"4th quarter",{"$f":"IF($V$89=\"\",\"\",$V$89)","v":""},{"$f":"ISNUMBER(AD84)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to date",{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-date\"),(($T$87/(($N$87-$H$87)+1))*365)/12,0)","v":0},null,null,"Quarterly Total",{"$f":"SUM(AD81:AD84)","v":0},{"$f":"COUNTIF(AE81:AE84,TRUE)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Start Date\",\" \")","v":" "},null,null,null," ",null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"End Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Amount\",\" \")","v":" "},null,null,null,null,"Seasonal",{"$f":"IFERROR(IF($V$82=\"Months\",ROUND(($V$83*$Z$85)/12,2),ROUND(($V$83*($Z$85/4.333))/12,2)),\"Seasonal?\")","v":0},null,null,"Quarterly",{"$f":"ROUND(IF($AE$85=1,$AD$85/3,IF($AE$85=2,$AD$85/6,IF($AE$85=3,$AD$85/9,IF($AE$85=4,$AD$85/12,0)))),2)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Most recent pay stub\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"Recent Quarterly Earnings\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"1st Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"2nd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"3rd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"4th Quarter\",\" \")","v":" "}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'s\"&\" \"&\"Secondary Employment\"","v":"'s Secondary Employment"},null,null,null,null,null,null,null,null,{"$f":"\"Employer:\"","v":"Employer:"},null,null,null,null,null,null,null,null,null,null,"Party B Secondard Empl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$98=\"Regular\",\"Pay Rate\",\" \")","v":" "},null,null,null,"Hourly",{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),(($F$101*$U$98)*IF($Q$98=\"Weekly\",52,IF($Q$98=\"Bi-weekly\",26,IF($Q$98=\"Semi-Monthly\",24,IF($Q$98=\"Monthly\",12,0))))))/12","v":0}]
[null,null,null,null,{"$f":"\"Gross Monthly Employment Income:\"","v":"Gross Monthly Employment Income:"},null,null,null,null,null,{"$f":" \"Pay Calculation:\"","v":"Pay Calculation:"},null,null,null,null,{"$f":"IF($I$98=\"Varies\",\" \",IF(OR(AND($I$98=\"Regular\",$M$98=\"Salary\"),AND($I$98=\"Regular\",$M$98=\"Hourly\")),\"Pay Period\",\" \"))","v":" "},null,null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",NOT(ISBLANK($Q$98))),$Q$98&\":\",IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),\"Per hour:\",\" \"))","v":" "},null,null,null,null,"Overtime",{"$f":"IF(AND($H$101=\"Yes\",$M$98=\"Hourly\",$I$98=\"Regular\"),(($J$101*$M$101)*IF($Q$98=\"Weekly\",52,IF($Q$98=\"Bi-weekly\",26,IF($Q$98=\"Semi-Monthly\",24,IF($Q$98=\"Monthly\",12,0))))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$97+$Z$98","v":0},{"$f":"IFERROR(IF($V$100=\"Months\",ROUND(($V$101*$Z$99)/12,2),ROUND(($V$101*($Z$99/4.333))/12,2)),\"Seasonal?\")","v":0},null,"1st quarter",{"$f":"IF($J$106=\"\",\"\",$J$106)","v":""},{"$f":"ISNUMBER(AD99)","v":false}]
[null,null,null,null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),\"Hours\"&\"/\"&$Q$98,IF($I$98=\"Varies\",\" \",\" \"))","v":" "},null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),\"Overtime\",IF(AND($I$98=\"Regular\",$M$98=\"Salary\"),\"Bonus\",IF($I$98=\"Varies\",\" \",\" \")))","v":" "},null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\",$H$101=\"Yes\"),\"Overtime\",IF(AND($I$98=\"Regular\",$M$98=\"Salary\",$H$101=\"Yes\"),\"Bonus\",\" \"))","v":" "},null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\",$H$101=\"Yes\"),\"Overtime Hours\",IF($I$98=\"Varies\",\" \",\" \"))","v":" "},null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",$H$101=\"Yes\"),\"Bonus\",\" \")","v":" "},null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\" \",\"Seasonal Employment?\")","v":"Seasonal Employment?"},null,null,null,"Weeks",null,null,"Salary",{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\"),IF($Q$98=\"Weekly\",($U$98*52)/12,IF($Q$98=\"Bi-weekly\",($U$98*26)/12,IF($Q$98=\"Monthly\",$U$98,IF($Q$98=\"Semi-Monthly\",($U$98*24)/12,IF($Q$98=\"Annual\",$U$98/12,0))))),0)","v":0},null,null,"2nd quarter",{"$f":"IF($N$106=\"\",\"\",$N$106)","v":""},{"$f":"ISNUMBER(AD100)","v":false}]
[null,null,null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),\"No.:\",\" \")","v":" "},null,null,"No",{"$f":"IF(AND($I$98=\"Regular\",$H$101=\"Yes\"),\"Amt:\",IF($I$29=\"Varies\",\" \",\" \"))","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",$H$101=\"Yes\"),\"Frequency\",\" \")","v":" "},null,null,null,"No",null," ",null,null,null,"Bonus",{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",$H$101=\"Yes\"),($J$101*IF($P$101=\"Annual\",1,IF($P$101=\"Quarterly\",4,IF($P$101=\"Semi-Annual\",2,IF($P$101=\"Monthly\",12,IF($P$101=\"Semi-monthly\",24,IF($P$101=\"Weekly\",52,IF($P$101=\"Bi-weekly\",26))))))))/12,0)","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,"3rd quarter",{"$f":"IF($R$106=\"\",\"\",$R$106)","v":""},{"$f":"ISNUMBER(AD101)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"$Z$100+$Z$101","v":0},{"$f":"IFERROR(IF($V$100=\"Months\",ROUND(($V$101*$Z$102)/12,2),ROUND(($V$101*($Z$102/4.333))/12,2)),\"Seasonal?\")","v":0},null,"4th quarter",{"$f":"IF($V$106=\"\",\"\",$V$106)","v":""},{"$f":"ISNUMBER(AD102)","v":false}]
[null,null,null,null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Start Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"End Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Amount\",\" \")","v":" "},null,null,null,null,"Year to date",{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-date\"),(($T$104/(($N$104-$H$104)+1))*365)/12,0)","v":0},null,null,"Quarterly Total",{"$f":"SUM(AD99:AD102)","v":0},{"$f":"COUNTIF(AE99:AE102,TRUE)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null," ",{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Most recent pay stub\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null," ",null,null,"Seasonal",{"$f":"IFERROR(IF($V$100=\"Months\",ROUND(($V$101*$Z$103)/12,2),ROUND(($V$101*($Z$103/4.333))/12,2)),\"Seasonal\")","v":0},null,null,"Quarterly",{"$f":"IF($AE$103=1,$AD$103/3,IF($AE$103=2,$AD$103/6,IF($AE$103=3,$AD$103/9,IF($AE$103=4,$AD$103/12,0))))","v":0}]
[]
[null,null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"Recent Quarterly Earnings\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"1st Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"2nd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"3rd Quarter\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"4th Quarter\",\" \")","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'s\"&\" \"&\"Imputation Analysis\"","v":"'s Imputation Analysis"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party B Imputed Income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis for Earnings",null,null,null,null,null,null,null,null,null,"Hourly",{"$f":"IF($I$121=\"Hourly\",(($R$121*$U$121)*IF($O$121=\"Weekly\",52,IF($O$121=\"Bi-weekly\",26,IF($O$121=\"Semi-Monthly\",24,IF($O$121=\"Monthly\",12,0))))))/12","v":0},null,null,"Prior Annual Earnings"]
[null,null,null,null,null,null,"Criteria to Impute",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime",{"$f":"IF(AND($F$124=\"Yes\",$I$121=\"Hourly\"),(($I$124*$M$124)*IF($O$121=\"Weekly\",52,IF($O$121=\"Bi-weekly\",26,IF($O$121=\"Semi-Monthly\",24,IF($O$121=\"Monthly\",12,0))/12))))/12","v":0},{"$f":"\"Seasonal\"","v":"Seasonal"},null,{"$f":"$H$130","v":" "},{"$f":"IF($I$130=\"\",\"\",$I$130)","v":""},{"$f":"ISNUMBER(AD117)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM($Z$116:$Z$117)","v":0},{"$f":"IFERROR(IF($V$123=\"Months\",ROUND(($V$124*$Z$118/12),2),ROUND(($V$124*($Z$118/4.333))/12,2)),\"Seasonal?\")","v":0},null,{"$f":"$L$130","v":" "},{"$f":"IF($M$130=\"\",\"\",$M$130)","v":""},{"$f":"ISNUMBER(AD118)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary",{"$f":"IF($I$121=\"Salary\",IF($O$121=\"Weekly\",$R$121*52,IF($O$121=\"Bi-weekly\",$R$121*26,IF($O$121=\"Monthly\",$R$121*12,IF($O$121=\"Semi-Monthly\",$R$121*24,IF($O$121=\"Annual\",$R$121*1,0))))))/12","v":0},null,null,{"$f":"$P$130","v":" "},{"$f":"IF($Q$130=\"\",\"\",$Q$130)","v":""},{"$f":"ISNUMBER(AD119)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($I$121=\"Hourly\",$I$121=\"Salary\"),\"Pay Rate\",IF($I$121=\"Monthly\",\"Amount\",\" \"))","v":" "},null,null,{"$f":"IF($I$121=\"Hourly\",\"Hours\"&\"/\"&$O$121,\" \")","v":" "},null,null,null,null,null,{"$f":"\"Seasonal\"","v":"Seasonal"},null,{"$f":"$T$130","v":" "},{"$f":"IF($U$130=\"\",\"\",$U$130)","v":""},{"$f":"ISNUMBER(AD120)","v":false}]
[null,null,null,null,"Type of Imputed Gross Monthly Earnings",null,null,null,null,null,null,null,null,{"$f":"IF(OR($I$121=\"Salary\",$I$121=\"Hourly\"),\"Pay Period\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$121=\"Salary\",ISTEXT($O$121)),$O$121&\":\",IF($I$121=\"Hourly\",\"Per hour:\",IF($I$121=\"Monthly\",\"Monthly\",\" \")))","v":" "},null,null,{"$f":"IF($I$121=\"Hourly\",\"No.:\",\" \")","v":" "},null,null,null,null,"Total",{"$f":"$Z$119","v":0},{"$f":"IFERROR(IF($V$123=\"Months\",ROUND((V$124*$Z$121)/12,2),ROUND(($V$124*($Z$121/4.333))/12,2)),\"Seasonal?\")","v":0},null,"Total Earnings",{"$f":"SUM(AD117:AD120)","v":0},{"$f":"COUNTIF(AE117:AE120,TRUE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to date",{"$f":"IF($I$121=\"Year-to-date\",(($T$127/(($N$127-$H$127)+1))*365)/12,0)","v":0},"Seasonal",{"$f":"IFERROR(IF($V$123=\"Months\",ROUND((V$124*$Z$122)/12,2),ROUND(($V$124*($Z$122/4.333))/12,2)),\"Seasonal?\")","v":0},"Prior A. Earnings",{"$f":"IF($AE$121=1,$AD$121/12,IF($AE$121=2,$AD$121/24,IF($AE$121=3,$AD$121/36,IF($AE$121=4,$AD$121/48,0))))","v":0}]
[null,null,null,null,null,{"$f":"IF($I$121=\"Hourly\",\"Overtime\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$121=\"Hourly\",$F$124=\"Yes\"),\"Overtime\",\" \")","v":" "},null,null,null,{"$f":"IF(AND($I$121=\"Hourly\",$F$124=\"Yes\"),\"Overtime Hours\",\" \")","v":" "},null,null,null,null,{"$f":"IF(OR($I$121=\"Salary\",$I$121=\"Hourly\",I121=\"Monthly\",$I$121=\"Year-to-date\"),\"Seasonal Employment?\",\" \")","v":" "},null,null,null,"Months",null,null,"Monthly",{"$f":"IF($R$121=\" \",0,$R$121)","v":0},"Seasonal",{"$f":"IFERROR(IF($V$123=\"Months\",($Z$123*$V$124)/12,ROUND(($V$124*($Z$123/4.333))/12,2)),\"Seasonal?\")","v":0}]
[null,null,null,null,null,"No",null,{"$f":"IF(AND($I$121=\"Hourly\",$F$124=\"Yes\"),\"Amt:\",\" \")","v":" "},null,null,null,null,null,null,null," ",null,null,"No",null," "]
[]
[null,null,null,null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Start Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"End Date\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Amount\",\" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Most recent pay stub\",\" \")","v":" "},null,null,null,null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",\"Prior Annual Earnings\",\" \")","v":" "},null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-1,\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-2,\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-3,\" \")","v":" "},null,null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-4,\" \")","v":" "}]

{"sheet":"Other Income","index":5,"n_rows":149,"n_cols":107,"rows_kept":149,"cut":false,"hidden":true,"merged":[[14,1,14,3],[80,1,80,3],[38,1,38,3],[17,1,17,3],[10,1,10,3],[2,17,2,18],[2,20,2,21],[3,17,3,18],[4,17,4,18],[5,17,5,18],[6,17,6,18],[7,17,7,18],[8,17,8,18],[9,17,9,18],[10,17,10,18],[11,17,11,18],[3,20,3,21],[4,20,4,21],[5,20,5,21],[6,20,6,21],[7,20,7,21],[8,20,8,21],[9,20,9,21],[10,20,10,21],[11,20,11,21],[9,1,9,3],[4,1,4,3],[5,1,5,3],[7,1,7,3],[8,1,8,3],[12,1,12,3],[13,1,13,3],[11,11,11,13],[12,7,12,9],[11,7,11,9],[12,11,12,13],[2,11,3,13],[7,7,7,9],[9,7,9,9],[5,11,5,13],[7,11,7,13],[9,11,9,13],[4,9,4,14],[5,6,5,9],[1,4,1,21],[21,16,21,17],[16,20,16,21],[16,17,16,19],[24,20,24,21],[24,15,24,19],[26,5,26,7],[26,10,26,11],[26,12,26,13],[20,7,20,9],[20,11,20,13],[22,7,22,9],[23,7,23,9],[23,11,23,13],[22,11,22,13],[21,9,21,10],[21,5,21,8],[21,12,21,15],[26,20,26,23],[18,5,18,7],[18,10,18,15],[24,4,24,9],[16,5,16,13],[25,58,25,59],[28,58,28,59],[54,12,54,18],[48,4,48,7],[48,12,48,13],[48,14,48,15],[50,10,50,13],[46,12,46,18],[46,19,46,20],[40,4,40,7],[28,50,28,51],[25,50,25,51],[38,12,38,18],[40,12,40,13],[40,14,40,15],[42,10,42,13],[25,42,25,43],[28,42,28,43],[38,19,38,20],[34,10,34,13],[30,13,30,18],[26,38,26,39],[28,38,28,39],[30,19,30,20],[62,12,62,18],[62,19,62,20],[56,4,56,7],[56,12,56,13],[56,14,56,15],[58,10,58,13],[54,19,54,20],[24,54,24,55],[24,56,24,57],[24,48,24,49],[24,46,24,47],[24,38,24,39],[32,5,32,7],[26,15,26,19],[32,12,32,13],[32,14,32,15],[24,40,24,41],[40,20,40,21],[41,20,41,21],[42,20,42,21],[43,20,43,21],[24,78,24,79],[24,80,24,81],[25,82,25,83],[28,82,28,83],[78,9,78,14],[72,5,72,8],[72,13,72,14],[72,15,72,16],[74,11,74,14],[72,9,72,10],[24,72,24,73],[25,74,25,75],[28,74,28,75],[70,13,70,19],[70,20,70,21],[64,4,64,7],[64,12,64,13],[64,14,64,15],[66,10,66,13],[24,70,24,71],[24,62,24,63],[24,64,24,65],[25,66,25,67],[28,66,28,67],[85,7,85,9],[85,11,85,13],[86,7,86,9],[86,11,86,13],[79,6,79,9],[79,11,79,13],[81,7,81,9],[81,11,81,13],[83,7,83,9],[83,11,83,13],[94,7,94,9],[94,11,94,13],[95,5,95,8],[95,9,95,10],[95,12,95,15],[90,5,90,13],[90,17,90,19],[90,20,90,21],[92,5,92,7],[92,10,92,15],[98,5,98,9],[98,15,98,19],[98,20,98,21],[100,5,100,7],[100,10,100,11],[100,12,100,13],[100,15,100,19],[95,16,95,17],[96,7,96,9],[96,11,96,13],[97,7,97,9],[97,11,97,13],[114,4,114,7],[114,12,114,13],[114,14,114,15],[114,20,114,21],[115,20,115,21],[116,20,116,21],[117,20,117,21],[114,8,114,9],[104,13,104,18],[104,19,104,20],[106,5,106,7],[106,12,106,13],[106,14,106,15],[130,4,130,7],[130,12,130,13],[130,14,130,15],[116,10,116,13],[120,12,120,18],[120,19,120,20],[122,4,122,7],[122,12,122,13],[122,14,122,15],[146,5,146,8],[146,9,146,10],[146,13,146,14],[146,15,146,16],[132,10,132,13],[136,12,136,18],[136,19,136,20],[138,4,138,7],[138,12,138,13],[138,14,138,15],[148,11,148,14],[100,20,100,23],[79,38,79,39],[79,40,79,41],[79,46,79,47],[140,10,140,13],[144,13,144,19],[144,20,144,21],[124,10,124,13],[128,12,128,18],[128,19,128,20],[108,10,108,13],[112,12,112,18],[112,19,112,20],[78,1,78,3],[80,82,80,83],[81,38,81,39],[83,38,83,39],[83,42,83,43],[83,50,83,51],[83,58,83,59],[83,66,83,67],[83,74,83,75],[83,82,83,83],[79,70,79,71],[79,72,79,73],[79,78,79,79],[79,80,79,81],[80,42,80,43],[80,50,80,51],[80,58,80,59],[80,66,80,67],[80,74,80,75],[79,48,79,49],[79,54,79,55],[79,56,79,57],[79,62,79,63],[79,64,79,65]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","No","Yes"]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"Inc. Type",{"$f":"$AD$5","v":""},null,null,{"$f":"$AD$6","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSDI",{"$f":"IFERROR(ROUND(IF($AI$5=TRUE,$U$17,0),2),0)","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$5=TRUE,$U$91,0),2),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD5&\" \"&\"Checkboxes\"","v":" Checkboxes"},null,null,{"$f":"AD6&\" \"&\"Checkboxes\"","v":" Checkboxes"}]
[null,"Getting Started",null,null,null,{"$f":"'Family Info'!$AB$19&\" \"&\"Other Income\"","v":" Other Income"},null,null,null,null,null,null,null,null,null,null,"SPSL",{"$f":"IFERROR(ROUND(IF(AND($AI$6=TRUE,$AD$31=TRUE,ISNUMBER(AF30)),AF30,IF(AND($AI$6=TRUE,$AD$31=TRUE,NOT(ISNUMBER(AF30))),0,IF(AND($AI$6=TRUE,$AD$31=FALSE),$U$25,0))),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF(AND($AL$6=TRUE,$AD$87=TRUE,ISNUMBER($U$101)),$U$101,IF(AND($AL$6=TRUE,$AD$87=TRUE,NOT(ISNUMBER($U$101))),0,IF(AND($AL$6=TRUE,$AD$87=FALSE),$U$99,0))),2),\" \")","v":0},null,null,null,null,null,null,null,"Yes",{"$f":"'Family Info'!$AB$19","v":""},{"$f":"'Family Info'!$AB$23","v":""},{"$f":"IF('Family Info'!J7=\"Yes\",\"Caretaker\",\"Parents\")","v":"Parents"},null,"SSDI",true,null,"SSDI",true]
[null,"Family Information",null,null,null,"Select","Social Security Disability Benefits",null,null,null,null,"Unemployment Benefits",null,null,null,null,"W-C",{"$f":"IFERROR(ROUND(IF($AI$7=TRUE,$T$31,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$7=TRUE,$T$105,0),2),\" \")","v":0},null,null,null,null,null,null,null,"No",{"$f":"'Family Info'!$AB$20","v":""},null,{"$f":"INDIRECT(AF5)","v":""},null,"Spousal ",true,null,"Spousal ",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UEB",{"$f":"IFERROR(ROUND(IF($AI$8=TRUE,$T$39,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$8=TRUE,$T$113,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"WC",true,null,"WC",true]
[null,"Income  ",null,null,null,null,null,"Spousal Support Received",null,null,null,"Veteran's Benefits",null,null,null,null,"VET. BEN.",{"$f":"IFERROR(ROUND(IF($AI$9=TRUE,$T$47,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$9=TRUE,$T$121,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"UEB",true,null,"UEB",true]
[null,"Employment Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RET. BEN.",{"$f":"IFERROR(ROUND(IF($AI$10=TRUE,$T$55,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$10=TRUE,$T$129,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"VB",true,null,"VB",true]
[null,"Other Income",null,null,null,null,null,"Worker's Compensation",null,null,null,"Retirement Benefits",null,null,null,null,"Other Inc A",{"$f":"IFERROR(ROUND(IF($AI$11=TRUE,$T$63,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$11=TRUE,$T$137,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"RB",true,null,"RB",true]
[null,"Income Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Inc B",{"$f":"IFERROR(ROUND(IF($AI$12=TRUE,$U$71,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$12=TRUE,$U$145,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Other A",true,null,"Other A",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IFERROR(ROUND(SUM(R4:R11),2),\" \")","v":0},null,null,{"$f":"SUM(U4:U11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Other B",true,null,"Other B",true]
[null,"Health Care ",null,null,null,null,null,"Input Other Income Source",null,null,null,"Input Other Income Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count",{"$f":"COUNTIF(R4:R11,\">0\")","v":0},null,null,{"$f":"COUNTIF($U$4:$U$11,\">0\")","v":0}]
[null,"Day Care Cost"]
[null,"Results"]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Social Security Disability Benefits (SSDI):\"","v":"'s Social Security Disability Benefits (SSDI):"},null,null,null,null,null,null,null,null,null,null,null,"SSDI Gross Total:",null,null,{"$f":"IF($I$19=\" \",0,IF($Q$19<>\"Yes\",$I$19,IFERROR(($I$19+$Q$22),0)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"SSDI Gross Monthly Amount:\"","v":"SSDI Gross Monthly Amount:"},null,null,null,null,{"$f":"IF('Family Info'!N9=1,\"Does\",\"Do\")&\" \"&\" \"& \"the\"&\" \"&IF('Family Info'!N9=1,\"child\",\"children\")&\" \"&\"receive a derivative benefit?\"","v":"Do  the children receive a derivative benefit?"}]
[]
[]
[null,null,null,null,null,{"$f":"\"Who receives the\"&\" \"&IF('Family Info'!N9=1,\"child's\",\"children's\")&\" \"&\"benefit?\"","v":"Who receives the children's benefit?"},null,null,null,null,null,null,{"$f":"\"How much is the\"&\" \"&IF('Family Info'!N9=1,\" child's\",\"children's\")&\" \"&\"benefit:\"","v":"How much is the children's benefit:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$5&\"'s\"&\" \"&\"Spousal Support [Received]\"","v":"'s Spousal Support [Received]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD5","v":""},null,null,null,{"$f":"AD6","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employent Income",null,{"$f":"IF(ISNUMBER('Empl Income'!$T$7),IF('Empl Income'!$T$7>1,'Empl Income'!$T$7,'Empl Income'!$T$6),0)","v":0},null,"Employent Income",null,{"$f":"IF(ISNUMBER('Empl Income'!$V$7),IF('Empl Income'!$V$7>1,'Empl Income'!$V$7,'Empl Income'!$V$6))","v":0},null,null,"Workers Compensation",null,null,null,null,null,null,null,"Unemployment",null,null,null,null,null,null,null,"Veteran's Benefits",null,null,null,null,null,null,null,"Retirement Benefits",null,null,null,null,null,null,null,{"$f":"F63","v":"'s Other Income Income:"},null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF($L$12=\"\",\"Other\",$L$12)&\" \" &\"Income:\"","v":"'s Other Income:"}]
[null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Spousal Support received:\"","v":"'s Spousal Support received:"},null,null,null,null,null,null,null,null,null,null,"Spousal Support Gross Total:",null,null,null,null,{"$f":"IF($M$27=\"Annual\",$I$27/12,IF($M$27=\"Semi-Annual\",$I$27/6,IF($M$27=\"Quarterly\",$I$27/3,IF($M$27=\"Monthly\",$I$27,IF($M$27=\"Semi-Monthly\",$I$27*2,IF($M$27=\"Weekly\",($I$27*52)/12,IF($M$27=\"Bi-Weekly\",(I27*26)/12,0)))))))","v":0},null,null,null,null,null,null,null,null,"Other Income",null,{"$f":"$U$17+$T$31+$T$39+$T$47+$T$55+$T$63+$U$71","v":0},null,"Other Income",null,{"$f":"IFERROR(($U$91+$T$105+$T$113+$T$121+$T$129+$T$137+$T$145),0)","v":0},null,null,"Mthly Amt",null,{"$f":"IF($O$33=\"Annual\",$I$33/12,IF($O$33=\"Semi-Annual\",$I$33/6,IF($O$33=\"Quarterly\",$I$33/3,IF($O$33=\"Monthly\",$I$33,IF($O$33=\"Semi-Monthly\",$I$33*2,IF($O$33=\"Weekly\",($I$33*52)/12,IF($O$33=\"Bi-Weekly\",($I$33*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($AO$28=\"Yes\",$AO$25,0)","v":0},null,"Mthly Amt",null,{"$f":"IF($O$41=\"Annual\",$I$41/12,IF($O$41=\"Semi-Annual\",$I$41/6,IF($O$41=\"Quarterly\",$I$41/3,IF($O$41=\"Monthly\",$I$41,IF($O$41=\"Semi-Monthly\",$I$41*2,IF($O$41=\"Weekly\",($I$41*52)/12,IF($O$41=\"Bi-Weekly\",($I$41*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(AW28=\"Yes\",$AW$25,0)","v":0},null,"Mthly Amt",null,{"$f":"IF($O$49=\"Annual\",$I$49/12,IF($O$49=\"Semi-Annual\",$I$49*2/12,IF($O$49=\"Quarterly\",$I$49/3,IF($O$49=\"Monthly\",$I$49,IF($O$49=\"Semi-Monthly\",$I$49*2,IF($O$49=\"Weekly\",($I$49*52)/12,IF($O$49=\"Bi-Weekly\",($I$49*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(BE28=\"Yes\",$BE$25,0)","v":0},null,"Mthly Amt",null,{"$f":"IF($O$57=\"Annual\",$I$57/12,IF($O$57=\"Semi-Annual\",$I$57/6,IF($O$57=\"Quarterly\",$I$57/3,IF($O$57=\"Monthly\",$I$57,IF($O$57=\"Semi-Monthly\",$I$57*2,IF($O$57=\"Weekly\",($I$57*52)/12,IF($O$57=\"Bi-Weekly\",($I$57*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($BM$28=\"Yes\",$BM$25,0)","v":0},null,"Mthly Amt",null,{"$f":"IF($BU$26=\"Annual\",$I$65/12,IF($BU$26=\"Semi-Annual\",$I$65/6,IF($BU$26=\"Quarterly\",$I$65/3,IF($BU$26=\"Monthly\",$I$65,IF($BU$26=\"Semi-Monthly\",$I$65*2,IF($BU$26=\"Weekly\",($I$65*52)/12,IF($BU$26=\"Bi-Weekly\",($I$65*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($BU$28=\"Yes\",$BU$25,0)","v":0},null,"Mthly Amt",null,{"$f":"IF($CC$26=\"Annual\",$J$73/12,IF($CC$26=\"Semi-Annual\",$J$73/6,IF($CC$26=\"Quarterly\",$J$73/3,IF($CC$26=\"Monthly\",$J$73,IF($CC$26=\"Semi-Monthly\",$J$73*2,IF($CC$26=\"Weekly\",($J$73*52)/12,IF($CC$26=\"Bi-Weekly\",($J$73*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(CC28=\"Yes\",$CC$25,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Child Support",null,{"$f":"IFERROR(IF('Income Adjustment'!L44=\" \",0,'Income Adjustment'!L44),0)","v":0},null,"Other Child Support",null,{"$f":"IFERROR(IF('Income Adjustment'!$L$85=\" \",0,'Income Adjustment'!$L$85),0)","v":0},null,null,null,"Frequ:",{"$f":"$O$33","v":0},null,"Semi-Annual",null,{"$f":"IF(AND(AO28=\"Yes\",AO27=1),$I$33/12,$AO$25)","v":0},null,null,"Frequ:",{"$f":"$O$41","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($I$43=\"Yes\",$O$43=1),$I$41/12,$AW$25)","v":0},null,null,"Frequ:",{"$f":"$O$49","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($I$51=\"Yes\",$O$51=1),$I$49/12,$BE$25)","v":0},null,null,"Frequ:",{"$f":"$O$57","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($I$59=\"Yes\",$O$59=1),$I$57/12,$BM$25)","v":0},null,null,"Frequ:",{"$f":"$O$65","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($BU$28=\"Yes\",$BU$27=1),$I$65/12,$BU$25)","v":0},null,null,"Frequ:",{"$f":"$P$73","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($CC$28=\"Yes\",$CC$27=1),$J$73/12,$CC$25)","v":0}]
[null,null,null,null,null,"Spousal Support Amount:",null,null,null,null,"Frequency:",null,null,null,null,"Spousal Support Calculation:",null,null,null,null,{"$f":"AF30","v":0},null,null,null,null,null,null,null,null,"1/2 employment tax",null,{"$f":"IFERROR(IF('Income Adjustment'!$S$36=\" \",0,'Income Adjustment'!$S$36),0)","v":0},null,"1/2 employment tax",null,{"$f":"IFERROR(IF('Income Adjustment'!$S$77=\" \",0,'Income Adjustment'!$S$77),0)","v":0},null,null,"Total# Periods:",null,{"$f":"$O$35","v":0},null,null,"Quarterly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<4),($I$33*$AO$27)/12,$AO$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$43","v":0},null,null,"Quarterly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<4),($I$41*$AW$27)/12,$AW$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$51","v":0},null,null,"Quarterly",{"$f":"IF(AND($BE28=\"Yes\",$BE$27<4),($I$49*$BE$27)/12,$BE$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$59","v":0},null,null,"Quarterly",{"$f":"IF(AND($BM28=\"Yes\",$BM$27<4),($I$57*$BE$27)/12,$BE$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$67","v":0},null,null,"Quarterly",{"$f":"IF(AND($BU28=\"Yes\",$BU$27<4),($I$65*$BU$27)/12,$BU$25)","v":0},null,"Total# Periods:",null,{"$f":"$P$75","v":0},null,null,"Quarterly",{"$f":"IF(AND($CC$28=\"Yes\",$CC$27<4),($J$73*$CC$27)/12,$CC$25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other Adjustments",null,{"$f":"IFERROR(IF('Income Adjustment'!$U$12=\" \",0,'Income Adjustment'!$U$12),0)","v":0},null,"other Adjustments",null,{"$f":"'Income Adjustment'!$U$52","v":0},null,null,null,"Limted",{"$f":"$I$35","v":0},null,null,"Monthly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<12),($I$33*$AO$27)/12,$AO$25)","v":0},null,null,"Limted",{"$f":"$I$43","v":0},null,null,"Monthly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<12),($I$41*$AW$27)/12,$AW$25)","v":0},null,null,"Limted",{"$f":"$I$51","v":0},null,null,"Monthly",{"$f":"IF(AND($BE$28=\"Yes\",$BE$27<12),($I$49*$BE$27)/12,$BE$25)","v":0},null,null,"Limted",{"$f":"$I$59","v":0},null,null,"Monthly",{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<12),($I$57*$BM$27)/12,$BM$25)","v":0},null,null,"Limted",{"$f":"$I$67","v":0},null,null,"Monthly",{"$f":"IF(AND($BU$28=\"Yes\",$BU$27<12),($I$65*$BU$27)/12,$BU$25)","v":0},null,null,"Limted",{"$f":"$J$75","v":0},null,null,"Monthly",{"$f":"IF(AND($CC$28=\"Yes\",$CC$27<12),($J$73*$CC$27)/12,$CC$25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"AF24+AF25-AF26-AF27-AF28","v":0},null,"Total",null,{"$f":"AJ24+AJ25-AJ26-AJ27-AJ28","v":0},null,null,"Annual Amortiz:",null,{"$f":"IF($AO$28=\"Yes\",IF($O$33=\"Annual\",AS25,IF($O$33=\"Semi-Annual\",AS26,IF($O$33=\"Quarterly\",AS27,IF($O$33=\"Monthly\",$AS$28,IF($O$33=\"Semi-Monthly\",$AS$29,IF($O$33=\"Weekly\",$AS$30,IF($O$33=\"Bi-weekly\",$AS$31))))))),$AO$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<24),($I$33*$AO$27)/12,$AO$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF(AW28=\"Yes\",IF($AW$26=\"Annual\",$BA$25,IF($AW$26=\"Semi-Annual\",$BA$26,IF($AW26=\"Quarterly\",$BA$27,IF($AW$26=\"Monthly\",$BA$28,IF($AW$26=\"Semi-Monthly\",$BA$29,IF($AW$26=\"Weekly\",$BA$30,IF($AW$26=\"Bi-weekly\",$BA$31))))))),$AW$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<24),($I$41*$AW$27)/12,$AW$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BE$28=\"Yes\",IF($BE$26=\"Annual\",$BI$25,IF($BE$26=\"Semi-Annual\",$BI$26,IF($BE26=\"Quarterly\",$BI$27,IF($BE$26=\"Monthly\",$BI$28,IF($BE$26=\"Semi-Monthly\",$BI$29,IF($BE$26=\"Weekly\",$BI$30,IF($BE$26=\"Bi-weekly\",$BI$31))))))),$BE$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BE$28=\"Yes\",$BE$27<24),($I$49*$BE$27)/12,$BE$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BM$28=\"Yes\",IF($BM$26=\"Annual\",$BQ$25,IF($BM$26=\"Semi-Annual\",$BQ$26,IF($BM26=\"Quarterly\",$BQ$27,IF($BM$26=\"Monthly\",$BQ$28,IF($BM$26=\"Semi-Monthly\",$BQ$29,IF($BM$26=\"Weekly\",$BQ$30,IF($BM$26=\"Bi-weekly\",$BQ$31))))))),$BM$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<24),($I$57*$BM$27)/12,$BM$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BU$28=\"Yes\",IF($BU$26=\"Annual\",$BY$25,IF($BU$26=\"Semi-Annual\",$BY$26,IF($BU26=\"Quarterly\",$BY$27,IF($BU$26=\"Monthly\",$BY$28,IF($BU$26=\"Semi-Monthly\",$BY$29,IF($BU$26=\"Weekly\",$BY$30,IF($BU$26=\"Bi-weekly\",$BY$31))))))),$BU$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BU$28=\"Yes\",$BU$27<24),($I$65*$BU$27)/12,$BU$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($CC$28=\"Yes\",IF($CC$26=\"Annual\",$CG$25,IF($CC$26=\"Semi-Annual\",$CG$26,IF($CC26=\"Quarterly\",$CG$27,IF($CC$26=\"Monthly\",$CG$28,IF($CC$26=\"Semi-Monthly\",$CG$29,IF($CC$26=\"Weekly\",$CG$30,IF($CC$26=\"Bi-weekly\",$CG$31))))))),$CC$25)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($CC$28=\"Yes\",$CC$27<24),($J$73*$CC$27)/12,$CC$25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spousal Support",null,{"$f":"IF(AD31=FALSE,0,IF(($AF$29+$AJ$29)>10000,\"Combined  Gross Income Exceeds $10,000\",IF($AJ$29*26%<$AF$29*58%,\"No Spousal Support is owed.\",($AJ$29*26%)-($AF$29*58%))))","v":0},null,"Spousal Support",null,null,null,null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<52),($I$33*$AO$27)/12,$AO$25)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<52),($I$41*$AW$27)/12,$AW$25)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BE$28=\"Yes\",$BE$27<52),($I$49*$BE$27)/12,$BE$25)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<52),($I$57*$BM$27)/12,$BM$25)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BU$28=\"Yes\",$BU$27<52),($I$65*$BU$27)/12,$BU$25)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($CC$28=\"Yes\",$CC$27<52),($J$73*$CC$27)/12,$CC$25)","v":0}]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Worker's Compensation:\"","v":"'s Worker's Compensation:"},null,null,null,null,null,null,null,"Gross monthly Worker's Comp. Amt:",null,null,null,null,null,{"$f":"$AO$29","v":0},null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<26),($I$33*$AO$27)/12,$AO$25)","v":0},null,true,null,null,null,null,"biweekly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<26),($I$41*$AW$27)/12,$AW$25)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BE$28=\"Yes\",$BE$27<26),($I$49*$BE$27)/12,$BE$25)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<26),($I$57*$BM$27)/12,$BM$25)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BU$28=\"Yes\",$BU$27<26),($I$65*$BU$27)/12,$BU$25)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($CC$28=\"Yes\",$CC$27<26),($J$73*$CC$27)/12,$CC$25)","v":0}]
[]
[null,null,null,null,null,"Worker's Comp. Amount:",null,null,null,null,null,null,"Frequency:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mthly Amt",{"$f":"IFERROR($AV$39/$AW$39,0)","v":0}]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$33)&\" \"&\"payments:\"","v":"# of  payments:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Qu",{"$f":"$U$41","v":0},{"$f":"IF(ISNUMBER($U$41),3,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu",{"$f":"$U$42","v":0},{"$f":"IF(ISNUMBER($U$42),3,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Qu",{"$f":"$U$43","v":0},{"$f":"IF(ISNUMBER($U$43),3,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu",{"$f":"$U$44","v":0},{"$f":"IF(ISNUMBER($U$44),3,0)","v":0}]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Unemployment Compensation:\"","v":"'s Unemployment Compensation:"},null,null,null,null,null,null,"Gross monthly Unemployment Comp. Amt:",null,null,null,null,null,null,{"$f":"IF(AU31=TRUE,$AW$34,$AW$29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM($AV$35:$AV$38)","v":0},{"$f":"SUM(AW35:AW38)","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,"Unemployment Comp. Amount:",null,null,null,null,null,null,null,"Frequency:",null,null,null,null,null,null,"1st Qu."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu."]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$41)&\" \"&\"payments:\"","v":"# of  payments:"},null,null,null,null,null,null,null,null,"3rd Qu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu"]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Veteran's Benefits:\"","v":"'s Veteran's Benefits:"},null,null,null,null,null,null,"Gross monthly Veteran's Benefit Amt:",null,null,null,null,null,null,{"$f":"$BE$29","v":0}]
[]
[null,null,null,null,"Veteran's Benefit Amount:",null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$49)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&\"Retirement Benefits:\"","v":"'s Retirement Benefits:"},null,null,null,null,null,null,"Gross monthly Retirement Benefit Amt:",null,null,null,null,null,null,{"$f":"$BM$29","v":0}]
[]
[null,null,null,null,"Retirement Benefit Amount:",null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$57)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF(H12=\"\",\"Other Income\",H12)&\" \" &\"Income:\"","v":"'s Other Income Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF(H12=\"\",\"Other Income\",$H$12)&\" \"& \"Amt:\"","v":"Gross monthly Other Income Amt:"},null,null,null,null,null,null,{"$f":"$BU$29","v":0}]
[]
[null,null,null,null,{"$f":"IF($H$12=\"\",\"Other Income\",$H$12&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"Other Income Amount:"},null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$65)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF($L$12=\"\",\"Other\",$L$12)&\" \" &\"Income:\"","v":"'s Other Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($L$12=\"\",\"Other Income\",L$12)&\" \"& \"Amt:\"","v":"Gross monthly Other Income Amt:"},null,null,null,null,null,null,{"$f":"$CC$29","v":0}]
[]
[null,null,null,null,null,{"$f":"IF($L$12=\"\",\"Other Income\",$L$12&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"Other Income Amount:"},null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($P$73)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$79&\"'s\"&\" \"&\"Spousal Support\"&\" \"&\"[Received]\"","v":"'s Spousal Support [Received]"}]
[null,"Save Work",null,null,null,{"$f":"'Family Info'!$AB$20&\" \"&\"Other Income\"","v":" Other Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD5","v":""},null,null,null,{"$f":"AD6","v":""},null,null,null,null,"Workers Compensation",null,null,null,null,null,null,null,"Unemployment",null,null,null,null,null,null,null,"Veteran's Benefits",null,null,null,null,null,null,null,"Retirement Benefits",null,null,null,null,null,null,null,{"$f":"$F$137","v":"'s Other Income:"},null,null,null,null,null,null,null,{"$f":"$F$145","v":"'s Other Income:"}]
[null,null,null,null,null,"Select","Social Security Disability Benefits",null,null,null,null,"Unemployment Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employent Income",null,{"$f":"IF(ISNUMBER('Empl Income'!$T$7),IF('Empl Income'!$T$7>1,'Empl Income'!$T$7,'Empl Income'!$T$6))","v":0},null,"Employent Income",null,{"$f":"IF(ISNUMBER('Empl Income'!$V$7),IF('Empl Income'!$V$7>1,'Empl Income'!$V$7,'Empl Income'!$V$6))","v":0},null,null,"Mthly Amt",null,{"$f":"IF($O$107=\"Annual\",$I$107/12,IF($O$107=\"Semi-Annual\",$I$107/6,IF($O$107=\"Quarterly\",$I$107/3,IF($O$107=\"Monthly\",$I$107,IF($O$107=\"Semi-Monthly\",$I$107*2,IF($O$107=\"Weekly\",($I$107*52)/12,IF($O$107=\"Bi-Weekly\",($I$107*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($AO$83=\"Yes\",$AO$80,AO80)","v":0},null,"Mthly Amt",null,{"$f":"IF($O$115=\"Annual\",$I$115/12,IF($O$115=\"Semi-Annual\",$I$115/6,IF($O$115=\"Quarterly\",$I$115/3,IF($O$115=\"Monthly\",$I$115,IF($O$115=\"Semi-Monthly\",$I$115*2,IF($O$115=\"Weekly\",($I$115*52)/12,IF($O$115=\"Bi-Weekly\",($I$115*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(AW83=\"Yes\",$I$115/12,$AW$80)","v":0},null,"Mthly Amt",null,{"$f":"IF($BE$81=\"Annual\",$I$123/12,IF($BE$81=\"Semi-Annual\",$I$123/6,IF($BE$81=\"Quarterly\",$I$123/3,IF($BE$81=\"Monthly\",$I$123,IF($BE$81=\"Semi-Monthly\",$I$123*2,IF($BE$81=\"Weekly\",($I$123*52)/12,IF($BE$81=\"Bi-Weekly\",($I$123*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($BE$83=\"Yes\",$BE$80,$BE$80)","v":0},null,"Mthly Amt",null,{"$f":"IF($BM$81=\"Annual\",$I$131/12,IF($BM$81=\"Semi-Annual\",$I$131/6,IF($BM$81=\"Quarterly\",$I$131/3,IF($BM$81=\"Monthly\",$I$131,IF($BM$81=\"Semi-Monthly\",$I$131*2,IF($BM$81=\"Weekly\",($I$131*52)/12,IF($BM$81=\"Bi-Weekly\",($I$131*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF($BM$83=\"Yes\",$BM$80,$BM$80)","v":0},null,"Mthly Amt",null,{"$f":"IF($BU$81=\"Annual\",$I$139/12,IF($BU$81=\"Semi-Annual\",$I$139/6,IF($BU$81=\"Quarterly\",$I$139/3,IF($BU$81=\"Monthly\",$I$139,IF($BU$81=\"Semi-Monthly\",$I$139*2,IF($BU$81=\"Weekly\",($I$139*52)/12,IF($BU$81=\"Bi-Weekly\",($I$139*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(BU83=\"Yes\",BU80,$BU$80)","v":0},null,"Mthly Amt",null,{"$f":"IF($P$147=\"Annual\",$J$147/12,IF($P$147=\"Semi-Annual\",$J$147/6,IF($P$147=\"Quarterly\",$J$147/3,IF($P$147=\"Monthly\",$J$147,IF($P$147=\"Semi-Monthly\",$J$147*2,IF($P$147=\"Weekly\",($J$147*52)/12,IF($P$147=\"Bi-Weekly\",($J$147*26)/12,0)))))))","v":0},null,null,"Years",{"$f":"IF(CC83=\"Yes\",$CC$80,$CC$80)","v":0}]
[null,"Calculator Reset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Income",null,{"$f":"$U$17+$T$31+$T$39+$T$47+$T$55+$T$63+$U$71","v":0},null,"Other Income",null,{"$f":"IF($AJ$25=\" \",0,$AJ$25)","v":0},null,null,null,"Frequ:",{"$f":"$O$107","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($AO$83=\"Yes\",AO82=1),$I$107/12,$AO$80)","v":0},null,null,"Frequ:",{"$f":"$O$115","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($AW$83=\"Yes\",AW82=1),$I$115/12,$AW$25)","v":0},null,null,"Frequ:",{"$f":"$O$123","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($BE$83=\"Yes\",$BE$82=1),$I$123/12,$BE$80)","v":0},null,null,"Frequ:",{"$f":"$O$131","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($BM$83=\"Yes\",$BM$82=1),$I$131/12,$BM$80)","v":0},null,null,"Frequ:",{"$f":"$O$139","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($BU$83=\"Yes\",$BU$82=1),$I$139/12,$BU$80)","v":0},null,null,"Frequ:",{"$f":"$P$147","v":0},null,"Semi-Annual",null,{"$f":"IF(AND($CC$83=\"Yes\",$CC$82=1),$J$147/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,"Spousal Support Received",null,null,null,"Veteran's Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Child Support",null,{"$f":"IF($AF$26=\" \",0,$AF$26)","v":0},null,"Other Child Support",null,{"$f":"IF($AJ$26=\" \",0,$AJ$26)","v":0},null,null,"Total# Periods:",null,{"$f":"$O$109","v":0},null,null,"Quarterly",{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<4),($I$107*$AO$82)/12,$AO$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$117","v":0},null,null,"Quarterly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<4),($I$115*$AW$82)/12,$AW$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$125","v":0},null,null,"Quarterly",{"$f":"IF(AND($BE83=\"Yes\",$BE$82<4),($I$123*$BE$82)/12,$BE$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$133","v":0},null,null,"Quarterly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<4),($I$131*$BM82)/12,$BM$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$141","v":0},null,null,"Quarterly",{"$f":"IF(AND($BU83=\"Yes\",$BU$82<4),($I$139*$BU$82)/12,$BU$80)","v":0},null,"Total# Periods:",null,{"$f":"$P$149","v":0},null,null,"Quarterly",{"$f":"IF(AND($CC$83=\"Yes\",$CC$82<4),($J$147*$CC$82)/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/2 employment tax",null,{"$f":"IF(AF27=\" \",0,$AF$27)","v":0},null,"1/2 employment tax",null,{"$f":"IF($AJ$27=\" \",0,$AJ$27)","v":0},null,null,null,"Limted",{"$f":"I109","v":0},null,null,"Monthly",{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<12),($I$107*$AO$82)/12,$AO$80)","v":0},null,null,"Limted",{"$f":"$I$117","v":0},null,null,"Monthly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<12),($I$115*$AW$82)/12,$AW$80)","v":0},null,null,"Limted",{"$f":"$I$125","v":0},null,null,"Monthly",{"$f":"IF(AND($BE$83=\"Yes\",$BE$82<12),($I$123*$BE$82)/12,$BE$80)","v":0},null,null,"Limted",{"$f":"$I$133","v":0},null,null,"Monthly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<12),($I$131*$BM$82)/12,$BM$80)","v":0},null,null,"Limted",{"$f":"$I$141","v":0},null,null,"Monthly",{"$f":"IF(AND($BU$83=\"Yes\",$BU$82<12),($I$139*$BU$82)/12,$BU$80)","v":0},null,null,"Limted",{"$f":"$J$149","v":0},null,null,"Monthly",{"$f":"IF(AND($CC$83=\"Yes\",$CC$82<12),($J$147*$CC$82)/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,"Worker's Compensation",null,null,null,"Retirement Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other Adjustments",null,{"$f":"IF($AF$28=\" \",0,$AF$28)","v":0},null,"other Adjustments",null,{"$f":"IF($AJ$28=\" \",0,$AJ$28)","v":0},null,null,"Annual Amortiz:",null,{"$f":"IF(AO83=\"Yes\",IF($AO$81=\"Annual\",AS80,IF($AO$83=\"Semi-Annual\",AS81,IF($AO$81=\"Quarterly\",AS82,IF($AO$81=\"Monthly\",AS83,IF($AO$81=\"Semi-Monthly\",AS84,IF($AO$81=\"Weekly\",$AS$85,IF(AO81=\"Bi-weekly\",AS86))))))),AO80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<24),($I$107*$AO$82)/12,$AO$80)","v":0},null,"Annual Amortiz:",null,{"$f":"IF(AW83=\"Yes\",IF($AW$81=\"Annual\",$BA$80,IF($AW$81=\"Semi-Annual\",$BA$81,IF($AW$81=\"Quarterly\",$BA$82,IF($AW$81=\"Monthly\",$BA$83,IF($AW$81=\"Semi-Monthly\",$BA$84,IF($AW$81=\"Weekly\",$BA$85,IF($AW$81=\"Bi-weekly\",$BA$86))))))),$AW$80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<24),($I$115*$AW$82)/12,$AW$80)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BE$83=\"Yes\",IF($BE$81=\"Annual\",$BI$80,IF($BE$81=\"Semi-Annual\",$BI$81,IF($BE81=\"Quarterly\",$BI$82,IF($BE$81=\"Monthly\",$BI$83,IF($BE$81=\"Semi-Monthly\",$BI$84,IF($BE$81=\"Weekly\",$BI$85,IF($BE$81=\"Bi-weekly\",$BI$86))))))),$BE$80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BE$83=\"Yes\",$BE$82<24),($I$123*$BE$82)/12,$BE$80)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BM$83=\"Yes\",IF($BM$81=\"Annual\",$BQ$80,IF($BM$81=\"Semi-Annual\",$BQ$81,IF($BM81=\"Quarterly\",$BQ$82,IF($BM$81=\"Monthly\",$BQ$83,IF($BM$81=\"Semi-Monthly\",$BQ$84,IF($BM$81=\"Weekly\",$BQ$85,IF($BM$81=\"Bi-weekly\",$BQ$86))))))),$BM$80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<24),($I$57*$BM$27)/12,$BM$25)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($BU$83=\"Yes\",IF($BU$81=\"Annual\",$BY$80,IF($BU$81=\"Semi-Annual\",$BY$81,IF($BU81=\"Quarterly\",$BY$82,IF($BU$81=\"Monthly\",$BY$83,IF($BU$81=\"Semi-Monthly\",$BY$84,IF($BU$81=\"Weekly\",$BY$85,IF($BU$81=\"Bi-weekly\",$BY$86))))))),$BU$80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($BU$83=\"Yes\",$BU$82<24),($I$139*$BU$82)/12,$BU$80)","v":0},null,"Annual Amortiz:",null,{"$f":"IF($CC$83=\"Yes\",IF($CC$81=\"Annual\",$CG$80,IF($CC$81=\"Semi-Annual\",$CG$81,IF($CC81=\"Quarterly\",$CG$82,IF($CC$81=\"Monthly\",$CG$83,IF($CC$81=\"Semi-Monthly\",$CG$84,IF($CC$81=\"Weekly\",$CG$85,IF($CC$81=\"Bi-weekly\",$CG$86))))))),$CC$80)","v":0},null,"Semi-Monthly",null,{"$f":"IF(AND($CC$83=\"Yes\",$CC$82<24),($J$147*$CC$82)/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AF80:AF81)-SUM($AF$82:$AF$84)","v":0},null,"Total",null,{"$f":"SUM($AJ$80:$AJ$81)-SUM($AJ$82:$AJ$84)","v":0},null,null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<52),($I$107*$AO$82)/12,$AO$80)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<52),($I$115*$AW$82)/12,$AW$80)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BE$83=\"Yes\",$BE$82<52),($I$123*$BE$82)/12,$BE$80)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<52),($I$131*$BM$82)/12,$BM$80)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($BU$83=\"Yes\",$BU$82<52),($I$139*$BU$82)/12,$BU$80)","v":0},null,null,null,null,null,null,"Weekly",{"$f":"IF(AND($CC$83=\"Yes\",$CC$82<52),($J$147*$CC$82)/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spousal Support",null,null,null,"Spousal Support",null,{"$f":"IF(AD87=FALSE,0,IF(($AF$85+$AJ$85)>10000,\"Combined  Gross Income Exceeds $10,000\",IF($AF$85*26%<$AJ$85*58%,\"No Spousal Support is owed.\",($AF$85*26%)-($AJ$85*58%))))","v":0},null,null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<26),($I$107*$AO$82)/12,$AO$80)","v":0},null,false,null,null,null,null,"biweekly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<26),($I$115*$AW$82)/12,$AW$80)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BE$83=\"Yes\",$BE$82<26),($I$123*$BE$82)/12,$BE$80)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<26),($I$131*$BM$82)/12,$BM$80)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($BU$83=\"Yes\",$BU$82<26),($I$139*$BU$82)/12,$BU$80)","v":0},null,null,null,null,null,null,"biweekly",{"$f":"IF(AND($CC$83=\"Yes\",$CC$82<26),($J$147*$CC$82)/12,$CC$80)","v":0}]
[null,null,null,null,null,null,null,"Input Other Income Source",null,null,null,"Input Other Income Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mthly Amt",{"$f":"IFERROR($AV$94/$AW$94,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Qu",{"$f":"U115","v":0},{"$f":"IF(ISNUMBER($U$115),3,0)","v":0}]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Social Security Disability Benefits (SSDI):\"","v":"'s Social Security Disability Benefits (SSDI):"},null,null,null,null,null,null,null,null,null,null,null,"SSDI Gross Total:",null,null,{"$f":"IF($Q$93<>\"Yes\",$I$93,IFERROR(($I$93+$Q$96),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu",{"$f":"U116","v":0},{"$f":"IF(ISNUMBER($U$116),3,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Qu",{"$f":"U117","v":0},{"$f":"IF(ISNUMBER($U$117),3,0)","v":0}]
[null,null,null,null,null,{"$f":"\"SSDI Gross Monthly Amount:\"","v":"SSDI Gross Monthly Amount:"},null,null,null,null,{"$f":"IF('Family Info'!N83=1,\"Does\",\"Do\")&\" \"&\" \"& \"the\"&\" \"&IF('Family Info'!N83=1,\"child\",\"children\")&\" \"&\"receive a derivative benefit?\"","v":"Do  the children receive a derivative benefit?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu",{"$f":"U118","v":0},{"$f":"IF(ISNUMBER($U$118),3,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AV90:AV93)","v":0},{"$f":"SUM(AW90:AW93)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Who receives the\"&\" \"&IF('Family Info'!N83=1,\"child's\",\"children's\")&\" \"&\"benefit?\"","v":"Who receives the children's benefit?"},null,null,null,null,null,null,{"$f":"\"How much is the\"&\" \"&IF('Family Info'!N83=1,\" child's\",\"children's\")&\" \"&\"benefit:\"","v":"How much is the children's benefit:"}]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Spousal Support received:\"","v":"'s Spousal Support received:"},null,null,null,null,null,null,null,null,null,"Spousal Support Gross Total:",null,null,null,null,{"$f":"IF($M$101=\"Annual\",$I$101/12,IF($M$101=\"Quarterly\",$I$101/3,IF($M$101=\"Semi-Annual\",$I$101/6,IF($M$101=\"Monthly\",$I$101,IF($M$101=\"Semi-Monthly\",$I$101*2,IF($M$101=\"Weekly\",($I$101*52)/12,IF($M$101=\"Bi-Weekly\",(I101*26)/12,0)))))))","v":0}]
[]
[null,null,null,null,null,"Spousal Support Amount:",null,null,null,null,"Frequency:",null,null,null,null,"Spousal Support Calculation:",null,null,null,null,{"$f":"IFERROR(AJ86,\" \")","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Worker's Compensation:\"","v":"'s Worker's Compensation:"},null,null,null,null,null,null,null,"Gross monthly Worker's Comp. Amt:",null,null,null,null,null,{"$f":"AO84","v":0}]
[]
[null,null,null,null,null,"Worker's Comp. Amount:",null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$107)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Unemployment Compensation:\"","v":"'s Unemployment Compensation:"},null,null,null,null,null,null,"Gross monthly Unemployment Comp. Amt:",null,null,null,null,null,null,{"$f":"IF($AU$86=TRUE,$AW$89,$AW$84)","v":0}]
[]
[null,null,null,null,"Unemployment Comp. Amount:",null,null,null,null,null,null,null,"Frequency:",null,null,null,null,null,null,"1st Qu."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu."]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$115)&\" \"&\"payments:\"","v":"# of  payments:"},null,null,null,null,null,null,null,null,"3rd Qu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu"]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Veteran's Benefits:\"","v":"'s Veteran's Benefits:"},null,null,null,null,null,null,"Gross monthly Veteran's Benefit Amt:",null,null,null,null,null,null,{"$f":"$BE$84","v":0}]
[]
[null,null,null,null,"Veteran's Benefit Amount:",null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$41)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&\"Retirement Benefits:\"","v":"'s Retirement Benefits:"},null,null,null,null,null,null,"Gross monthly Retirement Benefit Amt:",null,null,null,null,null,null,{"$f":"$BM$84","v":0}]
[]
[null,null,null,null,"Retirement Benefit Amount:",null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$131)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&IF($H$86=\"\",\"Other\",$H$86)&\" \" &\"Income:\"","v":"'s Other Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($H$86=\"\",\"Other Income\",$H$86)&\" \"& \"Amt:\"","v":"Gross monthly Other Income Amt:"},null,null,null,null,null,null,{"$f":"$BU$84","v":0}]
[]
[null,null,null,null,{"$f":"IF($H$86=\"\",\"Other Income\",$H$86&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"Other Income Amount:"},null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,"Limited Period:",null,null,{"$f":"\"# of\"&\" \"&LOWER($O$139)&\" \"&\"payments:\"","v":"# of  payments:"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&IF($L$86=\"\",\"Other\",$L$86)&\" \" &\"Income:\"","v":"'s Other Income:"},null,null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($L$86=\"\",\"Other Income\",$L$86)&\" \"& \"Amt:\"","v":"Gross monthly Other Income Amt:"},null,null,null,null,null,null,{"$f":"$CC$84","v":0}]
[]
[null,null,null,null,null,{"$f":"IF($L$86=\"\",\"Other Income\",$L$86&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"Other Income Amount:"},null,null,null,null,null,null,null,"Frequency:"]
[]
[null,null,null,null,null,null,null,null,"Yes",null,null,{"$f":"\"# of\"&\" \"&LOWER($P$147)&\" \"&\"payments:\"","v":"# of  payments:"}]

{"sheet":"Income Adjustment","index":6,"n_rows":89,"n_cols":55,"rows_kept":89,"cut":false,"hidden":true,"merged":[[10,38,10,39],[8,30,8,31],[9,30,9,31],[10,30,10,31],[11,20,11,21],[22,13,22,14],[24,13,24,14],[8,21,8,22],[7,18,7,19],[8,18,8,19],[2,36,2,37],[2,38,2,39],[3,38,3,39],[4,38,4,39],[5,38,5,39],[6,38,6,39],[7,38,7,39],[8,38,8,39],[9,38,9,39],[14,1,14,3],[16,1,16,3],[18,1,18,3],[36,11,36,12],[40,11,40,12],[44,11,44,12],[77,11,77,12],[81,11,81,12],[85,11,85,12],[53,6,53,7],[32,6,32,7],[14,6,14,7],[16,6,16,7],[18,6,18,7],[20,6,20,7],[24,6,24,7],[28,6,28,7],[30,6,30,7],[84,11,84,12],[12,1,12,3],[11,1,11,3],[13,6,13,7],[5,1,5,3],[6,16,6,17],[7,16,7,17],[8,16,8,17],[9,16,9,17],[7,1,7,3],[9,1,9,3],[10,1,10,3],[62,13,62,14],[64,6,64,7],[64,13,64,14],[52,17,52,18],[54,13,54,14],[54,15,54,16],[56,13,56,14],[58,13,58,14],[54,6,54,7],[55,6,55,8],[56,6,56,7],[58,6,58,7],[5,18,5,19],[88,4,88,9],[88,11,88,12],[72,6,72,7],[72,13,72,14],[76,6,76,9],[76,11,76,12],[76,14,76,17],[66,6,66,7],[66,13,66,14],[68,6,68,7],[68,13,68,14],[70,6,70,7],[70,13,70,14],[53,13,53,14],[53,16,53,17],[47,11,47,12],[47,4,47,9],[76,18,76,19],[80,6,80,9],[80,11,80,12],[60,6,60,7],[60,13,60,14],[62,6,62,7],[51,20,51,21],[39,6,39,9],[39,11,39,12],[43,11,43,12],[35,18,35,19],[22,6,22,7],[15,6,15,8],[14,13,14,14],[13,13,13,14],[13,16,13,17],[14,15,14,16],[26,13,26,14],[28,13,28,14],[30,13,30,14],[32,13,32,14],[35,6,35,9],[35,11,35,12],[35,14,35,17],[16,13,16,14],[18,13,18,14],[20,13,20,14],[26,6,26,7],[6,18,6,19],[22,1,22,3],[20,1,20,3],[6,30,6,31],[7,30,7,31],[1,4,1,22],[2,21,2,22],[2,18,2,19],[3,16,3,17],[4,16,4,17],[5,16,5,17],[2,13,3,13],[2,30,2,31],[3,30,3,31],[4,30,4,31],[5,30,5,31],[2,16,2,17],[3,21,3,22],[4,21,4,22],[5,21,5,22],[6,21,6,22],[7,21,7,22],[3,18,3,19],[4,18,4,19]]}
[]
[null,null,null,null,"Income Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA1",null,6,{"$f":"'Family Info'!$AB$19","v":""},null,null,null,null,{"$f":"'Family Info'!AB$19","v":""},null,{"$f":"'Family Info'!$AB$20","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2","v":""},null,null,{"$f":"AB3","v":""},null,null,null,null,10,{"$f":"'Family Info'!$AB$20","v":""},null,"Reg. Inc.","Employment Income",null,{"$f":"IF('Empl Income'!$T$6=\" \",0,'Empl Income'!$T$6)","v":0},null,{"$f":"IF('Empl Income'!$V$6=\" \",0,'Empl Income'!$V$6)","v":0},null,"Imputed Income",null,"Employment Income",null,{"$f":"IF('Empl Income'!$T$7=0,'Empl Income'!$T$6,'Empl Income'!$T$7)","v":0},null,{"$f":"IF('Empl Income'!$V$7=0,'Empl Income'!$V$6,'Empl Income'!$V$7)","v":0},null,"Report info needed for worksheet activate",null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reas. Bus. Exp.",null,{"$f":"IFERROR(ROUND(IF($U$12=\" \",0,$U$12),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($U$52=\" \",0,$U$52),2),\" \")","v":0},null,null,null,null,10,{"$f":"'Family Info'!$AB$19","v":""},null,null,"Other Income",null,{"$f":"'Other Income'!$R$12","v":0},null,{"$f":"'Other Income'!$U12","v":0},null,null,null,"Other Income",null,{"$f":"'Other Income'!$R$12","v":0},null,{"$f":"'Other Income'!$U12","v":0},null,"Party A",{"$f":"COUNTIF(S4:S8,\">0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/2 Self Empl. Tax",null,{"$f":"IFERROR(ROUND(IF($S$36=\" \",0,$S$36),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($S$77=\" \",0,$S$77),2),\" \")","v":0},null,null,null,null,null,null,null,null,"Income Adjustment",null,{"$f":"SUM($S$4:$T$7)","v":0},null,{"$f":"SUM($V$4:$V$7)","v":0},null,null,null,"Income Adjustment",null,{"$f":"SUM($S$4:$T$7)","v":0},null,{"$f":"SUM($V$4:$V$7)","v":0},null,"Party B",{"$f":"COUNTIF(V4:V8,\">0\")","v":0}]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spousal Sup. Paid",null,{"$f":"IFERROR(ROUND(IF($L$40=\" \",0,$L$40),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($L$81=\" \",0,$L$81),2),\" \")","v":0},null,null,null,null,null,null,null,null,"Net",null,{"$f":"($AG$3+$AG$4)-$AG$5","v":0},null,{"$f":"($AI$3+$AI$4)-$AI$5","v":0},null,null,null,"Net",null,{"$f":"($AO$3+$AO$4)-$AO$5","v":0},null,{"$f":"($AQ$3+$AQ$4)-$AQ$5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Child Support",null,{"$f":"IFERROR(ROUND(IF($L$44=\" \",0,$L$44),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($L$85=\" \",0,$L$85),2),\" \")","v":0},null,null,null,null,null,null,null,null,"Net +",null,{"$f":"IF($AG$6>0,$AG$6,0)","v":0},null,{"$f":"IF($AI$6>0,$AI$6,0)","v":0},null,null,null,"Net +",null,{"$f":"IF($AO$6>0,$AO$6,0)","v":0},null,{"$f":"IF($AQ$6>0,$AQ$6,0)","v":0}]
[null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Child reside in home",null,{"$f":"IFERROR(ROUND(IF(AND($AG4>=0,$AG$7<=35000),$AG$8,IF($L$48=1,1989+($AG$7-35000)*2.6%,IF($L$48=2,2927+($AG$7-35000)*3.4%,IF($L$48=3,3408+($AG$7-35000)*3.8%,IF($L$48=4,3807+($AG$7-35000)*4.2%,IF($L$48=5,4188+($AG$7-35000)*4.6%,IF($L$48=6,4552+($AG$7-35000)*5%))))))),2),0)","v":0},null,null,{"$f":"IFERROR(ROUND(IF(AND($AI$8>=0,$AI$7<=35000),$AI$8,IF($L$89=1,1989+($AG$7-35000)*2.6%,IF($L$89=2,2927+($AI$7-35000)*3.4%,IF($L$89=3,3408+($AI$7-35000)*3.8%,IF($L$89=4,3807+($AI$7-35000)*4.2%,IF($L$89=5,4188+($AI$7-35000)*4.6%,IF($L$89=6,4552+($AI$7-35000)*5%))))))),2),0)","v":0},{"$f":"IF($AI$8=0,0,IF(AND($AI$8>=0,$AI$7<=35000),$AI$8,IF($L$89=1,1989+($AG$7-35000)*2.6%,IF($L$89=2,2927+($AI$7-35000)*3.4%,IF($L$89=3,3408+($AI$7-35000)*3.8%,IF($L$89=4,3807+($AI$7-35000)*4.2%,IF($L$89=5,4188+($AI$7-35000)*4.6%,IF($L$89=6,4552+($AI$7-35000)*5%))))))))","v":0},null,null,null,null,null,null,null,"Chld reside home",null,{"$f":"IFERROR('Behind Curtain'!$S$12,0)","v":0},null,{"$f":"IFERROR('Behind Curtain'!$S$13,0)","v":0},null,null,null,"Chld reside home",null,{"$f":"IFERROR('Behind Curtain'!$S$34,0)","v":0},null,{"$f":"IFERROR('Behind Curtain'!$S$35,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Adjustment",null,{"$f":"IFERROR(ROUND(SUM(S4:S8),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(SUM(V4:V8),2),\" \")","v":0},null,null,null,null,null,null,null,null,"Adjusted Income",null,{"$f":"ROUND($AG$7-$AG$8,2)","v":0},null,{"$f":"ROUND($AI$7-$AI$8,2)","v":0},null,null,null,"Adjusted Income",null,{"$f":"ROUND($AO$7-$AO$8,2)","v":0},null,{"$f":"ROUND($AQ$7-$AQ$8,2)","v":0}]
[null,"Income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Income+",null,{"$f":"IF($AG$9<0,0,$AG$9)","v":0},null,{"$f":"IF($AI$9<0,0,$AI$9)","v":0},null,null,null,"Adjusted Income+",null,{"$f":"IF($AO$9<0,0,$AO$9)","v":0},null,{"$f":"IF($AQ$9<0,0,$AQ$9)","v":0}]
[null,"Employment Income",null,null,{"$f":"$AB$2","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined Gross",null,{"$f":"$AG$10+$AI$10","v":0},null,null,null,null,null,"Combined Gross",null,{"$f":"$AO$10+$AQ$10","v":0}]
[null,"Other Income",null,null,null,null,"Self Employment",null,null,null,null,null,"Reasonable Business Expenses Monthly Net Cost:",null,null,null,null,null,null,null,{"$f":"IFERROR(IF($AA$3=0,0,IF($AA$3=1,$N$15,IF($AA$3=2,$N$15+$N$17,IF($AA$3=3,$N$15+$N$17+$N$19,IF($AA$3=4,$N$15+$N$17+$N$19+$N$21,IF($AA$3=5,$N$15+$N$17+$N$19+$N$21+N$23,IF($AA$3=6,$N$15+$N$17+$N$19+$N$21+$N$23+$N$25,IF($AA$3=7,$N$15+$N$17+$N$19+$N$21+$N$23+$N$25+$N$27,IF($AA$3=8,$N$15+$N$17+$N$19+$N$21+$N$23+$N$25+$N$27+$N$29,IF($AA$3=9,$N$15+$N$17+$N$19+$N$21+$N$23+$N$25+$N$27+$N$29+$N$31,IF($AA$3>=10,$N$15+$N$17+$N$19+$N$21+$N$23+$N$25+$N$27+$N$29+$N$31+$N$33))))))))))),\" \")","v":0}]
[null,"Income Adjustments",null,null,null,null,"Reasonable Business Expenses",null,null,null,null,"  Click Here"]
[null,null,null,null,null,null,"Expense Type",null,null,"Monthly Cost",null,"Pers. Use%",null,"Net Monthly Cost"]
[null,"Health Care",null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(OR($J15=\" \",$J15=\"\"),0,IF(OR($L15=\" \",$L15=\"\"),$J15,$J15-($J15*$L15)))","v":0}]
[]
[null,"Day Care Cost",null,null,null,2,null,null,null,null,null,null,null,{"$f":"IF(OR($J17=\" \",$J17=\"\"),0,IF(OR($L17=\" \",$L17=\"\"),$J17,$J17-($J17*$L17)))","v":0}]
[]
[null,"Results",null,null,null,3,null,null,null,null,null,null,null,{"$f":"IF(OR($J19=\" \",$J19=\"\"),0,IF(OR($L19=\" \",$L19=\"\"),$J19,$J19-($J19*$L19)))","v":0}]
[]
[null,"Save Work",null,null,null,4,null,null,null,null,null,null,null,{"$f":"IF(OR($J21=\" \",$J21=\"\"),0,IF(OR($L21=\" \",$L21=\"\"),$J21,$J21-($J21*$L21)))","v":0}]
[]
[null,"Calculator Reset",null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(OR($J23=\" \",$J23=\"\"),0,IF(OR($L23=\" \",$L23=\"\"),$J23,$J23-($J23*$L23)))","v":0}]
[]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(OR($J25=\" \",$J25=\"\"),0,IF(OR($L25=\" \",$L25=\"\"),$J25,$J25-($J25*$L25)))","v":0}]
[]
[null,null,null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF(OR($J27=\" \",$J27=\"\"),0,IF(OR($L27=\" \",$L27=\"\"),$J27,$J27-($J27*$L27)))","v":0}]
[]
[null,null,null,null,null,8,null,null,null,null,null,null,null,{"$f":"IF(OR($J29=\" \",$J29=\"\"),0,IF(OR($L29=\" \",$L29=\"\"),$J29,$J29-($J29*$L29)))","v":0}]
[]
[null,null,null,null,null,9,null,null,null,null,null,null,null,{"$f":"IF(OR($J31=\" \",$J31=\"\"),0,IF(OR($L31=\" \",$L31=\"\"),$J31,$J31-($J31*$L31)))","v":0}]
[]
[null,null,null,null,null,10,null,null,null,null,null,null,null,{"$f":"IF(OR($J33=\" \",$J33=\"\"),0,IF(OR($L33=\" \",$L33=\"\"),$J33,$J33-($J33*$L33)))","v":0}]
[]
[null,null,null,null,{"$f":"$AB$2","v":""}]
[null,null,null,null,null,null,"Gross Self Employment Tax:",null,null,null,null,null,null,null,"Net Self Employment Tax:",null,null,null,{"$f":"IF($L$36=\" \",\" \",$L$36/2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,null,null,"Spousal Support Paid:"]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,"Child Support paid for other children:"]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,{"$f":"\"Other children\"&\" \"&\"residing with\" &\" \"&$AB$2","v":"Other children residing with "}]
[]
[]
[null,null,null,null,{"$f":"$AB$3","v":""}]
[null,null,null,null,null,null,"Self Employment",null,null,null,null,null,"Reasonable Business Expenses Monthly Net Cost:",null,null,null,null,null,null,null,{"$f":"IFERROR(IF($AA$4=0,0,IF($AA$4=1,$N$55,IF($AA$4=2,$N$55+$N$57,IF($AA$4=3,$N$55+$N$57+$N$59,IF($AA$4=4,$N$55+$N$57+$N$59+$N$61,IF($AA$4=5,$N$55+$N$57+$N$59+$N$61+N$63,IF($AA$4=6,$N$55+$N$57+$N$59+$N$61+$N$63+$N$65,IF($AA$4=7,$N$55+$N$57+$N$59+$N$61+$N$63+$N$65+$N$67,IF($AA$4=8,$N$55+$N$57+$N$59+$N$61+$N$63+$N$65+$N$67+$N$69,IF($AA$4=9,$N$55+$N$57+$N$59+$N$61+$N$63+$N$65+$N$67+$N$69+$N$71,IF($AA$4>=10,$N$55+$N$57+$N$59+$N$61+$N$63+$N$65+$N$67+$N$69+$N$71+$N$73))))))))))),\" \")","v":0}]
[null,null,null,null,null,null,"Reasonable Business Expenses",null,null,null,null,"  Click Here"]
[null,null,null,null,null,null,"Expense Type",null,null,"Monthly Cost",null,"Pers. Use%",null,"Net Monthly Cost"]
[null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(OR($J55=\" \",$J55=\"\"),0,IF(OR($L55=\" \",$L55=\"\"),$J55,$J55-($J55*$L55)))","v":0}]
[]
[null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"IF(OR($J57=\" \",$J57=\"\"),0,IF(OR($L57=\" \",$L57=\"\"),$J57,$J57-($J57*$L57)))","v":0}]
[]
[null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"IF(OR($J59=\" \",$J59=\"\"),0,IF(OR($L59=\" \",$L59=\"\"),$J59,$J59-($J59*$L59)))","v":0}]
[]
[null,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"IF(OR($J61=\" \",$J61=\"\"),0,IF(OR($L61=\" \",$L61=\"\"),$J61,$J61-($J61*$L61)))","v":0}]
[]
[null,null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(OR($J63=\" \",$J63=\"\"),0,IF(OR($L63=\" \",$L63=\"\"),$J63,$J63-($J63*$L63)))","v":0}]
[]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(OR($J65=\" \",$J65=\"\"),0,IF(OR($L65=\" \",$L65=\"\"),$J65,$J65-($J65*$L65)))","v":0}]
[]
[null,null,null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF(OR($J67=\" \",$J67=\"\"),0,IF(OR($L67=\" \",$L67=\"\"),$J67,$J67-($J67*$L67)))","v":0}]
[]
[null,null,null,null,null,8,null,null,null,null,null,null,null,{"$f":"IF(OR($J69=\" \",$J69=\"\"),0,IF(OR($L69=\" \",$L69=\"\"),$J69,$J69-($J69*$L69)))","v":0}]
[]
[null,null,null,null,null,9,null,null,null,null,null,null,null,{"$f":"IF(OR($J71=\" \",$J71=\"\"),0,IF(OR($L71=\" \",$L71=\"\"),$J71,$J71-($J71*$L71)))","v":0}]
[]
[null,null,null,null,null,10,null,null,null,null,null,null,null,{"$f":"IF(OR($J73=\" \",$J73=\"\"),0,IF(OR($L73=\" \",$L73=\"\"),$J73,$J73-($J73*$L73)))","v":0}]
[]
[]
[null,null,null,null,{"$f":"$AB$3","v":""}]
[null,null,null,null,null,null,"Gross Self Employment Tax:",null,null,null,null,null,null,null,"Net Self Employment Tax:",null,null,null,{"$f":"IF(L77=\" \",\" \",$L$77/2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,null,null,"Spousal Support Paid:"]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,"Child Support paid for other children:"]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,{"$f":"\"Other children\"&\" \"&\"residing with\"&\" \"&$AB$3","v":"Other children residing with "}]

{"sheet":"Health Ins","index":7,"n_rows":48,"n_cols":55,"rows_kept":48,"cut":false,"hidden":true,"merged":[[5,1,5,3],[7,1,7,3],[9,1,9,3],[3,19,3,20],[4,19,4,20],[5,19,5,20],[6,19,6,20],[3,15,3,16],[4,15,4,16],[5,15,5,16],[6,15,6,16],[3,17,3,18],[7,19,7,20],[7,15,7,16],[7,17,7,18],[3,21,3,22],[4,21,4,22],[5,21,5,22],[6,21,6,22],[7,21,7,22],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[1,4,1,21],[11,1,11,3],[12,1,12,3],[6,11,6,13],[6,5,6,10],[8,11,8,13],[10,13,10,14],[47,11,47,12],[13,1,13,3],[4,17,4,18],[5,17,5,18],[6,17,6,18],[22,1,22,3],[14,1,14,3],[16,1,16,3],[18,1,18,3],[29,5,29,10],[29,11,29,13],[31,11,31,13],[33,13,33,14],[35,12,35,13],[20,1,20,3],[8,1,8,3],[11,35,11,36],[12,37,12,38],[45,12,45,13],[37,17,37,18],[43,12,43,13],[14,17,14,18],[24,11,24,12],[22,12,22,13],[20,12,20,13],[12,12,12,13],[18,37,18,38]]}
[]
[null,null,null,null,"Health Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19","v":""},null,{"$f":"'Family Info'!$AB$20","v":""},null,{"$f":"'Family Info'!$AB$23","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Family Info'!J7=\"Yes\",\"HCThirdParty\",\"HCParent\")","v":"HCParent"},null,"First HCC",null,"Monthly","R.H.C.Cost",null,"Second HCC",null,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Insurance",null,{"$f":"IFERROR(ROUND(IF($AD$5=FALSE,\" \",$AM$14),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($AD$5=FALSE,\" \",$AM$15),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($AD$5=FALSE,\" \",$AM$16),2),\" \")","v":" "},null,null,null,null,null,null,null,"HI Yes/No",{"$f":"$R$3","v":""},null,"weekly",{"$f":"$M$23","v":" "},{"$f":"(AH4*52)/12","v":{"$error":"#VALUE!"}},{"$f":"IF('Empl Income'!$T$7=0,'Empl Income'!$T$6+'Other Income'!$R$12-'Income Adjustment'!$S$9,'Empl Income'!T$7+'Other Income'!$R$12-'Income Adjustment'!$S$9)*5%","v":0},null,"weekly",{"$f":"$M$46","v":" "},{"$f":"(AM4*52)/12","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"IF('Family Info'!$N$9=1,\"Does the child have private health ins.?\",\"Do the children have private health ins.?\")","v":"Do the children have private health ins.?"},null,null,null,null,null,null,null,null,null,"Dental Insurance",null,{"$f":"Dental!R5","v":0},null,{"$f":"Dental!T5","v":0},null,{"$f":"Dental!V5","v":0},null,null,null,null,null,null,null,true,{"$f":"$R$3&\"'s\"&\" \"&\"Spouse\"","v":"'s Spouse"},null,"bi-weekly",{"$f":"$M$23","v":" "},{"$f":"(AH5*26)/12","v":{"$error":"#VALUE!"}},null,null,"bi-weekly",{"$f":"$M$46","v":" "},{"$f":"(AM5*26)/12","v":{"$error":"#VALUE!"}}]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision Insurance",null,{"$f":"Vision!R6","v":0},null,{"$f":"Vision!T6","v":0},null,{"$f":"Vision!V6","v":0},null,null,null,null,null,null,null,false,{"$f":"$T$3","v":""},null,"semi-monthly"," ",{"$f":"AH6*2","v":{"$error":"#VALUE!"}},{"$f":"IF('Empl Income'!$V$7=0,'Empl Income'!$V$6+'Other Income'!$U$12-'Income Adjustment'!$V$9,'Empl Income'!V$7+'Other Income'!$U$12-'Income Adjustment'!$V$9)*5%","v":0},null,"semi-monthly"," ",{"$f":"AM6*2","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Which Party provides the health insurance?",null,null,null,null,null,null,null,null,null,"Total Health Care Cost",null,{"$f":"SUM(R4:S6)","v":0},null,{"$f":"SUM(T4:U6)","v":0},null,{"$f":"SUM(V4:W6)","v":0},null,null,null,null,null,null,null,null,{"$f":"$T$3&\"'s\"&\" \"&\"Spouse\"","v":"'s Spouse"},null,"monthly"," ",{"$f":"AH7*1","v":{"$error":"#VALUE!"}},null,null,"monthly"," ",{"$f":"AM7*1","v":{"$error":"#VALUE!"}}]
[null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,"Reasonable Cost",null,{"$f":"IF($R$7=0,\"\",IFERROR($AJ$4,\" \"))","v":""},null,{"$f":"IF($T$7=0,\"\",IFERROR($AJ$6,\" \"))","v":""},null,{"$f":"IFERROR(IF(OR($R$4>$R$8,$T$4>$T$8),\"Exceeds Reas. Cost\",\" \"),\" \")","v":"Exceeds Reas. Cost"},null,null,null,null,null,null,null,null,{"$f":"$V$3","v":""},null,"quarterly"," ",{"$f":"AH8/3","v":{"$error":"#VALUE!"}},null,null,"quarterly"," ",{"$f":"AM8/3","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"What is the name of the Health Insurance Co.?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V3=\" \",\" \",$V$3&\"'s\"&\" \"&\"Spouse\")","v":"'s Spouse"},null,"semi-annual"," ",{"$f":"AH9/2","v":{"$error":"#VALUE!"}},null,null,"semi-annual"," ",{"$f":"AM9/2","v":{"$error":"#VALUE!"}}]
[null,"Income  Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yearly"," ",{"$f":"AH10/12","v":{"$error":"#VALUE!"}},null,null,"yearly"," ",{"$f":"AM10/12","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"\"How often does\"&\" \"&L7&\" \"&\"pay the health ins. premium?\"","v":"How often does  pay the health ins. premium?"}]
[null,"Health Care ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add 2nd HCC"]
[null,"Health Ins.",null,null,null,{"$f":"\"What is the\"&\" \"&$N$11&\" \"&\"cost for the health insurance?\"","v":"What is the  cost for the health insurance?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pays HCC",null,false,"HCC Answer"]
[null,"Dental Ins.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$7","v":0},{"$f":"IF(OR($AH$14=$AE$4,$AH$14=$AE$5),$AE$4,IF(OR($AH$14=$AE$6,$AH$14=$AE$7),$AE$6,IF(OR($AH$14=$AE$8,$AH$14=$AE$9),AE$8)))","v":false},"HC1",{"$f":"$L$25","v":" "},{"$f":"$R$3","v":""},{"$f":"IF($AI$17=$AL$14,$AK$16,IF($AI$14=$AL$14,$AK$14,IF($AI$15=$AL$14,$AK$15,\" \")))","v":" "}]
[null,"Vision Ins.",null,null,null,{"$f":"\"What would be\"&\" \"&$L$7&\"'s\"&\" \"&$N$11&\" \"&\"cost for individual coverage, if known?\"","v":"What would be 's  cost for individual coverage, if known?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$30","v":0},{"$f":"IF(OR($AH$15=$AE$4,$AH$15=$AE$5),$AE$4,IF(OR($AH$15=$AE$6,$AH$15=$AE$7),$AE$6,IF(OR($AH$15=$AE$8,$AH$15=$AE$9),AE$8)))","v":false},"HC2",{"$f":"$L$48","v":" "},{"$f":"$T$3","v":""},{"$f":"IF($AI$17=$AL$15,$AK$16,IF($AI$14=$AL$15,$AK$14,IF($AI$15=$AL$15,$AK$15,\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI16=\"Yes\",\"Together\",\"Sep\")","v":"Together"},{"$f":"IF(AI14=AI15,\"Yes\",\"No\")","v":"Yes"},"TOTAL",{"$f":"SUM($AK$14:$AK$15)","v":0},{"$f":"$V$3","v":""},{"$f":"IF($AI$17=$AL$16,$AK$16,IF($AI$14=$AL$16,$AK$14,IF($AI$15=$AL$16,$AK$15,\" \")))","v":" "}]
[null,"Day Care Cost",null,null,null,{"$f":"IF(OR($R$15=\" \",$R$15=\"\"),\"How many people are on the health insurance policy, including\"&\" \"&$L$7,\"How many people are on the health insurance policy other than\"&\" \"&L7&\"?\")","v":"How many people are on the health insurance policy, including "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$16=\"Yes\",$AI$14,\"False\")","v":false}]
[]
[null,"Results",null,null,null,{"$f":"\"The number of children who are subject of the present proceeding:\"","v":"The number of children who are subject of the present proceeding:"},null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Children",null,{"$f":"IF('Family Info'!$T$4=\"Split\",'Family Info'!$P$16+'Family Info'!$V$16,'Family Info'!$N$9)","v":0}]
[]
[null,"Save Work",null,null,null,{"$f":"\"Per person's\"&\" \"&$N$11&\" \"&\"health insurance cost:\"","v":"Per person's  health insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR(IF($R$15=\" \",$M$13/$Q$17,($M$13-$R$15)/$Q$17),\" \")","v":" "}]
[]
[null,"Calculator Reset",null,null,null,{"$f":"IF($O$19=1,\"Child's\"&\" \"&$N$11&\" \"&\"health insurance cost:\",\"Children's\"&\" \"&$N$11&\" \"&\"health insurance cost:\")","v":"Children's  health insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR($M$21*$O$19,\" \")","v":" "}]
[]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's monthly health insurance cost:\",\"Children's monthly health insurance cost:\")","v":"Children's monthly health insurance cost:"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($N$11,$AG$4:$AI$10,3,FALSE),\" \")","v":" "}]
[]
[]
[]
[]
[null,null,null,null,null,"Which Party provides the health insurance?"]
[]
[null,null,null,null,null,"What is the name of the Health Insurance Co.?"]
[]
[null,null,null,null,null,{"$f":"\"How ofter does\"&\" \"&L30&\" \"&\"pay the health ins. premium?\"","v":"How ofter does  pay the health ins. premium?"}]
[]
[null,null,null,null,null,{"$f":"\"What is the\"&\" \"&$N$34&\" \"&\"cost for the health insurance?\"","v":"What is the  cost for the health insurance?"}]
[]
[null,null,null,null,null,{"$f":"\"What would be\"&\" \"&$L$30&\"'s\"&\" \"&$N$34&\" \"&\"cost for individual coverage, if known?\"","v":"What would be 's  cost for individual coverage, if known?"}]
[]
[null,null,null,null,null,{"$f":"IF(OR($R$38=\" \",$R$38=\"\"),\"How many people are on the health insurance policy, including\"&\" \"&$L$30,\"How many people are on the health insurance policy other than\"&\" \"&$L$30&\"?\")","v":"How many people are on the health insurance policy, including "}]
[]
[null,null,null,null,null,{"$f":"\"The number of children who are subject of the present proceeding:\"","v":"The number of children who are subject of the present proceeding:"},null,null,null,null,null,null,null,null,2]
[]
[null,null,null,null,null,{"$f":"\"Per person's\"&\" \"&$N$34&\" \"&\"health insurance cost:\"","v":"Per person's  health insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR(IF($R$38=\" \",$M$36/$Q$40,($M$36-$R$38)/$Q$40),\" \")","v":" "}]
[]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's\"&\" \"&$N$34&\" \"&\"health insurance cost:\",\"Children's\"&\" \"&$N$34&\" \"&\"health insurance cost:\")","v":"Children's  health insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR($M$44*$O$42,\" \")","v":" "}]
[]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's monthly health insurance cost:\",\"Children's monthly health insurance cost:\")","v":"Children's monthly health insurance cost:"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($N$34,$AL$4:$AN$10,3,FALSE),\" \")","v":" "}]

{"sheet":"Dental","index":8,"n_rows":25,"n_cols":55,"rows_kept":25,"cut":false,"hidden":true,"merged":[[6,5,6,10],[6,11,6,13],[22,12,22,13],[24,11,24,12],[7,17,7,18],[8,11,8,13],[10,13,10,14],[12,12,12,13],[14,17,14,18],[20,12,20,13],[5,1,5,3],[7,1,7,3],[9,1,9,3],[8,1,8,3],[11,1,11,3],[6,1,6,3],[1,4,1,21],[13,1,13,3],[14,1,14,3],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[4,15,4,16],[4,17,4,18],[4,19,4,20],[1,22,1,39],[7,15,7,16],[4,21,4,22],[7,21,7,22],[5,15,5,16],[5,17,5,18],[5,19,5,20],[5,21,5,22],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[7,19,7,20],[22,1,22,3],[16,1,16,3],[18,1,18,3],[12,1,12,3],[20,1,20,3]]}
[]
[null,null,null,null,"Dental Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","No","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19","v":""},null,{"$f":"'Family Info'!$AB$20","v":""},null,{"$f":"'Family Info'!$AB$23","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Insurance",null,{"$f":"'Health Ins'!$R$4","v":" "},null,{"$f":"'Health Ins'!T4","v":" "},null,{"$f":"'Health Ins'!V4:W4","v":" "},null,null,null,null,null,null,{"$f":"'Health Ins'!AE4","v":""},"Dental Yes/No","Who provides",null,"weekly",{"$f":"M23","v":0},{"$f":"(AH4*52)/12","v":0}]
[null,null,null,null,null,{"$f":"IF('Family Info'!N9=1,\"Does the child have dental insurance?\",\"Do the children have dental insurance?\")","v":"Do the children have dental insurance?"},null,null,null,null,null,null,null,null,null,"Dental Insurance",null,{"$f":"IF($AD$5=FALSE,\" \",IFERROR(IF(OR($L$7=$AC$4,$L$7=$AC$5),$L$25,\" \"),\" \"))","v":0},null,{"$f":"IF($AD$5=FALSE,\" \",IFERROR(IF(OR($L$7=$AC$6,$L$7=$AC$7),$L$25,\" \"),\" \"))","v":0},null,{"$f":"IF($AD$5=FALSE,\" \",IFERROR(IF(OR($L$7=$AC$8,$L$7=$AC$9),$L$25,\" \"),\" \"))","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE5","v":"'s Spouse"},true,{"$f":"L7","v":0},null,"bi-weekly",{"$f":"$M$23","v":0},{"$f":"(AH5*26)/12","v":0}]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision Insurance",null,{"$f":"Vision!R6","v":0},null,{"$f":"Vision!T6","v":0},null,{"$f":"Vision!V6","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE6","v":""},false,null,null,"semi-monthly",{"$f":"M23","v":0},{"$f":"AH6*2","v":0}]
[null,null,null,null,null,"Which Party provides the dental insurance?",null,null,null,null,null,null,null,null,null,"Total Health Care Cost",null,{"$f":"SUM(R4:S6)","v":0},null,{"$f":"SUM(T4:U6)","v":0},null,{"$f":"SUM(V4:W6)","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE7","v":"'s Spouse"},null,null,null,"monthly",{"$f":"M23","v":0},{"$f":"AH7*1","v":0}]
[null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,"Reasonable Cost",null,{"$f":"IF($R$7=0,\"\",'Health Ins'!R8:S8)","v":""},null,{"$f":"IF($T$7=0,\"\",'Health Ins'!T8:U8)","v":""},null,{"$f":"IF(OR($R$4>$R$8,$T$4>$T$8),\"Exceeds Reas. Cost\",\" \")","v":"Exceeds Reas. Cost"},null,null,null,null,null,null,{"$f":"'Health Ins'!AE8","v":""},null,null,null,"quarterly",{"$f":"M23","v":0},{"$f":"AH8/3","v":0}]
[null,null,null,null,null,"What is the name of the Dental Insurance Co.?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Health Ins'!AE9","v":"'s Spouse"},null,null,null,"semi-annual",{"$f":"M23","v":0},{"$f":"AH9/2","v":0}]
[null,"Income  Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yearly",{"$f":"M23","v":0},{"$f":"AH10/12","v":0}]
[null,null,null,null,null,{"$f":"\"How ofter does\"&\" \"&L7&\" \"&\"pay the dental ins. premium?\"","v":"How ofter does  pay the dental ins. premium?"}]
[null,"Health Care Information"]
[null,"Health Ins.",null,null,null,{"$f":"\"What is the\"&\" \"&$N$11&\" \"&\"cost for the dental insurance?\"","v":"What is the  cost for the dental insurance?"}]
[null,"Dental Ins."]
[null,"Vision Ins.",null,null,null,{"$f":"\"What would be\"&\" \"&$L$7&\"'s\"&\" \"&$N$11&\" \"&\"cost for individual coverage, if known?\"","v":"What would be 's  cost for individual coverage, if known?"}]
[]
[null,"Day Care Cost",null,null,null,{"$f":"IF(OR($R$15=\" \",$R$15=\"\"),\"How many people are on the dental insurance policy including\"&\" \"&$L$7&\"?\",\"How many people are on the dental insurance policy other than\"&\" \"&$L$7&\"?\")","v":"How many people are on the dental insurance policy including ?"}]
[]
[null,"Results",null,null,null,{"$f":"\"The number of children who are subject of the present proceeding:\"","v":"The number of children who are subject of the present proceeding:"}]
[]
[null,"Save Work",null,null,null,{"$f":"\"Per person's\"&\" \"&$N$11&\" \"&\"dental insurance cost:\"","v":"Per person's  dental insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR(IF($R$15=\" \",($M$13-0)/$Q$17,($M$13-$R$15)/$Q$17),0)","v":0}]
[]
[null,"Calculator Reset",null,null,null,{"$f":"IF($O$19=1,\"Child's\"&\" \"&$N$11&\" \"&\"dental insurance cost:\",\"Children's\"&\" \"&$N$11&\" \"&\"dental insurance cost:\")","v":"Children's  dental insurance cost:"},null,null,null,null,null,null,{"$f":"M21*O19","v":0}]
[]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's monthly dental insurance cost:\",\"Children's monthly dental insurance cost:\")","v":"Children's monthly dental insurance cost:"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($N$11,$AG$4:$AI$10,3,FALSE),0)","v":0}]

{"sheet":"Vision","index":9,"n_rows":25,"n_cols":55,"rows_kept":25,"cut":false,"hidden":true,"merged":[[14,17,14,18],[20,12,20,13],[22,12,22,13],[24,11,24,12],[7,21,7,22],[7,15,7,16],[7,17,7,18],[7,19,7,20],[6,19,6,20],[6,21,6,22],[5,15,5,16],[5,17,5,18],[5,19,5,20],[1,22,1,39],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[1,4,1,21],[13,1,13,3],[3,17,3,18],[3,19,3,20],[3,21,3,22],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22],[6,1,6,3],[8,1,8,3],[10,1,10,3],[12,1,12,3],[3,15,3,16],[5,21,5,22],[6,15,6,16],[6,17,6,18],[6,5,6,10],[6,11,6,13],[8,11,8,13],[10,13,10,14],[12,12,12,13],[23,1,23,3],[15,1,15,3],[17,1,17,3],[19,1,19,3],[14,1,14,3],[21,1,21,3]]}
[]
[null,null,null,null,"Vision Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19","v":""},null,{"$f":"'Family Info'!$AB$20","v":""},null,{"$f":"'Family Info'!$AB$23","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Insurance",null,{"$f":"'Health Ins'!R4:S4","v":" "},null,{"$f":"'Health Ins'!T4","v":" "},null,{"$f":"'Health Ins'!V4","v":" "},null,null,null,null,null,null,{"$f":"'Health Ins'!AE4","v":""},null,null,null,"weekly",{"$f":"ROUND($M$23,2)","v":0},{"$f":"(AH4*52)/12","v":0}]
[null,null,null,null,null,{"$f":"IF('Family Info'!N9=1,\"Does the child have vision insurance?\",\"Do the children have vision insurance?\")","v":"Do the children have vision insurance?"},null,null,null,null,null,null,null,null,null,"Dental Insurance",null,{"$f":"Dental!$R$5","v":0},null,{"$f":"Dental!$T$5","v":0},null,{"$f":"Dental!$V$5","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE5","v":"'s Spouse"},true,null,null,"bi-weekly",0,{"$f":"(AH5*26)/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision Insurance",null,{"$f":"IF($AD$5=FALSE,\" \",IFERROR(IF(OR($L$7=$AC$4,$L$7=$AC$5),$L$25,\" \"),\" \"))","v":0},null,{"$f":"IFERROR(IF(OR($L$7=$AC$6,$L$7=$AC$7),$L$25,\" \"),\" \")","v":0},null,{"$f":"IFERROR(IF(OR($L$7=$AC$8,$L$7=$AC$9),$L$25,\" \"),\" \")","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE6","v":""},false,null,null,"semi-monthly",0,{"$f":"AH6*2","v":0}]
[null,"Getting Started",null,null,null,"Which Party provides the vision insurance?",null,null,null,null,null,null,null,null,null,"Total Health Care Cost",null,{"$f":"SUM(R4:S6)","v":0},null,{"$f":"SUM(T4:U6)","v":0},null,{"$f":"SUM(V4:W6)","v":0},null,null,null,null,null,null,{"$f":"'Health Ins'!AE7","v":"'s Spouse"},null,null,null,"monthly",0,{"$f":"AH7*1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reasonable Cost",null,{"$f":"IF(R7=0,\"\",'Health Ins'!R8:S8)","v":""},null,{"$f":"IF(T7=0,\"\",'Health Ins'!T8:U8)","v":""},null,{"$f":"IF(OR($R$4>$R$8,$T$4>$T$8),\"Exceeds Reas. Cost\",\" \")","v":"Exceeds Reas. Cost"},null,null,null,null,null,null,{"$f":"'Health Ins'!AE8","v":""},null,null,null,"quarterly",0,{"$f":"AH8/3","v":0}]
[null,"Family Information",null,null,null,"What is the name of the Vision Insurance Co.?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Health Ins'!AE9","v":"'s Spouse"},null,null,null,"semi-annual",0,{"$f":"AH9/2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Health Ins'!AE10","v":0},null,null,null,"yearly",0,{"$f":"AH10/12","v":0}]
[null,"Income  Information",null,null,null,{"$f":"\"How ofter does\"&\" \"&L7&\" \"&\"pay the vision ins. premium?\"","v":"How ofter does  pay the vision ins. premium?"}]
[]
[null,"Health Care Information",null,null,null,{"$f":"\"What is the\"&\" \"&$N$11&\" \"&\"cost for the vision insurance?\"","v":"What is the  cost for the vision insurance?"}]
[null,"Health Ins."]
[null,"Dental Ins.",null,null,null,{"$f":"\"What would be\"&\" \"&$L$7&\"'s\"&\" \"&$N$11&\" \"&\"cost for individual coverage, if known?\"","v":"What would be 's  cost for individual coverage, if known?"}]
[null,"Vision Ins."]
[null,null,null,null,null,{"$f":"IF(OR(R15=\" \",R15=\"\"),\"How many people are on the vision insurance policy including\"&\" \"&L7&\"?\",\"How many people are on the vision insurance policy other than\"&\" \"&L7&\"?\")","v":"How many people are on the vision insurance policy including ?"}]
[null,"Day Care Cost"]
[null,null,null,null,null,{"$f":"\"The number of children who are subject of the present proceeding:\"","v":"The number of children who are subject of the present proceeding:"}]
[null,"Results"]
[null,null,null,null,null,{"$f":"\"Per person's\"&\" \"&$N$11&\" \"&\"vision insurance cost:\"","v":"Per person's  vision insurance cost:"},null,null,null,null,null,null,{"$f":"IFERROR(IF(R15=\" \",$M$13/$Q$17,($M$13-$R$15)/$Q$17),0)","v":0}]
[null,"Save Work"]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's\"&\" \"&$N$11&\" \"&\"vision insurance cost:\",\"Children's\"&\" \"&$N$11&\" \"&\"vision insurance cost:\")","v":"Children's  vision insurance cost:"},null,null,null,null,null,null,{"$f":"M21*O19","v":0}]
[null,"Calculator Reset"]
[null,null,null,null,null,{"$f":"IF($O$19=1,\"Child's monthly vision insurance cost:\",\"Children's monthly vision insurance cost:\")","v":"Children's monthly vision insurance cost:"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($N$11,$AG$4:$AI$10,3,FALSE),0)","v":0}]

{"sheet":"Day Care","index":10,"n_rows":85,"n_cols":55,"rows_kept":85,"cut":false,"hidden":true,"merged":[[87,1,87,3],[10,37,10,38],[11,37,11,38],[18,11,18,12],[2,33,2,34],[10,33,10,34],[11,12,11,17],[10,31,10,32],[5,11,5,12],[2,19,2,20],[3,19,3,20],[4,19,4,20],[5,19,5,20],[2,12,3,13],[7,15,7,16],[6,19,6,20],[7,19,7,20],[10,39,10,40],[11,39,11,40],[2,39,2,40],[2,41,2,42],[10,41,10,42],[11,41,11,42],[2,21,2,22],[3,21,3,22],[4,21,4,22],[5,21,5,22],[2,35,2,36],[2,37,2,38],[2,31,2,32],[66,12,66,17],[74,11,74,12],[76,9,76,11],[46,11,46,12],[20,9,20,11],[22,11,22,13],[24,12,24,17],[78,11,78,13],[80,12,80,17],[10,35,10,36],[11,35,11,36],[60,11,60,12],[62,9,62,11],[64,11,64,13],[48,9,48,11],[50,11,50,13],[52,12,52,17],[11,31,11,32],[11,33,11,34],[32,11,32,12],[34,9,34,11],[36,11,36,13],[38,12,38,17],[5,15,5,16],[2,17,2,18],[3,17,3,18],[4,17,4,18],[5,17,5,18],[9,11,9,13],[6,17,6,18],[7,17,7,18],[8,17,8,18],[9,17,9,18],[1,4,1,21],[14,1,14,3],[6,15,6,16],[6,21,6,22],[7,21,7,22],[8,21,8,22],[9,21,9,22],[8,19,8,20],[9,19,9,20],[1,22,1,39],[2,15,2,16],[3,15,3,16],[4,15,4,16],[9,15,9,16],[8,15,8,16],[7,9,7,11],[23,1,23,3],[20,1,20,3],[16,1,16,3],[15,1,15,3],[6,1,6,3],[8,1,8,3],[10,1,10,3],[12,1,12,3]]}
[]
[null,null,null,null,"Day Care Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DayCare Provider",null,{"$f":"IFERROR('Family Info'!$AB$19,\" \")","v":""},null,{"$f":"IFERROR('Family Info'!$AB$20,\" \")","v":""},null,{"$f":"IFERROR('Family Info'!$AB$23,\" \")","v":""},null,null,null,null,null,null,null,null,null,"Daycare 1",null,"Daycare 2",null,"Daycare 3",null,"Daycare 4",null,"Daycare 5",null,"Daycare 6",null,null,"# of Daycare Providers",null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$8","v":0},null,{"$f":"IFERROR(ROUND(IF($L$6=$AC$5,$AF$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$6=$AC$6,$AF$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$6=$AC$7,$AF$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,{"$f":"IF('Family Info'!$J$7=\"No\",\"DCParent\",\"DCThirdParty\")","v":"DCParent"},null,null,"Monthly","Seasonal","Monthly","Seasonal","Monthly","Seasonal","Monthly","Seasonal","Monthly","Seasonal","Monthly","Seasonal",null,{"$f":"IFERROR(IF(AF11>0,1,0),0)","v":0},null,null,"Weekly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$21","v":0},null,{"$f":"IFERROR(ROUND(IF($L$19=$R$3,$AH$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$19=$T$3,$AH$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$19=$V$3,$AH$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,{"$f":"R3","v":""},false,"hourly rate",{"$f":"(($K$12*$S$12)*52)/12","v":0},{"$f":"(($K$12*$S$12)*$L$16)/12","v":0},{"$f":"(($K$25*$S$25)*52)/12","v":0},{"$f":"(($K$25*$S$25)*$L$29)/12","v":0},{"$f":"(($K$39*$S$39)*52)/12","v":0},{"$f":"(($K$39*$S$39)*$L$43/12)","v":0},{"$f":"(($K$53*$S$53)*52)/12","v":0},{"$f":"(($K$53*$S$53)*$L$57)/12","v":0},{"$f":"(($K$67*$S$67)*52)/12","v":0},{"$f":"((($K$67*$S$67)*$L$71)/12)","v":0},{"$f":"(($K$81*$S$81)*52)/12","v":0},{"$f":"(($K$81*$S$81)*$L$85)/12","v":0},null,{"$f":"IFERROR(IF(AH$11>0,1,0),0)","v":0},null,null,"Monthly"]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null,null,null,null,null,{"$f":"J35","v":0},null,{"$f":"IFERROR(ROUND(IF($L$33=$R$3,$AJ$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$33=$T$3,$AJ$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$33=$V$3,$AJ$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,{"$f":"T3","v":""},true,"weekly rate",{"$f":"($K$12*52)/12","v":0},{"$f":"IF(K14=\"Weekly\",($K$12*$L$16)/12,($AF$6*$L$16)/12)","v":0},{"$f":"($K$25*52)/12","v":0},{"$f":"($K$25*$L$29)/12","v":0},{"$f":"($K$39*52)/12","v":0},{"$f":"($K$39*$L$43)/12","v":0},{"$f":"($K$53*52)/12","v":0},{"$f":"($K$53*$L$57)/12","v":0},{"$f":"($K$67*52)/12","v":0},{"$f":"($K$67*$L$71)/12","v":0},{"$f":"($K$81*52)/12","v":0},{"$f":"($K$81*$L$85)/12","v":0},null,{"$f":"IFERROR(IF(AJ$11>0,1,0),0)","v":0}]
[null,"Getting Started",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J49","v":0},null,{"$f":"IFERROR(ROUND(IF($L$47=$R$3,$AL$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$47=$T$3,$AL$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$47=$V$3,$AL$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,{"$f":"V3","v":""},"Yes","bi-weekly rate",{"$f":"($K$12*26)/12","v":0},{"$f":"IF(K14=\"Weekly\",($AF$7/4.333)*L16/12,($AF$7*$L$16)/12)","v":0},{"$f":"($K$25*26)/12","v":0},{"$f":"($AH$7*$L$29)/12","v":0},{"$f":"($K$39*26)/12","v":0},{"$f":"($AJ$7*$L$43)/12","v":0},{"$f":"($K$53*26)/12","v":0},{"$f":"($AL$7*$L$57)/12","v":0},{"$f":"($K$67*26)/12","v":0},{"$f":"($AN$7*$L$71)/12","v":0},{"$f":"($K$81*26)/12","v":0},{"$f":"($AP$7*$L$85)/12","v":0},null,{"$f":"IFERROR(IF(AL$11>0,1,0),0)","v":0}]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null,null,null,null,null,null,null,{"$f":"J63","v":0},null,{"$f":"IFERROR(ROUND(IF($L$61=$R$3,$AN$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$61=$T$3,$AN$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$61=$V$3,$AN$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,null,"No","monthly rate",{"$f":"$K$12","v":0},{"$f":"IF($K$14=\"Weekly\",(($AF$8/4.333)*$L$16)/12,($AF$8*$L$16)/12)","v":0},{"$f":"$K$25","v":0},{"$f":"($AH$8*$L$29)/12","v":0},{"$f":"$K$39","v":0},{"$f":"($AJ$8*$L$43)/12","v":0},{"$f":"$K$53","v":0},{"$f":"($AL$8*$L$57)/12","v":0},{"$f":"$K$67","v":0},{"$f":"($AN$8*$L$71)/12","v":0},{"$f":"$K$81","v":0},{"$f":"($AP$8*$L$85)/12","v":0},null,{"$f":"IFERROR(IF(AN$11>0,1,0),0)","v":0}]
[null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J77","v":0},null,{"$f":"IFERROR(ROUND(IF($L$75=$R$3,$AP$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$75=$T$3,$AP$11,\" \"),2),\" \")","v":" "},null,{"$f":"IFERROR(ROUND(IF($L$75=$V$3,$AP$11,\" \"),2),\" \")","v":" "},null,null,null,null,null,null,null,false,"semi-monthly rate",{"$f":"($K$12*24)/12","v":0},{"$f":"IF($K$14=\"Weekly\",($AF$9/4.333)*$L$16/12,($AF$9*$L$16)/12)","v":0},{"$f":"($K$25*24)/12","v":0},{"$f":"($AH$9*$L$29)/12","v":0},{"$f":"($K$39*24)/12","v":0},{"$f":"($AJ$9*$L$43)/12","v":0},{"$f":"($K$53*24)/12","v":0},{"$f":"($AL$9*$L$57)/12","v":0},{"$f":"($K$67*24)/12","v":0},{"$f":"($AN$9*$L$71)/12","v":0},{"$f":"($K$81*24)/12","v":0},{"$f":"($AP$9*$L$85)/12","v":0},null,{"$f":"IFERROR(IF(AP$11>0,1,0),0)","v":0}]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$8&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"},null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM($R$4:$S$9)","v":0},null,{"$f":"SUM($T$4:$U$9)","v":0},null,{"$f":"SUM($V$4:$W$9)","v":0},null,null,null,null,null,null,null,null,"Answer",{"$f":"VLOOKUP($L$10,$AE$5:$AF$9,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AF$12=\"weeks\",(($AF$10*12)/52)*$L$16/12,($AF$10*$L$16)/12)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$23,$AE$5:$AH$9,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AH$12=\"weeks\",(($AH$10*12)/52)*$L$29/12,($AH$10*$L$29)/12)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$37,$AE$5:$AJ$9,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AJ$12=\"weeks\",(($AJ$10*12)/52)*$L$43/12,($AJ$10*$L$43)/12)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$51,$AE$5:$AL$9,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AL$12=\"weeks\",(($AL$10*12)/52)*$L$57/12,($AL$10*$L$57)/12)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$65,$AE$5:$AN$9,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AN$12=\"weeks\",(($AN$10*12)/52)*$L$71/12,($AN$10*$L$71)/12)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$79,$AE$5:$AP$9,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($AP$12=\"weeks\",(($AP$10*12)/52)*$L$85/12,($AP$10*$L$85)/12)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AS4:AS9)","v":0}]
[null,"Income  Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$14=\"Yes\",$AG$10,$AF$10)","v":{"$error":"#N/A"}},null,{"$f":"IF($I$27=\"Yes\",$AI$10,$AH$10)","v":{"$error":"#N/A"}},null,{"$f":"IF($I$41=\"Yes\",$AK$10,$AJ$10)","v":{"$error":"#N/A"}},null,{"$f":"IF($I$55=\"Yes\",$AM$10,$AL$10)","v":{"$error":"#N/A"}},null,{"$f":"IF($I$69=\"Yes\",$AO$10,$AN$10)","v":{"$error":"#N/A"}},null,{"$f":"IF($I$83=\"Yes\",$AQ$10,$AP$10)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$8&\"'s\"&\" \"&$L$10&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$8&\"'s?\"","v":"How many hours per week at 's?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$14=\"Weekly\",\"weeks\",\"months\")","v":"weeks"},null,{"$f":"IF($K$27=\"Weekly\",\"weeks\",\"months\")","v":"months"},null,{"$f":"IF($K$41=\"Weekly\",\"weeks\",\"months\")","v":"weeks"},null,{"$f":"IF($K$55=\"Weekly\",\"weeks\",\"months\")","v":"months"},null,{"$f":"IF($K$69=\"Weekly\",\"weeks\",\"months\")","v":"weeks"},null,{"$f":"IF($K$83=\"Weekly\",\"weeks\",\"months\")","v":"months"}]
[null,"Health Care"]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,"No",null,"Weekly"]
[null,"Day Care Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"500/4.333","v":115.39349180706208}]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&IF($K$14=\"Weekly\",\"weeks\",\"months\")&\" \"&\"out of the year is this daycare?\"","v":"How many weeks out of the year is this daycare?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE15*4.33","v":499.65381952457881}]
[null,"Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.333*12","v":51.996000000000002}]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?"]
[]
[null,"Save Work",null,null,null,"Who is the daycare provider?"]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$21&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"}]
[null,"Calculator Reset"]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$21&\"'s\"&\" \"&$L$23&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$21&\"'s?\"","v":"How many hours per week at 's?"}]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,null,null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AH$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"}]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?"]
[]
[null,null,null,null,null,"Who is the daycare provider?"]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$35&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"}]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$35&\"'s\"&\" \"&$L$37&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$35&\"'s?\"","v":"How many hours per week at 's?"}]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,null,null,"Weekly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AJ$12&\" \"&\"out of the year is this daycare?\"","v":"How many weeks out of the year is this daycare?"}]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?"]
[]
[null,null,null,null,null,"Who is the daycare provider?"]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$49&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"}]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$49&\"'s\"&\" \"&$L$51&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$49&\"'s?\"","v":"How many hours per week at 's?"}]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,null,null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AL$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"}]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?"]
[]
[null,null,null,null,null,"Who is the daycare provider?"]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$63&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"}]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$63&\"'s\"&\" \"&$L$65&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$63&\"'s?\"","v":"How many hours per week at 's?"}]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,null,null,"Weekly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AN$12&\" \"&\"out of the year is this daycare?\"","v":"How many weeks out of the year is this daycare?"}]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?"]
[]
[null,null,null,null,null,"Who is the daycare provider?"]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$77&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is 's rate of pay (hourly, weekly)?"}]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$77&\"'s\"&\" \"&$L$79&\"?\"","v":"What is 's ?"},null,null,null,null,null,null,{"$f":"\"How many hours per week at\"&\" \"&$J$77&\"'s?\"","v":"How many hours per week at 's?"}]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null,null,null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AP$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"}]

{"sheet":"Results","index":11,"n_rows":78,"n_cols":55,"rows_kept":78,"cut":false,"hidden":true,"merged":[[3,1,3,3],[11,1,11,3],[33,1,33,3],[9,1,9,3],[13,1,13,3],[15,1,15,3],[17,1,17,3],[63,4,63,22],[62,4,62,22],[1,22,1,32],[1,4,1,21],[28,1,28,3],[30,1,30,3],[20,1,20,3],[22,1,22,3],[24,1,24,3],[8,1,8,3],[26,1,26,3],[10,1,10,3],[37,1,37,3],[2,12,3,13],[35,1,35,3],[5,1,5,3]]}
[]
[null,null,null,null,"Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","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,"Party A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Cardinal Express",null,null,{"$f":"IFERROR(IF(Info!R7=\"Card\",\"Results page does not work with Cardinal Express\",IF(Info!R7=\"\",\" \",Info!$AA$14)),\" \")","v":"Results page does not work with Cardinal Express"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condition"]
[null,null,null,null,{"$f":"Info!$N$12","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary"]
[null,"Arrearage Calculator",null,null,"Family Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hourly"]
[null,null,null,null,{"$f":"\"This is a\"&\" \"&'Family Info'!T4&\" \"&\"custody matter involving\"&\" \"&'Family Info'!$V$3&\".\"&\" \"&IF('Family Info'!$T$4=\"Sole\",'Family Info'!$T$5&\" \"&\"is the custodian.\",IF('Family Info'!$T$4=\"Shared\",'Family Info'!$T$6&\" \"&\"has\"&\" \"&'Family Info'!$T$7&\" \"&\"days and\"&\" \"&'Family Info'!$V$6&\" \"&\"has\"&\" \"&'Family Info'!$V$7&\" \"&\"days.\",IF('Family Info'!$T$4=\"Split\",'Family Info'!$T$6&\" \"&\"has\"&\" \"&'Family Info'!$T$7&\" \"&\"child(ren) and\"&\" \"&'Family Info'!$V$6&\" \"&\"has\"&\" \"&'Family Info'!$V$7&\" \"&\"child(ren).\",IF('Family Info'!$T$4=\"Sole-Shared\",'Family Info'!$T$5&\" \"&\"is the custodian of\"&\" \"&'Family Info'!$V$5&\" \"&\"child(ren) and shares custody of\"&\" \"&'Family Info'!$W$5&\" \"&\"child(ren).\",IF('Family Info'!$T$4=\"Split-Shared\",'Family Info'!$T$5&\" \"&\"has custody of\"&\" \"&'Family Info'!$T$7&\" \"&\"child(ren) and\"&\" \"&'Family Info'!$V$5&\" \"&\"has custody of\"&\" \"&'Family Info'!$V$7&\" \"&\"child(ren).\",IF('Family Info'!$T$4=\"Multi-Shared\",'Family Info'!$T$6&\" \"&\"has a\"&\" \"&'Family Info'!$T$7&\" \"&\"average day count and\"&\" \"&'Family Info'!$V$6&\" \"&\"has a\"&\" \"&'Family Info'!$V$7&\" \"&\"average day count.\",))))))","v":"This is a Sole custody matter involving 0 Child. 0 is the custodian."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to date"]
[null,null,null,null,{"$f":"IF('Family Info'!$J$7=\"Yes\",'Family Info'!$T$5&\" \"&\"is a third party caretaker.\",IF('Family Info'!$T$4=\"Sole-Shared\",'Family Info'!$T$6&\" \"&\"day count is\"&\" \"&'Family Info'!$T$7&\" \"&\"days a year and\"&\" \"&'Family Info'!$V$6&\"'s\"&\" \"&\"day count is\"&\" \"&'Family Info'!$V$7&\" \"&\"days a year.\",IF('Family Info'!$T$4=\"Split-Shared\",\"For the\"&\" \"&'Family Info'!$W$7&\" \"&\"child(ren) in shared custody,\"&\" \"&'Family Info'!$T$5&\"'s\"&\" \"&\"day count is\"&\" \"&'Family Info'!$T$6&\" \"&\"days per year and\"&\" \"&'Family Info'!$V$5&\"'s\"&\" \"&\"day count is\"&\" \"&'Family Info'!$V$6&\" \"&\"days per year.\",\" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,"Go to Worksheet",null,null,"Monthly Income Information",null,null,null,{"$f":"'Family Info'!$AB$19&\"'s\"&\" \"&\"Adjusted Income Amount: \"&\"$\"&IF('Empl Income'!$T$6+'Other Income'!$R$12-'Income Adjustment'!$S$9<=0,0,'Empl Income'!$T$6+'Other Income'!$R$12-'Income Adjustment'!$S$9)","v":"'s Adjusted Income Amount: $0"},null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'s\"&\" \"&\"Adjusted Income Amount: \"&\"$\"&IF('Empl Income'!$V$6+'Other Income'!$U$12-'Income Adjustment'!$V$9<=0,0,'Empl Income'!$V$6+'Other Income'!$U$12-'Income Adjustment'!$V$9)","v":"'s Adjusted Income Amount: $0"}]
[]
[null,"Add DCSE/Docket No.",null,null,{"$f":"'Empl Income'!$E$3&\":\"","v":"'s work income:"},null,null,null,null,{"$f":"IF('Empl Income'!$AP$55=FALSE,\"Total Work Income Amount:\"&\" \"&\"$\"&ROUND('Empl Income'!$T$6,2),\"Total Work Income Amount:\"&\" \"&\"$\"&ROUND('Empl Income'!$T$6,2)&\" \"&\"including\")","v":"Total Work Income Amount: $0"},null,null,null,null,null,{"$f":"\"Imputation Amount:\"&\" \"&\"$\"&'Empl Income'!$T$7","v":"Imputation Amount: $0"}]
[null,null,null,null,{"$f":"IF('Empl Income'!$H$5=\"No\",'Family Info'!$AB$19&\" \"&\"is unemployed.\",IF('Empl Income'!$I$8=\" \",\" \",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"hourly\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"Yes\",'Empl Income'!$K$11=\"Yes\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$I$11&\" \"&\"hours\"&\" \"&'Empl Income'!$P$8&\" \"&\"along with\"&\" \"&'Empl Income'!$P$11&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$M$11,2)&\" \"&\"per hour\"&\" \"&'Empl Income'!$V$9&\" \"&IF($V$8=\"Months\",\"months out of the year\",\"weeks out of the year.\")&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"Salary\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"Yes\",'Empl Income'!$K$11=\"Yes\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$G$11&\" \"&'Empl Income'!$P$8&\" \"&'Empl Income'!$L$8&\" \"&\"and a\"&\" \"&\"$\"&ROUND('Empl Income'!$M$11,2)&\" \"&'Empl Income'!$R$11&\" \"&\"bonus for\"&\" \"&'Empl Income'!$V$9&\" \"&IF('Empl Income'!V8=\"Months\",\"months out of the year for a\",\"weeks out of the year for a\")&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"hourly\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"No\",'Empl Income'!$K$11=\"Yes\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$I$11&\" \"&\"hours\"&\" \"&'Empl Income'!$P$8&\" \"&\"along with\"&\" \"&'Empl Income'!$P$11&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$M$11,2)&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",IF('Empl Income'!$H$5=\"No\",'Empl Income'!$T$3&\" \"&\"is unemployed.\",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"Salary\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"No\",'Empl Income'!$K$11=\"No\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&'Empl Income'!$P$8&\" \"&'Empl Income'!$L$8&IF('Empl Income'!$P$8<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",\".\"),IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"Hourly\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"No\",'Empl Income'!$K$11=\"No\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$I$11&\" \"&\"hours\"&\" \"&'Empl Income'!$P$8&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$8=\"Varies\",'Empl Income'!$L$8=\"Year-to-date\",'Empl Income'!$S$9=\"No\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$14,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$14,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$14,2)&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$4&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$8=\"Varies\",'Empl Income'!$L$8=\"Recent Quarterly\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$13&\" \"&\"recent quarters from\"&\" \"&IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"totalling\"&\" \"&\"$\"&'Empl Income'!$AD$13&\" \"&\"which averages out to\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"per month.\",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"Salary\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"Yes\",'Empl Income'!$K$11=\"No\"),'Empl Income'!$T$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&'Empl Income'!$P$8&\" \"&'Empl Income'!$L$8&\" \"&\"for\"&\" \"&'Empl Income'!$V$9&\" \"&IF('Empl Income'!$V$8=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!I8=\"Regular\",'Empl Income'!$L$8=\"Hourly\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"Yes\",'Empl Income'!$K$11=\"No\"),'Empl Income'!$T$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$I$11&\" \"&\"hours\"&\" \"&'Empl Income'!$P$8&\" \"&\"for\"&\" \"&'Empl Income'!$V$9&\" \"&IF('Empl Income'!$V$8=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$8=\"Varies\",'Empl Income'!$L$8=\"Year-to-date\",'Empl Income'!$S$9=\"Yes\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$14,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$14,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$14,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$13,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$V$9&\" \"&IF('Empl Income'!$V$8=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&ROUND('Empl Income'!$AA$14,2)&\".\",IF(AND('Empl Income'!$I$8=\"Regular\",'Empl Income'!$L$8=\"Salary\",'Empl Income'!$H$5=\"Yes\",'Empl Income'!$S$9=\"No\",'Empl Income'!$K$11=\"Yes\"),IF(OR('Empl Income'!$L$5=\" \",'Empl Income'!$L$5=\"\"),\"Employer\",'Empl Income'!$L$5)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$G$11,2)&\" \"&'Empl Income'!$P$8&\" \"&'Empl Income'!$L$8&\" \"&\"along with a\"&\" \"&\"$\"&ROUND('Empl Income'!$M$11,2)&\" \"&'Empl Income'!$R$11&\" \"&\"bonus\"&\" \"&IF('Empl Income'!$P$8<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$4,2)&\" \"&\"monthly total.\",\" \")))))))))))))))","v":false}]
[null,"Deviation Cost Adjustment",null,null,{"$f":"IF('Empl Income'!$I$29=\" \",\" \",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"hourly\",'Empl Income'!$S$32=\"Yes\",'Empl Income'!$H$32=\"Yes\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$32&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$29&\" \"&\"along with\"&\" \"&'Empl Income'!$M$32&\" \"&\"hours overtime @\"&\" \"&\"$\"&'Empl Income'!$J$32&\" \"&\"per hour\"&\" \"&'Empl Income'!$U$32&\" \"&IF('Empl Income'!$U$31=\"Months\",\"months out of the year\",\"weeks out of the year\")&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Salary\",'Empl Income'!$S$32=\"Yes\",'Empl Income'!$H$32=\"Yes\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&'Empl Income'!$Q$29&\" \"&'Empl Income'!$M$29&\" \"&\"and a\"&\" \"&\"$\"&'Empl Income'!$J$32&\" \"&'Empl Income'!$P$32&\" \"&\"bonus for\"&\" \"&'Empl Income'!$U$32&\" \"&IF('Empl Income'!$U$31=\"Months\",\"months out of the year for a\",\"weeks out of the year for a\")&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"hourly\",'Empl Income'!$S$32=\"No\",'Empl Income'!$H$32=\"Yes\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!P27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$32&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$29&\" \"&\"along with\"&\" \"&'Empl Income'!$M$32&\" \"&\"hours overtime @\"&\" \"&\"$\"&'Empl Income'!$J$32&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Salary\",'Empl Income'!$S$32=\"No\",'Empl Income'!$H$32=\"No\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&'Empl Income'!$Q$29&\" \"&'Empl Income'!$M$29&IF('Empl Income'!$Q$29<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",\".\"),IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Hourly\",'Empl Income'!$S$32=\"No\",'Empl Income'!$H$32=\"No\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$32&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$29&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$29=\"Varies\",'Empl Income'!$M$29=\"Year-to-date\",'Empl Income'!$S$32=\"No\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$38,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$38,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&'Empl Income'!$T$38&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$29=\"Varies\",'Empl Income'!$M$29=\"Recent Quarterly\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$23&\" \"&\"recent quarters from\"&\" \"&IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"totalling\"&\" \"&\"$\"&'Empl Income'!$AD$23&\" \"&\"which averages out to\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"per month.\",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Salary\",'Empl Income'!$S$32=\"Yes\",'Empl Income'!$H$32=\"No\"),'Empl Income'!$T$3&\" \"&\"on average earns\"&\" \"&\"$\"&'Empl Income'!$T$4&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&'Empl Income'!$Q$29&\" \"&'Empl Income'!$M$29&\" \"&\"for\"&\" \"&'Empl Income'!$U$32&\" \"&IF('Empl Income'!$U$31=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Hourly\",'Empl Income'!$S$32=\"Yes\",'Empl Income'!$H$32=\"No\"),'Empl Income'!$T$3&\" \"&\"on average earns\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$32&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$29&\" \"&\"for\"&\" \"&'Empl Income'!$U$32&\" \"&IF('Empl Income'!$U$31=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$29=\"Varies\",'Empl Income'!$M$29=\"Year-to-date\",'Empl Income'!$S$32=\"Yes\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$38,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$38,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&'Empl Income'!$T$38&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$24,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$U$32&\" \"&IF('Empl Income'!$U$31=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&'Empl Income'!$AA$25&\".\",IF(AND('Empl Income'!$I$29=\"Regular\",'Empl Income'!$M$29=\"Salary\",'Empl Income'!$S$32=\"No\",'Empl Income'!$H$32=\"Yes\"),IF(OR('Empl Income'!$P$27=\" \",'Empl Income'!$P$27=\"\"),\"Employer\",'Empl Income'!$P$27)&\" \"&\"pays\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&'Empl Income'!$U$29&\" \"&'Empl Income'!$Q$29&\" \"&'Empl Income'!$M$29&\" \"&\"along with a\"&\" \"&\"$\"&'Empl Income'!$J$32&\" \"&'Empl Income'!$P$32&\" \"&\"bonus\"&\" \"&IF('Empl Income'!$Q$29<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$T$5&\" \"&\"monthly total.\",\" \")))))))))))))","v":false}]
[null,null,null,null,{"$f":"IF(OR('Empl Income'!$H$53=\" \",'Empl Income'!$H$53=0),\" \",IF('Empl Income'!$H$53<>'Empl Income'!$AP$53,\"The court imputes the below earnings based on\"&\" \"&'Empl Income'!$T$3&\"'s\"&\" \"&'Empl Income'!$H$53&\" \"&\"and calculates this income on\"&\" \"&'Empl Income'!$P$53&\". \",\"The parties agree to impute below earnings to\"&\" \"&'Empl Income'!$T$3&\" \"&\"based on\"&\" \"&'Empl Income'!$P$53&\".\"))","v":" "}]
[null,"Other Dev. Adjustment",null,null,{"$f":"IF(OR('Empl Income'!$H$53=\" \",'Empl Income'!$P$53=\" \"),\" \",IF(AND('Empl Income'!$I$55=\"hourly\",'Empl Income'!$N$58=\"Yes\",'Empl Income'!$F$58=\"Yes\"),\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$55&\" \"&\"hours\"&\" \"&'Empl Income'!$N$55&\" \"&\"along with\"&\" \"&'Empl Income'!$K$58&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$H$58,2)&\" \"&\"per hour\"&\" \"&'Empl Income'!$P$58&\" \"&\"months out of the year\"&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$55=\"hourly\",'Empl Income'!$N$58=\"No\",'Empl Income'!$F$58=\"Yes\"),\"Prior employer\"&\" \"&\"paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$55&\" \"&\"hours\"&\" \"&'Empl Income'!$N$55&\" \"&\"along with\"&\" \"&'Empl Income'!$K$58&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$H$58,2)&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$55=\"Salary\",'Empl Income'!$N$58=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&'Empl Income'!$N$55&\" \"&'Empl Income'!$I$55&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$55=\"Hourly\",'Empl Income'!$N$58=\"No\",'Empl Income'!$F$58=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$55&\" \"&\"hours\"&\" \"&'Empl Income'!$N$55&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$55=\"Year-to-date\",'Empl Income'!$N$58=\"No\"),\"Paystub from\"&\" \"&\" Previous employer\"&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$61,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$61,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$61,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$55=\"Prior annual earnings\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$56&\" \"&\"recent annual earnings from\"&\" \"&\"prior employment\"&\" \"&\"totalling\"&\" \"&\"$\"&ROUND('Empl Income'!$AD$56,2)&\" \"&\"which averages out to\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"per month.\",IF(AND('Empl Income'!$I$55=\"Salary\",'Empl Income'!$N$58=\"Yes\"),'Empl Income'!$T$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&'Empl Income'!$N$55&\" \"&'Empl Income'!$I$55&\" \"&\"for\"&\" \"&'Empl Income'!$P$58&\" \"&IF('Empl Income'!$P$57=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$55=\"Monthly\",'Empl Income'!$N$58=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"monthly.\",IF(AND('Empl Income'!$I$55=\"Monthly\",'Empl Income'!$N$58=\"Yes\"),'Empl Income'!$T$3&\" \"&\"on average earned\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" monthly \"&\"for\"&\" \"&'Empl Income'!$P$58&\" \"&IF('Empl Income'!$P$57=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$55=\"Hourly\",'Empl Income'!$N$58=\"Yes\",'Empl Income'!$F$58=\"No\"),'Empl Income'!$T$3&\" \"&\"on average earned\"&\" \"&\"$\"&ROUND('Empl Income'!$T$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$T$3&\" \"&\"$\"&ROUND('Empl Income'!$R$55,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$55&\" \"&\"hours\"&\" \"&'Empl Income'!$N$55&\" \"&\"for\"&\" \"&'Empl Income'!$P$58&\" \"&IF('Empl Income'!$P$57=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$55=\"Year-to-date\",'Empl Income'!$N$58=\"Yes\"),\"Paystub from\"&\" \"&\"Prior employer\"&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$61,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$61,\"m/d/yy\")&\" \"&\"-  total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$61,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$57,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$P$58&\" \"&IF('Empl Income'!$P$57=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&ROUND('Empl Income'!$AB$57,2)&\".\",\" \"))))))))))))","v":" "}]
[]
[null,"Child Support Report",null,null,{"$f":"'Other Income'!$F$5","v":" Other Income"},null,null,null,null,{"$f":"\"Total Other Income Amount:\"&\" \"&\"$\"&ROUND('Other Income'!$R$12,2)","v":"Total Other Income Amount: $0"}]
[null,null,null,null,{"$f":"IF('Other Income'!$R$12=0,\" \",'Family Info'!$AB$19&\"'s\"&\" \"&\"other monthly income includes\"&\" \"&IF('Other Income'!$R$4>0,\"SSDI - \"&\"$\"&'Other Income'!$R$4&\";\"&\" \",\"\")&IF('Other Income'!$R$5>0,\"spousal support - \"&\"$\"&'Other Income'!$R$5&\";\"&\" \",\"\")&IF('Other Income'!$R$6>0,\"workers comp. - \"&\"$\"&'Other Income'!$R$6&\";\"&\" \",\"\")&IF('Other Income'!$R$7>0,\"unemployment benefits - \"&\"$\"&'Other Income'!$R$7&\";\"&\" \",\"\")&IF('Other Income'!$R$8>0,\"veteran benefits - \"&\"$\"&ROUND('Other Income'!$R$8,2)&\";\"&\" \",\"\")&IF('Other Income'!$R$9>0,\"retirement benefits - \"&\"$\"&ROUND('Other Income'!$R$9,2)&\";\"&\" \",\"\")&IF('Other Income'!$R$10<1,\" \",IF(AND('Other Income'!$R$10>0,'Other Income'!$H$12<>\" \"),'Other Income'!$H$12&\" - \"&\"$\"&ROUND('Other Income'!$R$10,2)&\";\",\"other Income - $\"&ROUND('Other Income'!$R$10,2)&\";\")&IF('Other Income'!$R$11<1,\" \",IF(AND('Other Income'!$R$11>0,'Other Income'!$L$12<>\" \"),'Other Income'!$L$12&\" - \"&\"$\"&ROUND('Other Income'!$R$11,2)&\";\",\"other Income - $\"&ROUND('Other Income'!$R$11,2)&\";\"))))","v":" "}]
[]
[null,"Getting Started",null,null,{"$f":"'Income Adjustment'!$E$11&\" \"&\"Income Adjustments\"","v":" Income Adjustments"},null,null,null,null,{"$f":"\"Total Income Adjustments:\"&\" \"&\"$\"&'Income Adjustment'!$S$9","v":"Total Income Adjustments: $0"}]
[null,null,null,null,{"$f":"IF('Income Adjustment'!$S$9=0,\" \",'Family Info'!$AB$19&\"'s\"&\" \"&\"income adjustments include\"&\" \"&IF('Income Adjustment'!$S$4>0,\"reasonable business expenses - \"&\"$\"&'Income Adjustment'!$S$4&\";\"&\" \",\"\")&IF('Income Adjustment'!$S$5>0,\"1/2 self employment tax - \"&\"$\"&'Income Adjustment'!$S$5&\";\"&\" \",\"\")&IF('Income Adjustment'!$S$6>0,\"spousal support paid out - \"&\"$\"&'Income Adjustment'!$S$6&\";\"&\" \",\"\")&IF('Income Adjustment'!$S$7>0,\"other child support - \"&\"$\"&ROUND('Income Adjustment'!$S$7,2)&\";\"&\" \",\"\")&IF('Income Adjustment'!$S$8>0,\"other child(ren) residing in the home - \"&\"$\"&ROUND('Income Adjustment'!$S$8,2)&\";\"&\" \",\"\"))","v":" "}]
[null,"Family Information",null,null,{"$f":"I10","v":"'s Adjusted Income Amount: $0"}]
[]
[null,"Income  Information",null,null,{"$f":"'Empl Income'!$E$77&\":\"","v":"'s work income:"},null,null,null,null,{"$f":"IF('Empl Income'!$AP$56=FALSE,\"Total Work Income Amount:\"&\" \"&\"$\"&'Empl Income'!$V$6,\"Total Work Income Amount:\"&\" \"&\"$\"&'Empl Income'!$V$6&\" \"&\"including\")","v":"Total Work Income Amount: $0"},null,null,null,null,null,{"$f":"\"Imputation Amount:\"&\" \"&\"$\"&'Empl Income'!$V$7","v":"Imputation Amount: $0"}]
[null,null,null,null,{"$f":"IF('Empl Income'!M77=\"No\",'Family Info'!$AB$20&\" \"&\"is unemployed.\",IF('Empl Income'!$I$80=\" \",\" \",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"hourly\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"Yes\",'Empl Income'!$H$83=\"Yes\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$83&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$80&\" \"&\"along with\"&\" \"&'Empl Income'!$M$83&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$J$83,2)&\" \"&\"per hour\"&\" \"&'Empl Income'!$V$83&\" \"&IF('Empl Income'!$V$82=\"Months\",\"months out of the year\",\"weeks out of the year\")&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Salary\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"Yes\",'Empl Income'!$H$83=\"Yes\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&'Empl Income'!$Q$80&\" \"&'Empl Income'!$M$80&\" \"&\"and a\"&\" \"&\"$\"&ROUND('Empl Income'!$J$83,2)&\" \"&'Empl Income'!$P$83&\" \"&\"bonus for\"&\" \"&'Empl Income'!$V$83&\" \"&IF('Empl Income'!$V$82=\"Months\",\"months out of the year for a\",\"weeks out of the year for a\")&\" \"&\"$\"&'Empl Income'!$V$4&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"hourly\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"No\",'Empl Income'!$H$83=\"Yes\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$83&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$80&\" \"&\"along with\"&\" \"&'Empl Income'!$M$83&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$J$83,2)&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"monthly total.\",IF('Empl Income'!$M$77=\"No\",'Empl Income'!$V$3&\" \"&\"is unemployed because\"&\" \"&'Empl Income'!$Q$77&\".\",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Salary\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"No\",'Empl Income'!$H$83=\"No\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&'Empl Income'!$Q$80&\" \"&'Empl Income'!$M$80&IF('Empl Income'!$M$80<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$V$4&\" \"&\"monthly total.\",\".\"),IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Hourly\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"No\",'Empl Income'!$H$83=\"No\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$83&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$80&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$80=\"Varies\",'Empl Income'!$M$80=\"Year-to-date\",'Empl Income'!$S$83=\"No\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$87,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$87,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$87,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$80=\"Varies\",'Empl Income'!$M$80=\"Recent Quarterly\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$85&\" \"&\"recent quarters from\"&\" \"&IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"totalling\"&\" \"&\"$\"&ROUND('Empl Income'!$AD$85,2)&\" \"&\"which averages out to\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"per month.\",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Salary\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"Yes\",'Empl Income'!$H$83=\"No\"),'Empl Income'!$V$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&'Empl Income'!$Q$80&\" \"&'Empl Income'!$M$80&\" \"&\"for\"&\" \"&'Empl Income'!$V$83&\" \"&IF('Empl Income'!$V$82=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Hourly\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"Yes\",'Empl Income'!$H$83=\"No\"),'Empl Income'!$V$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&'Empl Income'!$U$80&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$83&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$80&\" \"&\"for\"&\" \"&'Empl Income'!$V$83&\" \"&IF('Empl Income'!$V$82=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$80=\"Varies\",'Empl Income'!$M$80=\"Year-to-date\",'Empl Income'!$S$83=\"Yes\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$87,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$87,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$87,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$85,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$V$83&\" \"&IF('Empl Income'!$V$82=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&ROUND('Empl Income'!$Z$86,2)&\".\",IF(AND('Empl Income'!$I$80=\"Regular\",'Empl Income'!$M$80=\"Salary\",'Empl Income'!$M$77=\"Yes\",'Empl Income'!$S$83=\"No\",'Empl Income'!$H$83=\"Yes\"),IF(OR('Empl Income'!$Q$77=\" \",'Empl Income'!$Q$77=\"\"),\"Employer\",'Empl Income'!$Q$77)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$80,2)&\" \"&'Empl Income'!$Q$80&\" \"&'Empl Income'!$M$80&\" \"&\"along with a\"&\" \"&\"$\"&ROUND('Empl Income'!$J$83,2)&\" \"&'Empl Income'!$P$83&\" \"&\"bonus\"&\" \"&IF('Empl Income'!$Q$80<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$4,2)&\" \"&\"monthly total.\",\" \")))))))))))))))","v":false}]
[null,"Health Care ",null,null,{"$f":"IF('Empl Income'!$I$98=\" \",\" \",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"hourly\",'Empl Income'!$S$101=\"Yes\",'Empl Income'!$H$101=\"Yes\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$101&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$98&\" \"&\"along with\"&\" \"&'Empl Income'!$M$83&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$J$101,2)&\" \"&\"per hour\"&\" \"&'Empl Income'!$V$101&\" \"&IF('Empl Income'!$V$100=\"Months\",\"months out of the year\",\"weeks out of the year\")&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Salary\",'Empl Income'!$S$101=\"Yes\",'Empl Income'!$H$101=\"Yes\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&'Empl Income'!$Q$98&\" \"&'Empl Income'!$M$98&\" \"&\"and a\"&\" \"&\"$\"&ROUND('Empl Income'!$J$101,2)&\" \"&'Empl Income'!$P$101&\" \"&\"bonus for\"&\" \"&'Empl Income'!$V$101&\" \"&IF('Empl Income'!$V$100=\"Months\",\"months out of the year for a\",\"weeks out of the year for a\")&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"hourly\",'Empl Income'!$S$101=\"No\",'Empl Income'!$H$101=\"Yes\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$101&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$98&\" \"&\"along with\"&\" \"&'Empl Income'!$M$83&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$J$101,2)&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Salary\",'Empl Income'!$S$101=\"No\",'Empl Income'!$H$101=\"No\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&'Empl Income'!$Q$98&\" \"&'Empl Income'!$M$98&IF('Empl Income'!$Q$98<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$V$5&\" \"&\"monthly total.\",\".\"),IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Hourly\",'Empl Income'!$S$101=\"No\",'Empl Income'!$H$101=\"No\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$101&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$98&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$98=\"Varies\",'Empl Income'!$M$98=\"Year-to-date\",'Empl Income'!$S$101=\"No\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$104,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$104,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$104,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$98=\"Varies\",'Empl Income'!$M$98=\"Recent Quarterly\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$103&\" \"&\"recent quarters from\"&\" \"&IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"totalling\"&\" \"&\"$\"&ROUND('Empl Income'!$AD$103,2)&\" \"&\"which averages out to\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"per month.\",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Salary\",'Empl Income'!$S$101=\"Yes\",'Empl Income'!$H$101=\"No\"),'Empl Income'!$V$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&'Empl Income'!$Q$98&\" \"&'Empl Income'!$M$98&\" \"&\"for\"&\" \"&'Empl Income'!$V$101&\" \"&IF('Empl Income'!$V$100=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Hourly\",'Empl Income'!$S$101=\"Yes\",'Empl Income'!$H$101=\"No\"),'Empl Income'!$V$3&\" \"&\"on average earns\"&\" \"&\"$\"&'Empl Income'!$V$5&\" \"&\"per month.\"&\" \"&IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$F$101&\" \"&\"hours\"&\" \"&'Empl Income'!$Q$98&\" \"&\"for\"&\" \"&'Empl Income'!$V$101&\" \"&IF('Empl Income'!$V$100=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$98=\"Varies\",'Empl Income'!$M$98=\"Year-to-date\",'Empl Income'!$S$101=\"Yes\"),\"Paystub from\"&\" \"&IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$104,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$104,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$104,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$103,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$V$101&\" \"&IF('Empl Income'!$V$100=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&ROUND('Empl Income'!$Z$104,2)&\".\",IF(AND('Empl Income'!$I$98=\"Regular\",'Empl Income'!$M$98=\"Salary\",'Empl Income'!$S$101=\"No\",'Empl Income'!$H$101=\"Yes\"),IF(OR('Empl Income'!$P$96=\" \",'Empl Income'!$P$96=\"\"),\"Employer\",'Empl Income'!$P$96)&\" \"&\"pays\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$U$98,2)&\" \"&'Empl Income'!$Q$98&\" \"&'Empl Income'!$M$98&\" \"&\"along with a\"&\" \"&\"$\"&ROUND('Empl Income'!$J$101,2)&\" \"&'Empl Income'!$P$101&\" \"&\"bonus\"&\" \"&IF('Empl Income'!$Q$98<>\"Monthly\",\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$5,2)&\" \"&\"monthly total.\",\" \")))))))))))))","v":false}]
[null,null,null,null,{"$f":"IF(OR('Empl Income'!$I$117=\" \",'Empl Income'!$I$117=0),\" \",IF('Empl Income'!$I$117<>'Empl Income'!$AP$53,\"The court imputes the below earnings based on\"&\" \"&'Empl Income'!$V$3&\"'s\"&\" \"&'Empl Income'!$I$117&\" \"&\"and calculates this income on\"&\" \"&'Empl Income'!$O$117&\". \",\"The parties agree to impute below earnings to\"&\" \"&'Empl Income'!$V$3&\" \"&\"based on\"&\" \"&'Empl Income'!$O$117&\".\"))","v":" "}]
[null,"Day Care Cost",null,null,{"$f":"IF(OR('Empl Income'!$I$117=\" \",'Empl Income'!$O$117=\" \"),\" \",IF(AND('Empl Income'!$I$121=\"hourly\",'Empl Income'!$S$124=\"Yes\",'Empl Income'!$F$124=\"Yes\"),\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$121&\" \"&\"hours\"&\" \"&'Empl Income'!$O$121&\" \"&\"along with\"&\" \"&'Empl Income'!$M$124&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$I$124,2)&\" \"&\"per hour\"&\" \"&'Empl Income'!$V$124&\" \"&IF('Empl Income'!$V$123=\"Months\",\"months out of the year\",\"weeks out of the year\")&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$121=\"hourly\",'Empl Income'!$S$124=\"No\",'Empl Income'!$F$124=\"Yes\"),\"Prior employer\"&\" \"&\"paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$121&\" \"&\"hours\"&\" \"&'Empl Income'!$O$121&\" \"&\"along with\"&\" \"&'Empl Income'!$M$124&\" \"&\"hours overtime @\"&\" \"&\"$\"&ROUND('Empl Income'!$I$124,2)&\" \"&\"per hour\"&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$V$7&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$121=\"Salary\",'Empl Income'!$S$124=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&'Empl Income'!$O$121&\" \"&'Empl Income'!$I$121&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$121=\"Hourly\",'Empl Income'!$S$124=\"No\",'Empl Income'!$F$124=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$121&\" \"&\"hours\"&\" \"&'Empl Income'!$O$121&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$121=\"Year-to-date\",'Empl Income'!$S$124=\"No\"),\"Paystub from\"&\" \"&\" Previous employer\"&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$127,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$127,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$127,2)&\" \"&\"for a\"&\" \"&\"$\"&'Empl Income'!$V$7&\" \"&\"monthly total.\",IF(AND('Empl Income'!$I$121=\"Prior annual earnings\"),\"Employment income based on\"&\" \"&'Empl Income'!$AE$121&\" \"&\"recent annual earnings from\"&\" \"&\"prior employment\"&\" \"&\"totalling\"&\" \"&\"$\"&ROUND('Empl Income'!$AD$121,2)&\" \"&\"which averages out to\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"per month.\",IF(AND('Empl Income'!$I$121=\"Salary\",'Empl Income'!$S$124=\"Yes\"),'Empl Income'!$V$3&\" \"&\"on average earns\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"a\"&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&'Empl Income'!$O$121&\" \"&'Empl Income'!$I$121&\" \"&\"for\"&\" \"&'Empl Income'!$V$124&\" \"&IF('Empl Income'!$V$123=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$121=\"Monthly\",'Empl Income'!$S$124=\"No\"),\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"monthly.\",IF(AND('Empl Income'!$I$121=\"Monthly\",'Empl Income'!$S$124=\"Yes\"),'Empl Income'!$V$3&\" \"&\"on average earned\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" monthly \"&\"for\"&\" \"&'Empl Income'!$V$124&\" \"&IF('Empl Income'!$V$123=\"Months\",\"months out of the year.\",\"weeks out of the year.\"),IF(AND('Empl Income'!$I$121=\"Hourly\",'Empl Income'!$S$124=\"Yes\",'Empl Income'!$F$124=\"No\"),'Empl Income'!$V$3&\" \"&\"on average earned\"&\" \"&\"$\"&ROUND('Empl Income'!$V$7,2)&\" \"&\"per month.\"&\" \"&\"Prior employer paid\"&\" \"&'Empl Income'!$V$3&\" \"&\"$\"&ROUND('Empl Income'!$R$121,2)&\" \"&\"per hour\"&\" \"&\"for\"&\" \"&'Empl Income'!$U$121&\" \"&\"hours\"&\" \"&'Empl Income'!$O$121&\" \"&\"for\"&\" \"&'Empl Income'!$V$124&\" \"&IF('Empl Income'!$V$123=\"Months\",\"months out of the year.\",\"months out of the year.\"),IF(AND('Empl Income'!$I$121=\"Year-to-date\",'Empl Income'!$S$124=\"Yes\"),\"Paystub from\"&\" \"&\"Prior employer\"&\" \"&\"beginning\"&\" \"&TEXT('Empl Income'!$H$127,\"m/d/yy\")&\" \"&\"ending\"&\" \"&TEXT('Empl Income'!$N$127,\"m/d/yy\")&\" \"&\"- total earnings of\"&\" \"&\"$\"&ROUND('Empl Income'!$T$127,2)&\" \"&\"for a\"&\" \"&\"$\"&ROUND('Empl Income'!$Z$122,2)&\" \"&\"average monthly total seasonally adjusted for\"&\" \"&'Empl Income'!$V$124&\" \"&IF('Empl Income'!$V$123=\"Months\",\"months to\",\"weeks to\")&\" \"&\"$\"&ROUND('Empl Income'!$AB$122,2)&\".\",\" \"))))))))))))","v":" "}]
[]
[null,"Results",null,null,{"$f":"'Other Income'!$F$79","v":" Other Income"},null,null,null,null,{"$f":"\"Total Other Income Amount:\"&\" \"&\"$\"&ROUND('Other Income'!$U$12,2)","v":"Total Other Income Amount: $0"}]
[null,null,null,null,{"$f":"IF('Other Income'!$U$12=0,\" \",'Family Info'!$AB$20&\"'s\"&\" \"&\"other monthly income includes\"&\" \"&IF('Other Income'!$U$4>0,\"SSDI - \"&\"$\"&'Other Income'!$U$4&\";\"&\" \",\"\")&IF('Other Income'!$U$5>0,\"spousal support - \"&\"$\"&'Other Income'!$U$5&\";\"&\" \",\"\")&IF('Other Income'!$U$6>0,\"workers comp. - \"&\"$\"&'Other Income'!$U$6&\";\"&\" \",\"\")&IF('Other Income'!$U$7>0,\"unemployment benefits - \"&\"$\"&'Other Income'!$U$7&\";\"&\" \",\"\")&IF('Other Income'!$U$8>0,\"veteran benefits - \"&\"$\"&'Other Income'!$U$8&\";\"&\" \",\"\")&IF('Other Income'!$U$9>0,\"retirement benefits - \"&\"$\"&'Other Income'!$U$9&\";\"&\" \",\"\")&IF('Other Income'!$U$10<1,\" \",IF(AND('Other Income'!$U$10>0,'Other Income'!$H$86<>\" \"),'Other Income'!$H$86&\" - \"&\"$\"&'Other Income'!$U$10&\";\",\"other Income - $\"&'Other Income'!$U$10&\";\")&IF('Other Income'!$U$11<1,\" \",IF(AND('Other Income'!$U$11>0,'Other Income'!$L$86<>\" \"),'Other Income'!$L$86&\" - \"&\"$\"&'Other Income'!$U$11&\";\",\"other Income -  $\"&'Other Income'!$U$11&\";\"))))","v":" "}]
[]
[null,"Save Work",null,null,{"$f":"'Income Adjustment'!$E$51&\" \"&\"Income Adjustments\"","v":" Income Adjustments"},null,null,null,null,{"$f":"\"Total Income Adjustments:\"&\" \"&\"$\"&ROUND('Income Adjustment'!$V$9,2)","v":"Total Income Adjustments: $0"}]
[null,null,null,null,{"$f":"IF('Income Adjustment'!$V$9=0,\" \",'Family Info'!$AB$20&\"'s\"&\" \"&\"income adjustments include\"&\" \"&IF('Income Adjustment'!$V$4>0,\"reasonable business expenses -\"&\"$\"&ROUND('Income Adjustment'!$V$4,2)&\";\"&\" \",\"\")&IF('Income Adjustment'!$V$5>0,\"1/2 self employment tax - \"&\"$\"&ROUND('Income Adjustment'!$V$5,2)&\";\"&\" \",\"\")&IF('Income Adjustment'!$V$6>0,\"spousal support paid out - \"&\"$\"&ROUND('Income Adjustment'!$V$6,2)&\";\"&\" \",\"\")&IF('Income Adjustment'!$V$7>0,\"other child support - \"&\"$\"&ROUND('Income Adjustment'!$V$7,2)&\";\"&\" \",\"\")&IF('Income Adjustment'!$V$8>0,\"other child(ren) residing in the home - \"&\"$\"&ROUND('Income Adjustment'!$V$8,2)&\";\"&\" \",\"\"))","v":" "}]
[null,"Calculator Reset",null,null,{"$f":"$Q$10","v":"'s Adjusted Income Amount: $0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Ins",null,null,"Dental Ins",null,null,"Vision",null,null,"Health Ins"]
[null,"Exit Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mnth Amt",{"$f":"IF('Health Ins'!$R$4<>\" \",'Health Ins'!$R$4,IF('Health Ins'!$T$4<>\" \",'Health Ins'!$T$4,IF('Health Ins'!$V$4<>\" \",'Health Ins'!$V$4,\" \")))","v":" "},null,"Mnth Amt",{"$f":"IF(Dental!$R$5<>\" \",Dental!$R$5,IF(Dental!$T$5<>\" \",Dental!$T$5,IF(Dental!$V$5<>\" \",Dental!$V$5,\" \")))","v":0},null,"Mnth Amt",{"$f":"IF(Vision!$R$6<>\" \",Vision!$R$6,IF(Vision!$T$6<>\" \",Vision!$T$6,IF(Vision!$V$6<>\" \",Vision!$V$6,\" \")))","v":0},null,"Mnth Amt",{"$f":"IF('Health Ins'!$R$4<>\" \",'Health Ins'!$R$4,IF('Health Ins'!$T$4<>\" \",'Health Ins'!$T$4,IF('Health Ins'!$V$4<>\" \",'Health Ins'!$V$4,\" \")))","v":" "}]
[null,null,null,null,{"$f":"IF('Family Info'!N9>1,\"Monthly Children's Healthcare Cost\",\"Monthly Child's Healthcare Cost\")","v":"Monthly Child's Healthcare Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ins Co",{"$f":"IF(OR('Health Ins'!$L$9=\" \",'Health Ins'!$L$9=\"\",'Health Ins'!$L$9=0),\"Insurer\",'Health Ins'!$L$9)","v":"Insurer"},null,"Ins Co",{"$f":"IF(OR(Dental!$L$9=\" \",Dental!$L$9=\"\",Dental!$L$9=0),\"Insurer\",Dental!$L$9)","v":"Insurer"},null,"Ins Co",{"$f":"IF(OR(Vision!$L$9=\" \",Vision!$L$9=\"\",Vision!$L$9=0),\"Insurer\",Vision!$L$9)","v":"Insurer"},null,"Ins Co",{"$f":"IF(OR('Health Ins'!$L$9=\" \",'Health Ins'!$L$9=\"\",'Health Ins'!$L$9=0),\"Insurer\",'Health Ins'!$L$9)","v":"Insurer"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner cost",{"$f":"IF(OR('Health Ins'!$R$15<>\"\",'Health Ins'!$R$15<>\" \"),'Health Ins'!$R$15,\" \")","v":0},null,"Owner cost",{"$f":"IF(OR(Dental!$R$15<>\"\",Dental!$R$15<>\" \"),Dental!$R$15,\" \")","v":0},null,"Owner cost",{"$f":"Dental!$U$15","v":0},null,"Owner cost",{"$f":"IF(OR('Health Ins'!$R$15<>\"\",'Health Ins'!$R$15<>\" \"),'Health Ins'!$R$15,\" \")","v":0}]
[null,null,null,null,"Health Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# ",{"$f":"IF('Health Ins'!$Q$17=1,\"person\",\"people\")","v":"people"},null,"# ",{"$f":"IF(Dental!$Q$17=1,\"person\",\"people\")","v":"people"},null,"# ",{"$f":"IF(Dental!$Q$17=1,\"person\",\"people\")","v":"people"},null,"# ",{"$f":"IF('Health Ins'!$Q$17=1,\"person\",\"people\")","v":"people"}]
[null,null,null,null,{"$f":"IFERROR(IF('Health Ins'!$AO$2=TRUE,'Health Ins'!$AO$3,IF('Health Ins'!$AD$5=FALSE,\"The child(ren) do not have health insurance.\",IF(OR('Health Ins'!$L$7=\"\",'Health Ins'!$L$7=\" \"),\" \",'Health Ins'!$L$7&\" \"&\"pays monthly $\"&\" \"&ROUND('Health Ins'!$L$25,2)&\" \"&\"for the child(ren)'s health insurance: $\"&ROUND('Health Ins'!$M$13,2)&\" \"&'Health Ins'!$N$11&\" \"&\"premium to\"&\" \"&$AD$39&\":\"))),\"\")","v":" "}]
[null,null,null,null,{"$f":"IFERROR(IF(OR('Health Ins'!$L$7=\"\",'Health Ins'!$L$7=\" \"),\" \",IF('Health Ins'!$AD$5=FALSE,\" \",IF('Health Ins'!$R$15<>0,'Health Ins'!$L$7&\"'s \"&\" \"&'Health Ins'!$N11&\" \"&\"cost alone is\"&\" \"&\"$\"&ROUND('Health Ins'!$R$15,2)&\" \"&\"with a $\"&ROUND('Health Ins'!$M$21,2)&\" \"&'Health Ins'!$N$11&\" \"&\"per person cost\"&\" \"&\"for \"&'Health Ins'!$Q$17&\" \"&\"other people on the plan: the \"&'Health Ins'!$N$11&\" cost for \"&'Health Ins'!$O$19&\" child(ren) \"&\"is $\"&ROUND('Health Ins'!$M$23,2),\"The per person\"&\" \"&'Health Ins'!$N$11&\" cost for \"&'Health Ins'!$Q$17&\" people is $\"&ROUND('Health Ins'!$M$21,2)&\": \"&\"The \"&'Health Ins'!$N$11&\" cost for \"&'Health Ins'!$O$19&\" child(ren)\"&\" is $\"& ROUND('Health Ins'!$M$23,2)&\".\"))),\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daycare 1",null,null,"Daycare 2",null,null,"Daycare 3",null,null,"Daycare 4",null,null,"Daycare 5",null,null,"Daycare 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daycare",null,null,{"$f":"'Day Care'!$L$10","v":0},null,null,{"$f":"'Day Care'!$L$23","v":0},null,null,{"$f":"'Day Care'!$L$37","v":0},null,null,{"$f":"'Day Care'!$L$51","v":0},null,null,{"$f":"'Day Care'!$L$65","v":0},null,null,{"$f":"'Day Care'!$L$79","v":0}]
[null,null,null,null,"Health Insurance Secondary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# providers",{"$f":"'Day Care'!$AS$10","v":0},null,"hourly rate","weeks",null,"hourly rate","weeks",null,"hourly rate","weeks",null,"hourly rate","weeks",null,"hourly rate","weeks",null,"hourly rate","weeks"]
[null,null,null,null,{"$f":"IFERROR(IF('Health Ins'!$L$30=0,\" \",IF('Health Ins'!$AM$4=\" \",\" \",'Health Ins'!$L$30&\" \"&\"pays monthly $\"&\" \"&ROUND('Health Ins'!$L$48,2)&\" \"&\"for the child(ren)'s health insurance: $\"&ROUND('Health Ins'!$M$36,2)&\" \"&'Health Ins'!$N$34&\" \"&\"premium to\"&\" \"&$AD$39&\":\")),\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"weekly rate","weeks",null,"weekly rate","weeks",null,"weekly rate","weeks",null,"weekly rate","weeks",null,"weekly rate","weeks",null,"weekly rate","weeks"]
[null,null,null,null,{"$f":"IFERROR(IF('Health Ins'!$AD$5=FALSE,\" \",IF('Health Ins'!$R$38<>0,'Health Ins'!$L$30&\"'s \"&\" \"&'Health Ins'!$N34&\" \"&\"cost alone is\"&\" \"&\"$\"&ROUND('Health Ins'!$R$38,2)&\" \"&\"with a $\"&ROUND('Health Ins'!$M$44,2)&\" \"&'Health Ins'!$N$34&\" \"&\"per person cost\"&\" \"&\"for \"&'Health Ins'!$Q$40&\" \"&\"other people on the plan: the \"&'Health Ins'!$N$34&\" cost for \"&'Health Ins'!$O$19&\" child(ren) \"&\"is $\"&ROUND('Health Ins'!$M$46,2),\"The per person\"&\" \"&'Health Ins'!$N$34&\" cost for \"&'Health Ins'!$Q$40&\" people is $\"&ROUND('Health Ins'!$M$44,2)&\": \"&\"The \"&'Health Ins'!$N$34&\" cost for \"&'Health Ins'!$O$19&\" child(ren)\"&'Health Ins'!$N$34&\" is $\"&ROUND('Health Ins'!$M$46,2)&\".\")),\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bi-weekly rate","months",null,"bi-weekly rate","months",null,"bi-weekly rate","months",null,"bi-weekly rate","months",null,"bi-weekly rate","months",null,"bi-weekly rate","months"]
[null,null,null,null,{"$f":"IF(OR('Health Ins'!$L$25=\" \",'Health Ins'!$L$48=\" \"),\" \",\"The child(ren)'s total monthly cost is $\"&ROUND('Health Ins'!$L$25+'Health Ins'!$L$48,2))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"semi-monthly rate","months",null,"semi-monthly rate","months",null,"semi-monthly rate","months",null,"semi-monthly rate","months",null,"semi-monthly rate","months",null,"semi-monthly rate","months"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"monthly rate","months",null,"monthly rate","months",null,"monthly rate","months",null,"monthly rate","months",null,"monthly rate","months",null,"monthly rate","months"]
[null,null,null,null,"Dental Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AF$44,$AF$45:$AG$49,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($AI$44,$AI$45:$AJ$49,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($AL$44,$AL$45:$AM$49,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(AO44,AO45:AP49,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($AR$44,$AR$45:$AS$49,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($AU$44,$AU$45:$AV$49,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"IFERROR(IF(Dental!$AD$5=FALSE,\"The child(ren) do not have dental insurance.\",IF(OR(Dental!$L$7=\"\",Dental!$L$7=\" \"),\" \",Dental!$L$7&\" \"&\"pays monthly $\"&\" \"&ROUND($AG$38,2)&\" \"&\"for the child(ren)'s dental insurance: $\"&Dental!$M$13&\" \"&Dental!$N$11&\" \"&\"premium to\"&\" \"&$AG$39&\":\")),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR(IF(Dental!$AD$5=FALSE,\" \",IF(OR(Dental!$L$7=\"\",Dental!$L$7=\" \"),\" \",IF(Dental!$R$15<>0,Dental!$L$7&\"'s \"&\" \"&Dental!$N$11&\" \"&\"cost alone is\"&\" \"&\"$\"&ROUND(Dental!$R$15,2)&\" \"&\"with a $\"&ROUND(Dental!$M$21,2)&\" \"&Dental!$N$11&\" \"&\"per person cost\"&\" \"&\"for \"&Dental!$Q$17&\" \"&\"other people on the plan: the \"&Dental!$N$11&\" cost for \"&Dental!$O$19&\" child(ren) \"&\"is $\"&ROUND(Dental!$M$23,2),\"The per person\"&\" \"&Dental!$N$11&\" cost for \"&Dental!$Q$17&\" people is $\"&ROUND(Dental!$M$21,2)&\": \"&\"The \"&Dental!$N$11&\" cost for \"&Dental!$O$19&\" child(ren)\"&Dental!$N$11&\" is $\"&ROUND(Dental!$M$23,2)&\".\"))),\" \")","v":" "}]
[]
[null,null,null,null,"Vision Insurance"]
[null,null,null,null,{"$f":"IFERROR(IF(Vision!$AD$5=FALSE,\"The child(ren) do not have vision insurance\",IF(OR(Vision!$L$7=\"\",Vision!$L$7=\" \"),\" \",Vision!$L$7&\" \"&\"pays monthly $\"&\" \"&ROUND($AJ$38,2)&\" \"&\"for the child(ren)'s vision insurance: $\"&Vision!$M$13&\" \"&Vision!$N$11&\" \"&\"premium to\"&\" \"&$AJ$39&\":\")),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR(IF(Vision!$AD$5=FALSE,\" \",IF(OR(Vision!$L$7=\"\",Vision!$L$7=\" \"),\" \",IF(Vision!$R$15<>0,Vision!$L$7&\"'s \"&\" \"&Vision!$N$11&\" \"&\"cost alone is\"&\" \"&\"$\"&ROUND(Vision!$R$15,2)&\" \"&\"with a $\"&ROUND(Vision!$M$21,2)&\" \"&Vision!$N$11&\" \"&\"per person cost\"&\" \"&\"for \"&Vision!$Q$17&\" \"&\"other people on the plan: the \"&Vision!$N$11&\" cost for \"&Vision!$O$19&\" child(ren) \"&\"is $\"&ROUND(Vision!$M$23,2),\"The per person\"&\" \"&Vision!$N$11&\" cost for \"&Vision!$Q$17&\" people is $\"&ROUND(Vision!$M$21,2)&\": \"&\"The \"&Vision!$N$11&\" cost for \"&Vision!$O$19&\" child(ren)\"&Vision!$N$11&\" is $\"&ROUND(Vision!$M$23,2)&\".\"))),\" \")","v":" "}]
[]
[null,null,null,null,{"$f":"IF(Vision!$R$7>Vision!$R$8,Vision!$R$3&\"'s $\"&ROUND(Vision!$R$7,2)&\" \"&\"monthly healthcare cost for the child(ren) exceeds the $\"&ROUND(Vision!$R$8,2)& \" amount for reasonable healthcarecosts by $\"&ROUND(Vision!$R$7-Vision!$R$8,2)&\" \"&\"per month.\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"monthly healthcare cost for the child(ren) exceeds the $\"&ROUND(Vision!$T$8,2)&\" amount for reasonable healthcare costs by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "}]
[]
[]
[null,null,null,null,"Monthly Daycare Cost"]
[null,null,null,null,{"$f":"IFERROR(IF(OR('Day Care'!$L$6=\"\",'Day Care'!$L$6=\" \"),\"No cost for daycare.\",'Day Care'!$L$6&\" \"&\"pays $\"&ROUND('Day Care'!$AF$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$8&\" \"&\"based on a\"&\" \"&'Day Care'!$L$10&\" \"&\"of\"&\" $\"&'Day Care'!$K$12&\" \"&IF('Day Care'!$L$10=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$12&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$14=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$16&\" \"&$AF$50&\" \"&\"out of the year.\",\".\")),\" \")","v":"No cost for daycare."}]
[null,null,null,null,{"$f":"IFERROR('Day Care'!$L$19&\" \"&\"pays $\"&ROUND('Day Care'!$AH$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$21&\" \"&\"based on a\"&\" \"&'Day Care'!$L$23&\" \"&\"of\"&\" $\"&'Day Care'!$K$25&\" \"&IF('Day Care'!$L$23=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$25&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$27=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$29&\" \"&$AI$50&\" \"&\"out of the year.\",\".\"),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR('Day Care'!$L$33&\" \"&\"pays $\"&ROUND('Day Care'!$AJ$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$35&\" \"&\"based on a\"&\" \"&'Day Care'!$L$37&\" \"&\"of\"&\" $\"&'Day Care'!$K$39&\" \"&IF('Day Care'!$L$37=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$39&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$41=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$43&\" \"&$AL$50&\" \"&\"out of the year.\",\".\"),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR('Day Care'!$L$47&\" \"&\"pays $\"&ROUND('Day Care'!$AL$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$49&\" \"&\"based on a\"&\" \"&'Day Care'!$L$51&\" \"&\"of\"&\" $\"&'Day Care'!$K$53&\" \"&IF('Day Care'!$L$51=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$53&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$55=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$57&\" \"&$AO$50&\" \"&\"out of the year.\",\".\"),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR('Day Care'!$L$61&\" \"&\"pays $\"&ROUND('Day Care'!$AN$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$63&\" \"&\"based on a\"&\" \"&'Day Care'!$L$65&\" \"&\"of\"&\" $\"&'Day Care'!$K$67&\" \"&IF('Day Care'!$L$65=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$67&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$69=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$71&\" \"&$AR$50&\" \"&\"out of the year.\",\".\"),\" \")","v":" "}]
[null,null,null,null,{"$f":"IFERROR('Day Care'!$L$75&\" \"&\"pays $\"&ROUND('Day Care'!$AP$11,2)&\" \"&\"monthly to \"&'Day Care'!$J$77&\" \"&\"based on a\"&\" \"&'Day Care'!$L$79&\" \"&\"of\"&\" $\"&'Day Care'!$K$81&\" \"&IF('Day Care'!$L$79=\"hourly rate\",\"for\"&\" \"&'Day Care'!$S$81&\" \"&\"hours per week\",\" \")&IF('Day Care'!$I$83=\"Yes\",\" \"&\"for\"&\" \"&'Day Care'!$L$85&\" \"&$AU$50&\" \"&\"out of the year.\",\".\"),\" \")","v":" "}]
[]
[]
[]
[null,null,null,null,"Deviation Adjustments"]
[]
[null,null,null,null,"Deviation Cost Adjustments"]
[null,null,null,null,{"$f":"IFERROR(Info!$AI$11,\"\")","v":""}]
[]
[null,null,null,null,"Other Deviation Adjustments"]
[null,null,null,null,{"$f":"IFERROR(IF(Info!$E$6=1,\" \",Info!$AQ$12),\" \")","v":""}]

{"sheet":"Report","index":12,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":true,"merged":[[47,0,47,10],[47,11,47,20],[48,0,48,10],[48,11,48,20],[49,0,49,10],[49,11,49,20],[44,0,44,10],[44,11,44,20],[45,0,45,10],[45,11,45,20],[46,0,46,10],[46,11,46,20],[9,3,9,10],[10,3,10,10],[15,0,15,10],[12,0,12,10],[36,0,36,10],[34,0,34,10],[35,0,35,10],[40,0,40,10],[40,11,40,20],[41,0,41,10],[41,11,41,20],[21,0,21,10],[23,2,23,10],[27,0,27,10],[24,0,24,10],[25,0,25,10],[26,0,26,10],[22,0,22,10],[36,11,36,20],[37,0,37,10],[37,11,37,20],[38,0,38,10],[38,11,38,20],[35,11,35,20],[39,0,39,10],[39,11,39,20],[29,0,29,10],[30,0,30,10],[31,0,31,10],[32,0,32,10],[33,0,33,10],[0,0,0,6],[3,1,3,4],[54,0,54,15],[50,0,50,10],[50,11,50,20],[51,0,51,10],[51,11,51,20],[52,0,52,10],[52,11,52,20],[53,0,53,10],[53,11,53,20],[42,0,42,10],[42,11,42,20],[43,0,43,10],[43,11,43,12],[28,0,28,10],[3,7,3,10],[23,0,23,1],[14,0,14,1],[13,0,13,10],[1,1,1,2],[1,5,1,6],[2,3,2,4],[7,3,7,10],[16,0,16,10],[19,0,19,10],[14,2,14,10],[17,0,17,10],[18,0,18,10],[7,0,7,2],[5,0,5,10],[8,3,8,10]]}
["   Child Support Guideline Report"]
["Date:",{"$f":"TODAY()","v":"2025-04-07"},null,null,"DCSE#",{"$f":"Info!H5","v":0}]
[null,null,null,"Docket No.",null,{"$f":"Info!H4","v":0}]
["Party A",{"$f":"Info!B1","v":""},null,null,null,null,"Party B",{"$f":"Info!$B$2","v":""}]
[]
[{"$f":"\"Custody: \"&Results!E7","v":"Custody: This is a Sole custody matter involving 0 Child. 0 is the custodian."}]
[]
["Child Support Owed:",null,null,"Father's monthly support obl. is: $1640.46"]
[null,null,null,"Mother's Imputed Monthly Support Obl: $104"]
[null,null,null,"Mother's monthly support obl. is: 1417.91"]
[null,null,null,"Jill 's Imputed Monthly Support Obl: $399.09"]
[]
[{"$f":"Info!B14&\"'s \"&\"Income Information: \"&\"Total Adjusted Income - $\"&IF('Empl Income'!$T$6+'Other Income'!$R$12-'Income Adjustment'!$S$9<=0,0,'Empl Income'!$T$6+'Other Income'!$R$12-'Income Adjustment'!$S$9)&IF(OR(Results!$E$15=\" \",Results!$E$15=\"\"),\"\",\"; Imputed Adj. Income -$\"&'Empl Income'!$T$7+'Other Income'!$R$12-'Income Adjustment'!$S$9)","v":"'s Income Information: Total Adjusted Income - $0"}]
[{"$f":"IF(Results!E13=FALSE,\"Primary Employer: None\",\"Primary Employer: \"&Results!E13)","v":"Primary Employer: None"}]
["Secondary Empl:",null,{"$f":"IF(Results!E14=FALSE,\"None\",Results!E14)","v":"None"}]
[{"$f":"IF(Results!E16=\" \",\"Imputed Income: None\",Results!$E$15)","v":"Imputed Income: None"}]
[{"$f":"Results!$E$16","v":" "}]
[{"$f":"Results!$E$19&IF('Other Income'!$AI$13>1,Results!$J$18,\"\")","v":" "}]
[{"$f":"Results!$E$22","v":" "}]
[{"$f":"IF('Income Adjustment'!$AT$4>1,Results!$J$21,\"\")","v":""}]
[]
[{"$f":"Info!$D$14&\"'s \"&\"Income Information: \"&\"Total Adjusted Income - $\"&IF('Empl Income'!$V$6+'Other Income'!$U$12-'Income Adjustment'!$V$9<=0,0,'Empl Income'!$V$6+'Other Income'!$U$12-'Income Adjustment'!$V$9)&IF(OR(Results!$E$28=\" \",Results!$E$28=\"\"),\"\",\"; Imputed Adj. Income -$\"&'Empl Income'!$V$7+'Other Income'!$U$12-'Income Adjustment'!$V$9)","v":"'s Income Information: Total Adjusted Income - $0"}]
[{"$f":"IF(Results!$E$26=FALSE,\"Primary Employer: None\",\"Primary Employer: \"&Results!$E$26)","v":"Primary Employer: None"}]
["Secondary Empl:",null,{"$f":"IF(Results!$E$27=FALSE,\"None\",Results!$E$27)","v":"None"}]
[{"$f":"IF(Results!E29=\" \",\"Imputed Income: None\",Results!$E$28)","v":"Imputed Income: None"}]
[{"$f":"Results!$E$29","v":" "}]
[{"$f":"Results!$E$32&IF('Other Income'!$AL$13>1,Results!$J$31,\"\")","v":" "}]
[{"$f":"Results!$E$35","v":" "}]
[{"$f":"IF('Income Adjustment'!$AT$5>1,Results!$J$34,\"\")","v":""}]
[]
[{"$f":"\"Healthcare Cost $\"&ROUND(IF(OR('Health Ins'!$R$7=\"\",'Health Ins'!$T$7=\" \"),\"None\",\"\")&IF(AND('Health Ins'!$R$7>0,'Health Ins'!$T$7>0),'Health Ins'!R7+'Health Ins'!T7,IF('Health Ins'!$R$7>0,'Health Ins'!$R$7,'Health Ins'!$T$7)),2)","v":"Healthcare Cost $0"}]
[{"$f":"\"Health Ins: \"&Results!$E$42","v":"Health Ins:  "}]
[{"$f":"Results!$E$43","v":" "}]
[{"$f":"\"2nd Health Ins.: \"&Results!$E$46","v":"2nd Health Ins.:  "}]
[{"$f":"Results!$E$47","v":" "}]
[{"$f":"Results!$E$48","v":" "}]
[{"$f":"\"Dental Ins.: \"&Results!$E$51","v":"Dental Ins.:  "}]
[{"$f":"Results!$E$52","v":" "}]
[{"$f":"\"Vision Ins.: \"&Results!$E$55","v":"Vision Ins.:  "}]
[{"$f":"Results!$E$56","v":" "}]
[]
[{"$f":"Results!$E$58","v":" "}]
[{"$f":"Results!$E$42","v":" "}]
[{"$f":"\"Daycare Cost $\"&IF(AND(ISNUMBER('Day Care'!$R$10)=FALSE,ISNUMBER('Day Care'!$T$10)=FALSE),\"None\",'Day Care'!$R$10+'Day Care'!$T$10)","v":"Daycare Cost $0"}]
[{"$f":"Results!$E$63","v":"No cost for daycare."}]
[{"$f":"Results!$E$64","v":" "}]
[{"$f":"Results!$E$65","v":" "}]
[{"$f":"Results!$E$66","v":" "}]
[{"$f":"Results!$E$67","v":" "}]
[{"$f":"Results!$E$68","v":" "}]

{"sheet":"Behind Curtain","index":13,"n_rows":696,"n_cols":19,"rows_kept":696,"cut":false,"hidden":true,"merged":[]}
["Gross INCOME",1,2,3,4,5,6]
[0,68,104,126,141,155,169,null,{"$f":"IF(Info!$E$6=3,\"Parent A\",\"Schedule Amt Calc.\")","v":"Schedule Amt Calc."},null,null,null,null,null,null,{"$f":"IF(Info!$E$6=3,\"Parent B\",\"Split Custody Only\")","v":"Split Custody Only"}]
[350,68,104,126,141,155,169,null,"Combined Gross Income",{"$f":"IF(Info!$R$7=\"Card\",Info!$T$10,IF('Income Adjustment'!$AG$11=35000,35000-0.0001,'Income Adjustment'!$AG$11))","v":0},"Interpolation Calculation",null,null,null,null,"Combined Gross Income",{"$f":"IF(Info!$R$7=\"Card\",Info!$T$10,IF('Income Adjustment'!$AG$11=35000,35000-0.0001,'Income Adjustment'!$AG$11))","v":0},"Interpolation Calculation"]
[400,78,119,144,161,177,192,null,"Number of Children",{"$f":"Info!$B$8","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$3,$A$2:$A$696,1,TRUE)","v":0},null,null,null,"Number of Children",{"$f":"IF(Info!$E$6=3,Info!$B$9,\" \")","v":" "},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($Q$3,$A$2:$A$696,1,TRUE)","v":0}]
[450,88,133,162,181,199,216,null,"Gross Income Row",{"$f":"MATCH($J$3,$A$2:$A$696,1)","v":1},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$5+1,$A$2:$A$696,$J$5+1,1)","v":350},null,null,null,"Gross Income Row",{"$f":"MATCH($Q$3,$A$2:$A$696,1)","v":1},"High Sched G Inc. Amt",{"$f":"HLOOKUP($Q$5+1,$A$2:$A$696,$Q$5+1,1)","v":350}]
[500,97,148,179,200,220,239,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$5,$J$4)","v":{"$error":"#VALUE!"}},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$5+1,$J$4)","v":{"$error":"#VALUE!"}},null,null,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$Q$5,$Q$4)","v":{"$error":"#VALUE!"}},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$Q$5+1,$Q$4)","v":{"$error":"#VALUE!"}}]
[550,107,162,197,220,242,263,null,"Over $35,000 Amount",{"$f":"IFERROR(ROUND(IF(AND($J$3>=0,$J$3<35000),$L$7,IF($J$4=1,(1989+(($J$3-35000)*2.6%)),IF($J$4=2,(2927+($J$3-35000)*3.4%),IF($J$4=3,(3408+($J$3-35000)*3.8%),IF($J$4=4,(3807+($J$3-35000)*4.2%),IF($J$4=5,(4188+($J$3-35000)*4.6%),IF($J$4=6,(4552+($J$3-35000)*5%)))))))),2),0)","v":0},"Interpolated Guideline Amt",{"$f":"$J$6+($J$3-$L$4)*(($L$6-$J$6)/($L$5-$L$4))","v":{"$error":"#VALUE!"}},null,null,null,"Over $35,000 Amount",{"$f":"IFERROR(ROUND(IF(AND($Q$3>=0,$Q$3<35000),$S$7,IF($Q$4=1,(1989+(($Q$3-35000)*2.6%)),IF($Q$4=2,(2927+($Q$3-35000)*3.4%),IF($Q$4=3,(3408+($Q$3-35000)*3.8%),IF($Q$4=4,(3807+($Q$3-35000)*4.2%),IF($Q$4=5,(4188+($Q$3-35000)*4.6%),IF($Q$4=6,(4552+($Q$3-35000)*5%)))))))),2),0)","v":0},"Interpolated Guideline Amt",{"$f":"$Q$6+($Q$3-$S$4)*(($S$6-$Q$6)/($S$5-$S$4))","v":{"$error":"#VALUE!"}}]
[600,116,177,215,240,264,287]
[650,126,191,232,259,285,310,null,null,null,null,null,null,null,null,null,null,"Answer Box"]
[700,135,206,250,279,307,333,null,null,null,null,null,null,null,null,null,null,"Schedule Amount",{"$f":"IFERROR(ROUND(IF($J$3<350,$J$6,IF($J$3<35000,$L$7,$J$7)),2),0)","v":0}]
[750,145,220,267,298,328,357,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"Additional Children\"","v":" Additional Children"},null,"Interpolation Calculation",null,null,null,null,null,null,"Split",{"$f":"IFERROR(ROUND(IF($Q$3<350,$Q$6,IF($Q$3<35000,$S$7,$Q$7)),2),0)","v":0}]
[800,154,234,284,317,349,379,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"gross income\"","v":" gross income"},{"$f":"IF(Info!$R$7=\"Card\",Info!$T$8,'Income Adjustment'!$AG$7)","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$12,$A$2:$A$696,1,TRUE)","v":0},null,null,null,null,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"Additional Children\"","v":" Additional Children"},{"$f":"IFERROR(ROUND(IF($J$12<350,$J$15,IF($J$12<35000,$L$15,$Q$15)),2),0)","v":0}]
[850,163,248,300,336,369,401,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"other children\"","v":" other children"},{"$f":"Info!$B$21","v":0},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$14+1,$A$2:$A$696,$J$14+1,1)","v":350},null,null,null,null,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"Additional Children\"","v":" Additional Children"},{"$f":"IFERROR(ROUND(IF($J$17<350,$J$20,IF($J$17<35000,$L$20,$Q$20)),2),0)","v":0}]
[900,171,260,316,353,388,422,null,"Gross Income Row",{"$f":"MATCH($J$12,$A$2:$A$696,1)","v":1},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$14+1,$J$13)","v":{"$error":"#VALUE!"}}]
[950,179,273,331,369,406,442,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$14,$J$13)","v":{"$error":"#VALUE!"}},"Interpolated Guideline Amt",{"$f":"$J$15+($J$12-$L$12)*(($L$14-$J$15)/($L$13-$L$12))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"\"$35,000 or over\"&\" \"&'Income Adjustment'!$AB$2","v":"$35,000 or over "},{"$f":"IFERROR(ROUND(IF(AND($J$12>=0,$J$12<35000),$L$15,IF($J$13=1,(1989+(($J$12-35000)*2.6%)),IF($J$13=2,(2927+($J$12-35000)*3.4%),IF($J$13=3,(3408+($J$12-35000)*3.8%),IF($J$13=4,(3807+($J$12-35000)*4.2%),IF($J$13=5,(4188+($J$12-35000)*4.6%),IF($J$13=6,(4552+($J$12-35000)*5%)))))))),2),0)","v":0}]
[1000,187,285,346,386,425,462,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"Additional Children\"","v":" Additional Children"},null,"Interpolation Calculation"]
[1050,196,298,361,403,443,482,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"gross income\"","v":" gross income"},{"$f":"IF(Info!$R$7=\"Card\",Info!$U$8,'Income Adjustment'!$AI$7)","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$17,$A$2:$A$696,1,TRUE)","v":0}]
[1100,204,310,375,419,461,501,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"other children\"","v":" other children"},{"$f":"Info!$D$21","v":0},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$19+1,$A$2:$A$696,$J$19+1,1)","v":350}]
[1150,212,323,390,436,480,521,null,"Gross Income Row",{"$f":"MATCH($J$17,$A$2:$A$696,1)","v":1},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$19+1,$J$18)","v":{"$error":"#VALUE!"}}]
[1200,220,335,405,453,498,541,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$19,$J$18)","v":{"$error":"#VALUE!"}},"Interpolated Guideline Amt",{"$f":"$J$20+($J$17-$L$17)*(($L$19-$J$20)/($L$18-$L$17))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"\"$35,000 or over\"&\" \"&'Income Adjustment'!$AB$3","v":"$35,000 or over "},{"$f":"IFERROR(ROUND(IF(AND($J$17>=0,$J$17<35000),$L$20,IF($J$18=1,(1989+(($J$17-35000)*2.6%)),IF($J$18=2,(2927+($J$17-35000)*3.4%),IF($J$18=3,(3408+($J$17-35000)*3.8%),IF($J$18=4,(3807+($J$17-35000)*4.2%),IF($J$18=5,(4188+($J$17-35000)*4.6%),IF($J$18=6,(4552+($J$17-35000)*5%)))))))),2),0)","v":0}]
[1250,228,347,420,469,516,561]
[1300,237,360,435,486,535,581]
[1350,245,372,450,503,553,601,null,null,null,null,null,"Imputation Calculation"]
[1400,253,385,465,519,571,621,null,{"$f":"IF(Info!$E$6=3,\"Parent A\",\"Schedule Amt Calc.\")","v":"Schedule Amt Calc."},null,null,null,null,null,null,{"$f":"IF(Info!$E$6=3,\"Parent B\",\"Split Custody Only\")","v":"Split Custody Only"}]
[1450,261,397,480,536,589,641,null,"Combined Gross Income",{"$f":"IF('Income Adjustment'!$AO$11=35000,35000-0.0001,'Income Adjustment'!$AO$11)","v":0},"Interpolation Calculation",null,null,null,null,"Combined Gross Income",{"$f":"IF(Info!$E$6=3,IF('Income Adjustment'!$AO$11=35000,35000-0.0001,'Income Adjustment'!$AO$11),\" \")","v":" "},"Interpolation Calculation"]
[1500,269,410,495,552,608,661,null,"Number of Children",{"$f":"Info!$B$8","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$25,$A$2:$A$696,1,TRUE)","v":0},null,null,null,"Number of Children",{"$f":"IF(Info!$E$6=3,Info!$B$9,\" \")","v":" "},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($Q$25,$A$2:$A$696,1,TRUE)","v":{"$error":"#N/A"}}]
[1550,278,422,509,569,626,680,null,"Gross Income Row",{"$f":"MATCH($J$25,$A$2:$A$696,1)","v":1},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$27+1,$A$2:$A$696,$J$27+1,1)","v":350},null,null,null,"Gross Income Row",{"$f":"MATCH($Q$25,$A$2:$A$696,1)","v":{"$error":"#N/A"}},"High Sched G Inc. Amt",{"$f":"HLOOKUP($Q$27+1,$A$2:$A$696,$Q$27+1,1)","v":{"$error":"#N/A"}}]
[1600,286,434,524,585,644,700,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$27,$J$26)","v":{"$error":"#VALUE!"}},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$27+1,$J$26)","v":{"$error":"#VALUE!"}},null,null,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$Q$27,$Q$26)","v":{"$error":"#N/A"}},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$Q$27+1,$Q$26)","v":{"$error":"#N/A"}}]
[1650,293,446,538,601,661,718,null,"Over $35,000 Amount",{"$f":"IFERROR(ROUND(IF(AND($J$25>=0,$J$25<35000),$L$29,IF($J$26=1,(1989+(($J$25-35000)*2.6%)),IF($J$26=2,(2927+($J$25-35000)*3.4%),IF($J$26=3,(3408+($J$25-35000)*3.8%),IF($J$26=4,(3807+($J$25-35000)*4.2%),IF($J$26=5,(4188+($J$25-35000)*4.6%),IF($J$26=6,(4552+($J$25-35000)*5%)))))))),2),0)","v":0},"Interpolated Guideline Amt",{"$f":"$J$28+($J$25-$L$26)*(($L$28-$J$28)/($L$27-$L$26))","v":{"$error":"#VALUE!"}},null,null,null,"Over $35,000 Amount",{"$f":"IFERROR(ROUND(IF(AND($Q$25>=0,$Q$25<35000),$S$29,IF($Q$26=1,(1989+(($Q$25-35000)*2.6%)),IF($Q$26=2,(2927+($Q$25-35000)*3.4%),IF($Q$26=3,(3408+($Q$25-35000)*3.8%),IF($Q$26=4,(3807+($Q$25-35000)*4.2%),IF($Q$26=5,(4188+($Q$25-35000)*4.6%),IF($Q$26=6,(4552+($Q$25-35000)*5%)))))))),2),0)","v":0},"Interpolated Guideline Amt",{"$f":"$Q$28+($Q$25-$S$26)*(($S$28-$Q$28)/($S$27-$S$26))","v":{"$error":"#N/A"}}]
[1700,301,457,552,616,678,737]
[1750,309,469,566,632,695,756,null,null,null,null,null,null,null,null,null,null,"Answer Box"]
[1800,316,481,579,647,712,774,null,null,null,null,null,null,null,null,null,null,"Schedule Amount",{"$f":"IFERROR(ROUND(IF($J$25<350,$J$28,IF($J$25<35000,$L$29,$J$29)),2),0)","v":0}]
[1850,324,492,593,663,729,792,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"Additional Children\"","v":" Additional Children"},null,"Interpolation Calculation",null,null,null,null,null,null,"Split",{"$f":"IFERROR(ROUND(IF($Q$25<350,$Q$28,IF($Q$25<35000,$S$29,$Q$29)),2),0)","v":0}]
[1900,331,504,607,678,746,811,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"gross income\"","v":" gross income"},{"$f":"'Income Adjustment'!$AO$7","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$34,$A$2:$A$696,1,TRUE)","v":0},null,null,null,null,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"Additional Children\"","v":" Additional Children"},{"$f":"IFERROR(ROUND(IF($J$34<350,$J$37,IF($J$34<35000,$L$37,$Q$37)),2),0)","v":0}]
[1950,339,515,621,693,763,829,null,{"$f":"'Income Adjustment'!$AB$2&\" \"&\"other children\"","v":" other children"},{"$f":"Info!B$21","v":0},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$36+1,$A$2:$A$696,$J$36+1,1)","v":350},null,null,null,null,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"Additional Children\"","v":" Additional Children"},{"$f":"IFERROR(ROUND(IF($J$39<350,$J$42,IF($J$39<35000,$L$42,$Q$42)),2),0)","v":0}]
[2000,347,527,635,709,780,848,null,"Gross Income Row",{"$f":"MATCH($J$34,$A$2:$A$696,1)","v":1},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$36+1,$J$35)","v":{"$error":"#VALUE!"}}]
[2050,354,538,648,724,797,866,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$36,$J$35)","v":{"$error":"#VALUE!"}},"Interpolated Guideline Amt",{"$f":"$J$37+($J$34-$L$34)*(($L$36-$J$37)/($L$35-$L$34))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"\"Over $35,000 Amount\"&\" \"&'Income Adjustment'!$AB$2","v":"Over $35,000 Amount "},{"$f":"IFERROR(ROUND(IF(AND($J$34>=0,$J$34<35000),$L$37,IF($J$35=1,(1989+(($J$34-35000)*2.6%)),IF($J$35=2,(2927+($J$34-35000)*3.4%),IF($J$35=3,(3408+($J$34-35000)*3.8%),IF($J$35=4,(3807+($J$34-35000)*4.2%),IF($J$35=5,(4188+($J$34-35000)*4.6%),IF($J$35=6,(4552+($J$34-35000)*5%)))))))),2),0)","v":0}]
[2100,362,550,662,740,814,884,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"Additional Children\"","v":" Additional Children"},null,"Interpolation Calculation"]
[2150,369,561,676,755,830,903,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"gross income\"","v":" gross income"},{"$f":"'Income Adjustment'!$AQ$7","v":0},"Low Sched G Inc. Amt",{"$f":"VLOOKUP($J$39,$A$2:$A$696,1,TRUE)","v":0}]
[2200,377,573,690,770,847,921,null,{"$f":"'Income Adjustment'!$AB$3&\" \"&\"other children\"","v":" other children"},{"$f":"Info!$D$21","v":0},"High Sched G Inc. Amt",{"$f":"HLOOKUP($J$41+1,$A$2:$A$696,$J$41+1,1)","v":350}]
[2250,385,584,703,786,864,940,null,"Gross Income Row",{"$f":"MATCH($J$39,$A$2:$A$696,1)","v":1},"High  Sched Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$41+1,$J$40)","v":{"$error":"#VALUE!"}}]
[2300,392,596,717,801,881,958,null,"Uninterpolated Guideline Amt",{"$f":"INDEX($B$2:$G$696,$J$41,$J$40)","v":{"$error":"#VALUE!"}},"Interpolated Guideline Amt",{"$f":"$J$42+($J$39-$L$39)*(($L$41-$J$42)/($L$40-$L$39))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"\"Over $35,000 Amount\"&\" \"&'Income Adjustment'!$AB$3","v":"Over $35,000 Amount "},{"$f":"IFERROR(ROUND(IF(AND($J$39>=0,$J$39<35000),$L$42,IF($J$40=1,(1989+(($J$39-35000)*2.6%)),IF($J$40=2,(2927+($J$39-35000)*3.4%),IF($J$40=3,(3408+($J$39-35000)*3.8%),IF($J$40=4,(3807+($J$39-35000)*4.2%),IF($J$40=5,(4188+($J$39-35000)*4.6%),IF($J$40=6,(4552+($J$39-35000)*5%)))))))),2),0)","v":0}]
[2350,400,607,731,817,898,976]
[2400,407,619,745,832,915,995]
[2450,415,630,759,847,932,1013]
[2500,423,642,772,863,949,1032]
[2550,430,653,786,878,966,1050]
[2600,438,665,800,894,983,1068]
[2650,445,676,814,909,1000,1087]
[2700,453,688,828,924,1017,1105]
[2750,460,699,841,940,1034,1124]
[2800,468,711,855,955,1051,1142]
[2850,476,722,869,971,1068,1160]
[2900,483,734,883,986,1084,1179]
[2950,491,745,896,1001,1101,1197]
[3000,498,757,910,1017,1118,1216]
[3050,506,768,924,1032,1135,1234]
[3100,514,780,938,1047,1152,1252]
[3150,521,791,952,1063,1169,1271]
[3200,529,803,965,1078,1186,1289]
[3250,536,814,979,1094,1203,1308]
[3300,544,826,993,1109,1220,1326]
[3350,551,837,1006,1123,1236,1343]
[3400,559,848,1019,1138,1252,1361]
[3450,566,859,1032,1152,1268,1378]
[3500,574,870,1045,1167,1283,1395]
[3550,581,881,1057,1181,1299,1412]
[3600,588,892,1070,1196,1315,1430]
[3650,596,903,1083,1210,1331,1447]
[3700,603,914,1096,1224,1347,1464]
[3750,611,925,1109,1239,1363,1481]
[3800,618,936,1122,1253,1379,1499]
[3850,626,947,1135,1268,1395,1516]
[3900,632,956,1146,1280,1408,1531]
[3950,638,966,1157,1293,1422,1546]
[4000,645,975,1168,1305,1436,1561]
[4050,651,985,1180,1318,1449,1575]
[4100,658,994,1191,1330,1463,1590]
[4150,664,1004,1202,1342,1477,1605]
[4200,670,1013,1213,1355,1490,1620]
[4250,677,1023,1224,1367,1504,1635]
[4300,682,1030,1233,1377,1515,1647]
[4350,687,1038,1242,1387,1526,1658]
[4400,693,1046,1251,1397,1537,1670]
[4450,698,1054,1260,1407,1548,1682]
[4500,704,1062,1268,1417,1559,1694]
[4550,709,1069,1277,1427,1569,1706]
[4600,714,1077,1286,1437,1580,1718]
[4650,720,1085,1295,1447,1591,1730]
[4700,725,1093,1304,1457,1602,1742]
[4750,731,1100,1313,1466,1613,1753]
[4800,736,1108,1322,1476,1624,1765]
[4850,741,1116,1331,1486,1635,1777]
[4900,747,1124,1339,1496,1646,1789]
[4950,752,1131,1348,1506,1656,1800]
[5000,755,1136,1353,1511,1662,1807]
[5050,759,1141,1358,1516,1668,1813]
[5100,762,1145,1362,1522,1674,1820]
[5150,766,1150,1367,1527,1680,1826]
[5200,769,1155,1372,1533,1686,1833]
[5250,773,1159,1377,1538,1692,1839]
[5300,776,1164,1382,1544,1698,1846]
[5350,780,1169,1387,1549,1704,1852]
[5400,783,1173,1392,1554,1710,1859]
[5450,787,1178,1397,1560,1716,1865]
[5500,790,1183,1401,1565,1722,1872]
[5550,794,1187,1406,1571,1728,1878]
[5600,797,1192,1411,1576,1734,1885]
[5650,800,1196,1416,1582,1740,1891]
[5700,803,1201,1421,1587,1746,1897]
[5750,806,1205,1425,1592,1751,1904]
[5800,809,1209,1430,1598,1757,1910]
[5850,812,1213,1435,1603,1763,1917]
[5900,815,1217,1440,1608,1769,1923]
[5950,818,1221,1444,1613,1775,1929]
[6000,821,1226,1449,1619,1781,1936]
[6050,823,1230,1454,1624,1787,1942]
[6100,826,1234,1459,1629,1792,1948]
[6150,829,1238,1464,1635,1798,1955]
[6200,832,1242,1468,1640,1804,1961]
[6250,835,1246,1473,1645,1810,1967]
[6300,838,1251,1478,1651,1816,1974]
[6350,841,1255,1483,1656,1822,1980]
[6400,844,1259,1487,1661,1827,1986]
[6450,847,1263,1492,1667,1833,1993]
[6500,849,1267,1497,1672,1839,1999]
[6550,852,1271,1502,1677,1845,2005]
[6600,855,1276,1506,1683,1851,2012]
[6650,858,1280,1511,1688,1857,2018]
[6700,861,1285,1517,1694,1864,2026]
[6750,865,1291,1524,1703,1873,2036]
[6800,869,1297,1532,1711,1882,2046]
[6850,873,1303,1539,1719,1891,2056]
[6900,877,1309,1547,1728,1900,2066]
[6950,881,1315,1554,1736,1909,2076]
[7000,885,1321,1561,1744,1919,2085]
[7050,889,1328,1569,1752,1928,2095]
[7100,893,1334,1576,1761,1937,2105]
[7150,897,1340,1584,1769,1946,2115]
[7200,901,1346,1591,1777,1955,2125]
[7250,905,1352,1599,1786,1964,2135]
[7300,909,1358,1606,1794,1973,2145]
[7350,913,1364,1613,1802,1982,2155]
[7400,917,1370,1621,1810,1991,2165]
[7450,921,1376,1628,1819,2001,2175]
[7500,925,1382,1636,1827,2010,2185]
[7550,929,1389,1643,1835,2019,2194]
[7600,933,1395,1650,1844,2028,2204]
[7650,937,1401,1658,1852,2037,2214]
[7700,941,1407,1665,1860,2046,2224]
[7750,944,1411,1670,1865,2051,2230]
[7800,946,1413,1672,1867,2054,2233]
[7850,948,1416,1674,1870,2057,2236]
[7900,950,1419,1676,1873,2060,2239]
[7950,953,1421,1679,1875,2063,2242]
[8000,955,1424,1681,1878,2065,2245]
[8050,957,1426,1683,1880,2068,2248]
[8100,959,1429,1685,1883,2071,2251]
[8150,961,1432,1688,1885,2074,2254]
[8200,963,1434,1690,1888,2076,2257]
[8250,965,1436,1692,1890,2079,2260]
[8300,967,1439,1694,1892,2082,2263]
[8350,969,1441,1696,1895,2084,2266]
[8400,971,1444,1699,1897,2087,2269]
[8450,973,1446,1701,1899,2089,2271]
[8500,974,1447,1702,1901,2091,2273]
[8550,975,1449,1704,1903,2093,2276]
[8600,976,1450,1705,1905,2096,2278]
[8650,977,1452,1707,1907,2098,2280]
[8700,978,1453,1709,1909,2100,2282]
[8750,979,1455,1710,1911,2102,2284]
[8800,980,1456,1712,1912,2104,2287]
[8850,981,1457,1714,1914,2106,2289]
[8900,982,1459,1715,1916,2108,2291]
[8950,983,1460,1717,1918,2110,2293]
[9000,984,1462,1719,1920,2112,2295]
[9050,985,1463,1720,1922,2114,2298]
[9100,986,1465,1722,1923,2116,2300]
[9150,987,1466,1724,1925,2118,2302]
[9200,991,1471,1730,1932,2125,2310]
[9250,994,1477,1737,1940,2134,2319]
[9300,998,1483,1743,1947,2142,2328]
[9350,1002,1488,1750,1955,2150,2337]
[9400,1005,1494,1757,1962,2159,2346]
[9450,1009,1499,1764,1970,2167,2355]
[9500,1013,1505,1771,1978,2176,2365]
[9550,1017,1511,1778,1986,2185,2375]
[9600,1021,1518,1786,1995,2194,2385]
[9650,1025,1524,1793,2003,2203,2395]
[9700,1029,1530,1801,2011,2212,2405]
[9750,1033,1536,1808,2020,2222,2415]
[9800,1037,1543,1816,2028,2231,2425]
[9850,1041,1549,1823,2036,2240,2435]
[9900,1046,1555,1831,2045,2249,2445]
[9950,1050,1561,1838,2053,2258,2455]
[10000,1054,1567,1845,2061,2268,2465]
[10050,1058,1574,1853,2070,2277,2475]
[10100,1062,1580,1860,2078,2286,2485]
[10150,1066,1586,1868,2086,2295,2495]
[10200,1070,1592,1875,2095,2304,2505]
[10250,1074,1599,1883,2103,2314,2515]
[10300,1079,1605,1891,2112,2323,2525]
[10350,1083,1611,1898,2121,2333,2536]
[10400,1087,1618,1906,2129,2342,2546]
[10450,1091,1624,1914,2138,2351,2556]
[10500,1095,1631,1921,2146,2361,2566]
[10550,1100,1637,1929,2155,2370,2576]
[10600,1104,1643,1937,2163,2380,2587]
[10650,1108,1650,1944,2172,2389,2597]
[10700,1112,1656,1952,2180,2398,2607]
[10750,1117,1662,1960,2189,2408,2617]
[10800,1121,1669,1967,2197,2417,2627]
[10850,1125,1675,1975,2206,2427,2638]
[10900,1129,1682,1983,2214,2436,2648]
[10950,1134,1688,1990,2223,2445,2658]
[11000,1138,1694,1998,2232,2455,2668]
[11050,1142,1701,2005,2240,2464,2678]
[11100,1146,1707,2013,2249,2474,2689]
[11150,1150,1714,2021,2257,2483,2699]
[11200,1154,1718,2026,2263,2489,2706]
[11250,1157,1722,2030,2267,2494,2711]
[11300,1159,1726,2034,2272,2499,2717]
[11350,1162,1730,2038,2276,2504,2722]
[11400,1165,1733,2042,2281,2509,2727]
[11450,1168,1737,2046,2285,2514,2733]
[11500,1171,1741,2050,2290,2519,2738]
[11550,1173,1745,2054,2294,2524,2743]
[11600,1176,1749,2058,2299,2529,2749]
[11650,1179,1752,2062,2303,2534,2754]
[11700,1182,1756,2066,2308,2538,2759]
[11750,1185,1760,2070,2312,2543,2765]
[11800,1187,1764,2074,2317,2548,2770]
[11850,1190,1768,2078,2321,2553,2775]
[11900,1193,1771,2082,2326,2558,2781]
[11950,1196,1775,2086,2330,2563,2786]
[12000,1199,1779,2090,2335,2568,2791]
[12050,1201,1783,2094,2339,2573,2797]
[12100,1204,1787,2098,2344,2578,2802]
[12150,1207,1790,2102,2348,2583,2808]
[12200,1210,1795,2107,2354,2589,2815]
[12250,1213,1800,2113,2360,2596,2822]
[12300,1216,1804,2118,2366,2603,2829]
[12350,1220,1809,2124,2372,2610,2837]
[12400,1223,1814,2129,2378,2616,2844]
[12450,1226,1818,2135,2384,2623,2851]
[12500,1229,1823,2140,2391,2630,2858]
[12550,1232,1828,2146,2397,2636,2866]
[12600,1235,1832,2151,2403,2643,2873]
[12650,1239,1837,2157,2409,2650,2880]
[12700,1242,1842,2162,2415,2657,2888]
[12750,1245,1846,2168,2421,2663,2895]
[12800,1248,1851,2173,2427,2670,2902]
[12850,1251,1856,2178,2433,2677,2910]
[12900,1254,1860,2184,2439,2683,2917]
[12950,1257,1865,2189,2446,2690,2924]
[13000,1261,1870,2195,2452,2697,2931]
[13050,1264,1874,2200,2458,2704,2939]
[13100,1267,1879,2206,2464,2710,2946]
[13150,1270,1884,2211,2470,2717,2953]
[13200,1273,1888,2217,2476,2724,2961]
[13250,1276,1893,2222,2482,2730,2968]
[13300,1279,1898,2228,2488,2737,2975]
[13350,1283,1902,2233,2494,2744,2983]
[13400,1286,1907,2239,2501,2751,2990]
[13450,1289,1912,2244,2507,2757,2997]
[13500,1292,1916,2250,2513,2764,3005]
[13550,1295,1921,2256,2520,2772,3013]
[13600,1297,1925,2262,2526,2779,3021]
[13650,1300,1930,2268,2533,2786,3029]
[13700,1303,1935,2274,2540,2794,3037]
[13750,1306,1939,2280,2546,2801,3045]
[13800,1308,1944,2286,2553,2808,3053]
[13850,1311,1948,2292,2560,2816,3061]
[13900,1314,1953,2298,2566,2823,3069]
[13950,1317,1957,2304,2573,2830,3077]
[14000,1320,1962,2310,2580,2838,3085]
[14050,1322,1967,2316,2586,2845,3093]
[14100,1325,1971,2322,2593,2852,3101]
[14150,1328,1976,2328,2600,2860,3109]
[14200,1331,1980,2333,2607,2867,3117]
[14250,1334,1985,2339,2613,2875,3125]
[14300,1336,1990,2345,2620,2882,3133]
[14350,1339,1994,2351,2627,2889,3141]
[14400,1342,1999,2357,2633,2897,3149]
[14450,1345,2003,2363,2640,2904,3157]
[14500,1347,2008,2369,2647,2911,3164]
[14550,1350,2013,2375,2653,2919,3172]
[14600,1353,2017,2381,2660,2926,3180]
[14650,1356,2022,2387,2667,2933,3188]
[14700,1359,2026,2393,2673,2941,3196]
[14750,1361,2031,2399,2680,2948,3204]
[14800,1364,2036,2405,2686,2955,3212]
[14850,1368,2040,2410,2692,2961,3219]
[14900,1371,2045,2415,2698,2967,3226]
[14950,1375,2050,2420,2703,2974,3232]
[15000,1378,2055,2425,2709,2980,3239]
[15050,1382,2059,2430,2714,2986,3246]
[15100,1385,2064,2435,2720,2992,3252]
[15150,1389,2069,2440,2726,2998,3259]
[15200,1392,2074,2445,2731,3004,3266]
[15250,1396,2078,2450,2737,3010,3272]
[15300,1400,2083,2455,2742,3017,3279]
[15350,1403,2088,2460,2748,3023,3286]
[15400,1407,2093,2465,2754,3029,3292]
[15450,1410,2098,2470,2759,3035,3299]
[15500,1414,2102,2475,2765,3041,3306]
[15550,1417,2107,2480,2770,3047,3312]
[15600,1421,2112,2485,2776,3053,3319]
[15650,1424,2117,2490,2781,3060,3326]
[15700,1428,2121,2495,2787,3066,3333]
[15750,1431,2126,2500,2793,3072,3339]
[15800,1435,2131,2505,2798,3078,3346]
[15850,1438,2136,2510,2804,3084,3353]
[15900,1442,2140,2515,2809,3090,3359]
[15950,1445,2145,2520,2815,3097,3366]
[16000,1449,2150,2525,2821,3103,3373]
[16050,1453,2155,2530,2826,3109,3379]
[16100,1456,2159,2535,2832,3115,3386]
[16150,1458,2162,2538,2835,3119,3390]
[16200,1459,2164,2541,2838,3122,3394]
[16250,1461,2167,2544,2841,3125,3397]
[16300,1462,2169,2546,2844,3128,3401]
[16350,1464,2171,2549,2847,3132,3404]
[16400,1465,2173,2551,2850,3135,3408]
[16450,1466,2175,2554,2853,3138,3411]
[16500,1468,2177,2557,2856,3141,3415]
[16550,1469,2179,2559,2859,3144,3418]
[16600,1471,2182,2562,2862,3148,3422]
[16650,1472,2184,2564,2864,3151,3425]
[16700,1473,2186,2567,2867,3154,3428]
[16750,1475,2188,2570,2870,3157,3432]
[16800,1476,2190,2572,2873,3160,3435]
[16850,1477,2192,2575,2876,3164,3439]
[16900,1479,2194,2577,2879,3167,3442]
[16950,1480,2196,2580,2882,3170,3446]
[17000,1481,2198,2582,2885,3173,3449]
[17050,1483,2200,2585,2887,3176,3452]
[17100,1484,2203,2588,2890,3179,3456]
[17150,1486,2205,2590,2893,3182,3459]
[17200,1487,2207,2593,2896,3186,3463]
[17250,1488,2209,2595,2899,3189,3466]
[17300,1490,2211,2598,2902,3192,3470]
[17350,1491,2213,2600,2905,3195,3473]
[17400,1492,2215,2603,2907,3198,3476]
[17450,1494,2217,2605,2910,3201,3480]
[17500,1495,2219,2608,2913,3204,3483]
[17550,1497,2222,2611,2916,3208,3487]
[17600,1498,2224,2613,2919,3211,3490]
[17650,1499,2226,2616,2922,3214,3494]
[17700,1501,2228,2618,2925,3217,3497]
[17750,1502,2230,2621,2928,3220,3500]
[17800,1503,2232,2623,2930,3223,3504]
[17850,1505,2234,2626,2933,3227,3507]
[17900,1506,2236,2629,2936,3230,3511]
[17950,1507,2238,2631,2939,3233,3514]
[18000,1509,2240,2634,2942,3236,3518]
[18050,1510,2243,2636,2945,3239,3521]
[18100,1512,2245,2639,2948,3242,3524]
[18150,1513,2247,2641,2950,3245,3528]
[18200,1514,2249,2644,2953,3249,3531]
[18250,1516,2251,2647,2956,3252,3535]
[18300,1517,2253,2649,2959,3255,3538]
[18350,1520,2256,2652,2963,3259,3542]
[18400,1522,2259,2655,2966,3263,3547]
[18450,1524,2262,2658,2970,3266,3551]
[18500,1526,2265,2662,2973,3270,3555]
[18550,1528,2268,2665,2976,3274,3559]
[18600,1530,2271,2668,2980,3278,3563]
[18650,1532,2274,2671,2983,3282,3567]
[18700,1535,2277,2674,2987,3285,3571]
[18750,1537,2280,2677,2990,3289,3575]
[18800,1539,2283,2680,2994,3293,3579]
[18850,1541,2285,2683,2997,3297,3584]
[18900,1543,2288,2686,3000,3301,3588]
[18950,1545,2291,2689,3004,3304,3592]
[19000,1547,2294,2692,3007,3308,3596]
[19050,1550,2297,2695,3011,3312,3600]
[19100,1552,2300,2698,3014,3316,3604]
[19150,1554,2303,2702,3018,3319,3608]
[19200,1556,2306,2705,3021,3323,3612]
[19250,1558,2309,2708,3025,3327,3616]
[19300,1560,2312,2711,3028,3331,3621]
[19350,1563,2315,2714,3031,3335,3625]
[19400,1565,2318,2717,3035,3338,3629]
[19450,1567,2320,2720,3038,3342,3633]
[19500,1569,2323,2723,3042,3346,3637]
[19550,1571,2326,2726,3045,3350,3641]
[19600,1573,2329,2729,3049,3353,3645]
[19650,1575,2332,2732,3052,3357,3649]
[19700,1578,2335,2735,3055,3361,3653]
[19750,1580,2338,2738,3059,3365,3658]
[19800,1582,2341,2742,3062,3369,3662]
[19850,1584,2344,2745,3066,3372,3666]
[19900,1586,2347,2748,3069,3376,3670]
[19950,1588,2350,2751,3073,3380,3674]
[20000,1591,2353,2754,3076,3384,3678]
[20050,1593,2355,2757,3080,3387,3682]
[20100,1595,2358,2760,3083,3391,3686]
[20150,1597,2361,2763,3086,3395,3690]
[20200,1599,2364,2766,3090,3399,3695]
[20250,1601,2367,2769,3093,3403,3699]
[20300,1603,2370,2772,3097,3406,3703]
[20350,1606,2373,2775,3100,3410,3707]
[20400,1608,2376,2778,3104,3414,3711]
[20450,1610,2379,2782,3107,3418,3715]
[20500,1612,2382,2785,3110,3421,3719]
[20550,1614,2385,2788,3114,3425,3723]
[20600,1616,2388,2791,3117,3429,3727]
[20650,1619,2390,2794,3121,3433,3731]
[20700,1621,2393,2797,3124,3437,3736]
[20750,1623,2396,2800,3128,3440,3740]
[20800,1625,2399,2803,3131,3444,3744]
[20850,1627,2402,2806,3135,3448,3748]
[20900,1629,2405,2809,3138,3452,3752]
[20950,1631,2408,2812,3141,3456,3756]
[21000,1634,2411,2815,3145,3459,3760]
[21050,1636,2414,2818,3148,3463,3764]
[21100,1638,2417,2822,3152,3467,3768]
[21150,1640,2420,2825,3155,3471,3773]
[21200,1642,2423,2828,3159,3474,3777]
[21250,1644,2425,2831,3162,3478,3781]
[21300,1647,2428,2834,3165,3482,3785]
[21350,1649,2431,2837,3169,3486,3789]
[21400,1651,2434,2840,3172,3490,3793]
[21450,1653,2437,2843,3176,3493,3797]
[21500,1655,2440,2846,3179,3497,3801]
[21550,1657,2443,2849,3183,3501,3805]
[21600,1659,2446,2853,3187,3506,3811]
[21650,1661,2449,2857,3191,3510,3816]
[21700,1663,2452,2861,3195,3515,3821]
[21750,1665,2455,2865,3200,3520,3826]
[21800,1667,2458,2868,3204,3524,3831]
[21850,1668,2461,2872,3208,3529,3836]
[21900,1670,2464,2876,3213,3534,3841]
[21950,1672,2467,2880,3217,3539,3846]
[22000,1674,2470,2884,3221,3543,3852]
[22050,1676,2473,2888,3225,3548,3857]
[22100,1678,2476,2891,3230,3553,3862]
[22150,1680,2479,2895,3234,3557,3867]
[22200,1681,2482,2899,3238,3562,3872]
[22250,1683,2485,2903,3243,3567,3877]
[22300,1685,2488,2907,3247,3571,3882]
[22350,1687,2491,2911,3251,3576,3887]
[22400,1689,2494,2914,3255,3581,3892]
[22450,1691,2497,2918,3260,3586,3898]
[22500,1692,2500,2922,3264,3590,3903]
[22550,1694,2503,2926,3268,3595,3908]
[22600,1696,2506,2930,3272,3600,3913]
[22650,1698,2509,2934,3277,3604,3918]
[22700,1700,2512,2937,3281,3609,3923]
[22750,1702,2515,2941,3285,3614,3928]
[22800,1704,2518,2945,3290,3619,3933]
[22850,1705,2521,2949,3294,3623,3938]
[22900,1707,2524,2953,3298,3628,3944]
[22950,1709,2527,2957,3302,3633,3949]
[23000,1711,2530,2960,3307,3637,3954]
[23050,1713,2533,2964,3311,3642,3959]
[23100,1715,2536,2968,3315,3647,3964]
[23150,1717,2539,2972,3320,3651,3969]
[23200,1718,2542,2976,3324,3656,3974]
[23250,1720,2545,2979,3328,3661,3979]
[23300,1722,2548,2983,3332,3666,3984]
[23350,1724,2551,2987,3337,3670,3990]
[23400,1726,2554,2991,3341,3675,3995]
[23450,1728,2557,2995,3345,3680,4000]
[23500,1730,2560,2999,3349,3684,4005]
[23550,1731,2563,3002,3354,3689,4010]
[23600,1733,2566,3006,3358,3694,4015]
[23650,1735,2569,3010,3362,3699,4020]
[23700,1737,2572,3014,3367,3703,4025]
[23750,1739,2575,3018,3371,3708,4031]
[23800,1741,2578,3022,3375,3713,4036]
[23850,1742,2581,3025,3379,3717,4041]
[23900,1744,2584,3029,3384,3722,4046]
[23950,1746,2587,3033,3388,3727,4051]
[24000,1748,2590,3037,3392,3731,4056]
[24050,1750,2593,3041,3397,3736,4061]
[24100,1752,2596,3045,3401,3741,4066]
[24150,1754,2599,3048,3405,3746,4071]
[24200,1755,2602,3052,3409,3750,4077]
[24250,1757,2605,3056,3414,3755,4082]
[24300,1759,2608,3060,3418,3760,4087]
[24350,1761,2611,3064,3422,3764,4092]
[24400,1763,2614,3068,3426,3769,4097]
[24450,1765,2617,3071,3431,3774,4102]
[24500,1767,2620,3075,3435,3779,4107]
[24550,1768,2623,3079,3439,3783,4112]
[24600,1770,2626,3083,3444,3788,4117]
[24650,1772,2629,3087,3448,3793,4123]
[24700,1774,2632,3091,3452,3797,4128]
[24750,1776,2635,3094,3456,3802,4133]
[24800,1778,2638,3098,3461,3807,4138]
[24850,1780,2641,3102,3465,3811,4143]
[24900,1781,2644,3106,3469,3816,4148]
[24950,1783,2647,3110,3474,3821,4153]
[25000,1785,2650,3114,3478,3826,4158]
[25050,1787,2653,3117,3482,3830,4163]
[25100,1789,2656,3121,3486,3835,4169]
[25150,1791,2659,3125,3491,3840,4174]
[25200,1792,2662,3129,3495,3844,4179]
[25250,1794,2665,3133,3499,3849,4184]
[25300,1796,2668,3136,3503,3854,4189]
[25350,1798,2671,3140,3508,3858,4194]
[25400,1800,2674,3144,3512,3863,4199]
[25450,1802,2677,3148,3516,3868,4204]
[25500,1804,2680,3152,3521,3873,4210]
[25550,1805,2682,3156,3525,3877,4215]
[25600,1807,2685,3159,3529,3882,4220]
[25650,1809,2688,3163,3533,3887,4225]
[25700,1811,2691,3167,3538,3891,4230]
[25750,1813,2694,3171,3542,3896,4235]
[25800,1815,2697,3175,3546,3901,4240]
[25850,1817,2700,3179,3550,3906,4245]
[25900,1818,2703,3182,3555,3910,4250]
[25950,1820,2706,3186,3559,3915,4256]
[26000,1822,2709,3190,3563,3920,4261]
[26050,1824,2712,3194,3568,3924,4266]
[26100,1826,2715,3198,3572,3929,4271]
[26150,1828,2718,3202,3576,3934,4276]
[26200,1830,2721,3205,3580,3938,4281]
[26250,1831,2724,3209,3585,3943,4286]
[26300,1833,2727,3213,3589,3948,4291]
[26350,1835,2730,3217,3593,3953,4296]
[26400,1837,2733,3221,3598,3957,4302]
[26450,1839,2736,3225,3602,3962,4307]
[26500,1841,2739,3228,3606,3967,4312]
[26550,1842,2742,3232,3610,3971,4317]
[26600,1844,2745,3236,3615,3976,4322]
[26650,1846,2748,3240,3619,3981,4327]
[26700,1848,2751,3244,3623,3986,4332]
[26750,1850,2754,3248,3627,3990,4337]
[26800,1852,2757,3251,3632,3995,4342]
[26850,1854,2760,3255,3636,4000,4348]
[26900,1855,2763,3259,3640,4004,4353]
[26950,1857,2766,3263,3645,4009,4358]
[27000,1859,2769,3267,3649,4014,4363]
[27050,1861,2772,3270,3653,4018,4368]
[27100,1863,2775,3274,3657,4023,4373]
[27150,1865,2778,3278,3662,4028,4378]
[27200,1867,2781,3282,3666,4033,4383]
[27250,1868,2784,3286,3670,4037,4389]
[27300,1870,2787,3290,3675,4042,4394]
[27350,1872,2790,3293,3679,4047,4399]
[27400,1874,2793,3297,3683,4051,4404]
[27450,1876,2796,3301,3687,4056,4409]
[27500,1878,2799,3305,3692,4061,4414]
[27550,1880,2802,3309,3696,4066,4419]
[27600,1881,2805,3313,3700,4070,4424]
[27650,1883,2808,3316,3704,4075,4429]
[27700,1885,2811,3320,3709,4080,4435]
[27750,1887,2814,3324,3713,4084,4440]
[27800,1889,2817,3328,3717,4089,4445]
[27850,1891,2820,3332,3722,4094,4450]
[27900,1892,2823,3336,3726,4098,4455]
[27950,1894,2826,3339,3730,4103,4460]
[28000,1896,2829,3343,3734,4108,4465]
[28050,1898,2832,3347,3739,4113,4470]
[28100,1899,2833,3348,3740,4114,4472]
[28150,1900,2834,3349,3741,4115,4473]
[28200,1900,2835,3349,3741,4115,4473]
[28250,1901,2836,3350,3742,4116,4474]
[28300,1902,2836,3350,3742,4116,4474]
[28350,1902,2837,3351,3743,4117,4475]
[28400,1903,2838,3351,3743,4117,4476]
[28450,1904,2838,3351,3744,4118,4476]
[28500,1904,2839,3352,3744,4118,4477]
[28550,1905,2840,3352,3745,4119,4477]
[28600,1906,2840,3353,3745,4120,4478]
[28650,1906,2841,3353,3745,4120,4478]
[28700,1907,2842,3354,3746,4121,4479]
[28750,1908,2842,3354,3746,4121,4480]
[28800,1908,2843,3354,3747,4122,4480]
[28850,1909,2844,3355,3747,4122,4481]
[28900,1909,2844,3355,3748,4123,4481]
[28950,1910,2845,3356,3748,4123,4482]
[29000,1911,2846,3356,3749,4124,4483]
[29050,1911,2846,3357,3749,4124,4483]
[29100,1912,2847,3357,3750,4125,4484]
[29150,1913,2848,3358,3750,4125,4484]
[29200,1913,2848,3358,3751,4126,4485]
[29250,1914,2849,3358,3751,4126,4485]
[29300,1915,2850,3359,3752,4127,4486]
[29350,1915,2850,3359,3752,4128,4487]
[29400,1916,2851,3360,3753,4128,4487]
[29450,1917,2852,3360,3753,4129,4488]
[29500,1917,2852,3361,3754,4129,4488]
[29550,1918,2853,3361,3754,4130,4489]
[29600,1919,2854,3361,3755,4130,4490]
[29650,1919,2855,3362,3755,4131,4490]
[29700,1920,2855,3362,3756,4131,4491]
[29750,1921,2856,3363,3756,4132,4491]
[29800,1921,2857,3363,3757,4132,4492]
[29850,1922,2857,3364,3757,4133,4492]
[29900,1923,2858,3364,3758,4133,4493]
[29950,1923,2859,3365,3758,4134,4494]
[30000,1924,2859,3365,3759,4135,4494]
[30050,1925,2860,3365,3759,4135,4495]
[30100,1925,2861,3366,3760,4136,4495]
[30150,1926,2861,3366,3760,4136,4496]
[30200,1926,2862,3367,3761,4137,4497]
[30250,1927,2863,3367,3761,4137,4497]
[30300,1928,2863,3368,3762,4138,4498]
[30350,1928,2864,3368,3762,4138,4498]
[30400,1929,2865,3368,3763,4139,4499]
[30450,1930,2865,3369,3763,4139,4499]
[30500,1930,2866,3369,3764,4140,4500]
[30550,1931,2867,3370,3764,4140,4501]
[30600,1932,2867,3370,3765,4141,4501]
[30650,1932,2868,3371,3765,4141,4502]
[30700,1933,2869,3371,3765,4142,4502]
[30750,1934,2869,3371,3766,4143,4503]
[30800,1934,2870,3372,3766,4143,4504]
[30850,1935,2871,3372,3767,4144,4504]
[30900,1936,2871,3373,3767,4144,4505]
[30950,1936,2872,3373,3768,4145,4505]
[31000,1937,2873,3374,3768,4145,4506]
[31050,1938,2874,3374,3769,4146,4506]
[31100,1938,2874,3375,3769,4146,4507]
[31150,1939,2875,3375,3770,4147,4508]
[31200,1940,2876,3375,3770,4147,4508]
[31250,1940,2876,3376,3771,4148,4509]
[31300,1941,2877,3376,3771,4148,4509]
[31350,1942,2878,3377,3772,4149,4510]
[31400,1942,2878,3377,3772,4150,4511]
[31450,1943,2879,3378,3773,4150,4511]
[31500,1943,2880,3378,3773,4151,4512]
[31550,1944,2880,3378,3774,4151,4512]
[31600,1945,2881,3379,3774,4152,4513]
[31650,1945,2882,3379,3775,4152,4513]
[31700,1946,2882,3380,3775,4153,4514]
[31750,1947,2883,3380,3776,4153,4515]
[31800,1947,2884,3381,3776,4154,4515]
[31850,1948,2884,3381,3777,4154,4516]
[31900,1949,2885,3382,3777,4155,4516]
[31950,1949,2886,3382,3778,4155,4517]
[32000,1950,2886,3382,3778,4156,4518]
[32050,1951,2887,3383,3779,4156,4518]
[32100,1951,2888,3383,3779,4157,4519]
[32150,1952,2888,3384,3780,4158,4519]
[32200,1953,2889,3384,3780,4158,4520]
[32250,1953,2890,3385,3781,4159,4520]
[32300,1954,2890,3385,3781,4159,4521]
[32350,1955,2891,3385,3782,4160,4522]
[32400,1955,2892,3386,3782,4160,4522]
[32450,1956,2893,3386,3783,4161,4523]
[32500,1957,2893,3387,3783,4161,4523]
[32550,1957,2894,3387,3784,4162,4524]
[32600,1958,2895,3388,3784,4162,4525]
[32650,1959,2895,3388,3784,4163,4525]
[32700,1959,2896,3389,3785,4163,4526]
[32750,1960,2897,3389,3785,4164,4526]
[32800,1960,2897,3389,3786,4165,4527]
[32850,1961,2898,3390,3786,4165,4527]
[32900,1962,2899,3390,3787,4166,4528]
[32950,1962,2899,3391,3787,4166,4529]
[33000,1963,2900,3391,3788,4167,4529]
[33050,1964,2901,3392,3788,4167,4530]
[33100,1964,2901,3392,3789,4168,4530]
[33150,1965,2902,3392,3789,4168,4531]
[33200,1966,2903,3393,3790,4169,4532]
[33250,1966,2903,3393,3790,4169,4532]
[33300,1967,2904,3394,3791,4170,4533]
[33350,1968,2905,3394,3791,4170,4533]
[33400,1968,2905,3395,3792,4171,4534]
[33450,1969,2906,3395,3792,4172,4534]
[33500,1970,2907,3395,3793,4172,4535]
[33550,1970,2907,3396,3793,4173,4536]
[33600,1971,2908,3396,3794,4173,4536]
[33650,1972,2909,3397,3794,4174,4537]
[33700,1972,2909,3397,3795,4174,4537]
[33750,1973,2910,3398,3795,4175,4538]
[33800,1974,2911,3398,3796,4175,4539]
[33850,1974,2912,3399,3796,4176,4539]
[33900,1975,2912,3399,3797,4176,4540]
[33950,1976,2913,3399,3797,4177,4540]
[34000,1976,2914,3400,3798,4177,4541]
[34050,1977,2914,3400,3798,4178,4541]
[34100,1977,2915,3401,3799,4178,4542]
[34150,1978,2916,3401,3799,4179,4543]
[34200,1979,2916,3402,3800,4179,4543]
[34250,1979,2917,3402,3800,4180,4544]
[34300,1980,2917,3402,3800,4181,4544]
[34350,1981,2918,3403,3801,4181,4545]
[34400,1981,2919,3403,3801,4182,4545]
[34450,1982,2919,3404,3802,4182,4546]
[34500,1983,2920,3404,3802,4183,4546]
[34550,1983,2921,3405,3803,4183,4547]
[34600,1984,2921,3405,3803,4184,4548]
[34650,1984,2922,3405,3804,4184,4548]
[34700,1985,2923,3406,3804,4185,4549]
[34750,1986,2923,3406,3805,4185,4549]
[34800,1986,2924,3407,3805,4186,4550]
[34850,1987,2925,3407,3806,4186,4550]
[34900,1988,2925,3407,3806,4187,4551]
[34950,1988,2926,3408,3807,4187,4552]
[35000,1989,2927,3408,3807,4188,4552]

{"sheet":"Info","index":14,"n_rows":62,"n_cols":60,"rows_kept":62,"cut":false,"hidden":true,"merged":[[59,24,59,25],[59,26,59,27],[60,24,60,25],[60,26,60,27],[61,24,61,25],[61,26,61,27],[55,24,55,25],[56,24,56,25],[57,24,57,25],[57,26,57,27],[58,24,58,25],[58,26,58,27],[52,24,52,25],[52,26,52,27],[53,24,53,25],[53,26,53,27],[54,24,54,25],[0,20,0,22],[4,13,4,15],[0,58,0,59],[1,58,1,59],[4,52,4,53],[2,23,2,24],[3,27,3,28],[4,45,4,46],[4,42,4,43],[4,39,4,40],[36,20,36,21],[20,34,20,35],[21,34,21,35],[23,34,23,35],[24,34,24,35],[20,32,20,33],[26,34,26,35],[27,34,27,35],[25,33,25,36],[10,13,10,14],[20,26,20,29],[33,34,33,36],[3,18,3,20],[35,5,35,8],[6,7,6,8],[19,5,19,7],[11,10,11,11],[25,7,25,8],[5,7,5,8],[14,7,14,9],[34,33,34,36],[15,12,15,16],[5,27,5,28],[13,21,13,22],[12,21,12,22],[8,42,8,44],[5,12,5,13],[5,19,5,20],[7,17,7,18],[8,35,8,36],[7,39,7,40],[34,38,34,39],[4,34,4,37],[11,21,11,22],[14,27,14,30],[19,26,19,29],[10,21,10,22],[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,7,3,8],[4,7,4,8],[2,7,2,8],[1,7,1,8],[20,53,20,54],[27,38,27,39],[9,42,9,43],[10,42,10,43],[17,34,17,35],[18,34,18,35],[17,38,17,39],[26,38,26,39],[21,38,21,39],[37,38,37,39],[38,34,38,35],[48,32,48,33],[48,36,48,37],[57,32,57,33],[56,31,56,34],[58,32,58,33],[58,36,58,37],[49,32,49,33],[52,32,52,33],[57,36,57,37],[52,36,52,37],[41,26,41,27],[51,30,51,31],[51,32,51,33],[54,32,54,33],[55,32,55,33],[51,26,51,27]]}
[{"$f":"\"Parent A\"","v":"Parent A"},{"$f":"IF($R$7=\"Card\",TRIM(Cardinal!$B$1),TRIM('Family Info'!H5))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Invisible",null,"DayCount",null,"Card equates to Cardinal Express\n\"\" is Cardinal Delux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cardinal Tool PA inc"]
[{"$f":"\"Parent B\"","v":"Parent B"},{"$f":"IF($R$7=\"Card\",TRIM(Cardinal!$B$2),TRIM('Family Info'!$N$5))","v":""},null,null,null,null,"CE-Docket",null,null,null,null,"Normal","Third_Party",null,{"$f":"IF(AND($E$6=1,$E$5=TRUE),$M$2,$L$2)","v":"Normal"},null,"2025 B Ed.",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cardinal Tool PB inc"]
[{"$f":"IF(AND($E$5=TRUE,$E$6=1),\"Third Party Caretaker\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",TRIM(Cardinal!$B$3),IF('Family Info'!$O$7=0,\"3rd_Party\",TRIM('Family Info'!$O$7)))","v":""},null,null,null,null,"CE-DCSE",null,null,{"$f":"TRIM(IF(ISBLANK($B$1),\"PartyA\",IF($B$1=\" \",\"PartyA\",IFERROR(LEFT($B$1,SEARCH(\" \",$B$1)),$B$1))))","v":""},null,{"$f":"$J$3","v":""},{"$f":"$J$5","v":""},null,null,"next ed","2026-03-01",null,null,null,null,null,null,"Cardinal Express "]
[null,null,null,null,null,null,"C-Docket ",null,null,{"$f":"TRIM(IF(ISBLANK($B$2),\"PartyB\",IF($B$2=\" \",\"PartyB\",IFERROR(LEFT($B$2,SEARCH(\" \",$B$2)),$B$2))))","v":""},null,{"$f":"$J$4","v":""},null,null,null,null,null,null,"Cardinal Express  is Cardinal Tab",null,null,null,null,"PartyA","Party B",null,null,"Cardinal Express"]
[null,null,null,null,{"$f":"IF($R$7=\"Card\",Cardinal!$E$5,IF('Family Info'!$J$7=\"Yes\",TRUE,FALSE))","v":false},null,"C-DCSE #",null,null,{"$f":"IF(ISBLANK($B$3),\"Guardian\",IF($B$3=\" \",\"Guardian\",IFERROR(LEFT($B$3,SEARCH(\" \",$B$3)),$B$3)))","v":""},null,null,null,"Cardinal Express integrationHI Child #",null,null,3,null,null,"Cardinal Express",null,null,"Empl Inc",{"$f":"IF(OR(Cardinal!$B$15=\" \",Cardinal!$B$15=\"\"),0,Cardinal!$B$15)","v":0},{"$f":"IF(OR(Cardinal!$D$15=\" \",Cardinal!$D$15=\"\"),0,Cardinal!$D$15)","v":0},null,null,"Child SSDI",{"$f":"IF(OR(Cardinal!$B$30=\" \",Cardinal!$B$30=\"\"),0,Cardinal!$B$30)","v":0},null,null,null,null,null,"Other Cost Adjustments: for both Calcs",null,null,null,null,"Non 3rd partySole GL",null,null,"Other Deviation Adjustments",null,"Sole Custody","3rd Party-Sole Custody",null,null,"Col A","Col B",null,null,"Party Receiving SSI"]
[null,"Reg GL","150 Pov Test",null,{"$f":"IF($R$7=\"Card\",Cardinal!$E$6,IF('Family Info'!T4=\"Sole\",1,IF('Family Info'!T4=\"Shared\",2,IF('Family Info'!T4=\"Split\",3,IF('Family Info'!T4=\"Sole-Shared\",4,IF('Family Info'!T4=\"Multi-Shared\",5,IF('Family Info'!T4=\"Split-Shared\",6)))))))","v":0},null,null,"Shared Custody",null,null,"Impute ",null,"Impute Other Child cal",null,"Imp CGI","Imp CGI Split",null,"Cardinal",null,"Cardinal Income",null,null,"Spsl Inc",{"$f":"IF(OR(Cardinal!$B$16=\" \",Cardinal!$B$16=\"\"),0,Cardinal!$B$16)","v":0},{"$f":"IF(OR(Cardinal!$D$16=\" \",Cardinal!$D$16=\"\"),0,Cardinal!$D$16)","v":0},null,null,"Cardinal",null,null,null,null,null,null,"Incurred",null,"Reimburser",{"$f":"IF($AJ$6=$J$3,$J$4,IF($AJ$6=$J$4,$J$3,IF($AJ$6=$J$5,$J$3)))","v":""},{"$f":"IF($AJ$6=$J$5,$J$4,\" \")","v":""},"Reimburser",{"$f":"IF(Sole!$E$23=$AJ$6,\"Party B\",\"Party A\")","v":{"$error":"#N/A"}},null,"Benefit Party",null,"Sole Custody","3rd Party",{"$f":"IF($E$5=FALSE,\"No\",\"Yes\")","v":"No"},null,{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"Yes\"),$AU$8,IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"No\",$AU$10=\"Party A\"),$AU$11,IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"No\",$AU$10=\"Party B\"),\"\",IF(AND($E$5=FALSE,$E$6=1),\" \",IF(AND($E$6<>1,$AS$10=\"Party A\"),$AS$11,\"\")))))","v":0},{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"Yes\"),$AU$9,IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"No\",$AU$10=\"Party A\"),\"\",IF(AND($E$5=TRUE,$E$6=1,$AU$7=\"No\",$AU$10=\"Party B\"),$AU$11,IF(AND($E$5=FALSE,$E$6=1),$AS$8,IF(AND($E$6<>1,$AS$10=\"Party B\"),$AS$11,\"\")))))","v":""},null,null,{"$f":"IF($BC$5=\"\",\"\",IF(AND($E$5=TRUE,$E$6=1,$BC$5=\"Both\"),BC5&\" parents, recipients of SSI, are exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$5=TRUE,$E$6=1,$BC$5<>\"\"),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=1,IFERROR(Sole!K7,1)=BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=2,IFERROR(Shared!C56,BC5)<>BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=3,IFERROR(Split!C56,BC5)<>BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=4,IFERROR(SoleShared!$D$64,BC5)<>BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=5,IFERROR(Multi!$C$59,BC5)<>BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",IF(AND($E$6=6,IFERROR(SplitShared!C64,BC5)<>BC5),BC5&\", a recipient of SSI, is exempt from the presumptive min. child support obl.  20-108.2(B)\",\"\")))))))))","v":""}]
[{"$f":"IF(OR(E6=1,E6=4),\"For sole custody, Identify the custodial parent\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$B$7,'Family Info'!$T$5)","v":0},{"$f":"VLOOKUP($E$6,$I$17:$J$22,2,FALSE)","v":{"$error":"#N/A"}}," ",null,null,null,{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),\"Day Count\",\" \")","v":" "},{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$3,\" \")","v":" "},null,{"$f":"$B$14","v":""},{"$f":"$D$14","v":""},{"$f":"$B$14","v":""},{"$f":"$D$14","v":""},{"$f":"'Behind Curtain'!$S$32","v":0},{"$f":"'Behind Curtain'!$S$33","v":0},null,"Card",null,"Party A","Party B",null,"SSDI",{"$f":"IF(OR(Cardinal!$B$17=\" \",Cardinal!$B$17=\"\"),0,Cardinal!$B$17)","v":0},{"$f":"IF(OR(Cardinal!$D$17=\" \",Cardinal!$D$17=\"\"),0,Cardinal!$D$17)","v":0},null,null,"Party A","Party B","3rd Party",null,null,null,"Number","Description",null,"Inc Share",{"$f":"ROUND(IF($AJ$6=Shared!$I$6,Shared!$L$17,IF($AJ$6=Shared!$L$6,Shared!$I$17,IF($AJ$6=$J$5,Shared!$I$17))),2)","v":0.5},{"$f":"1-$AL$7","v":0.5},"\"+\" or \"-\"",{"$f":"IF($AO$6=\"Party A\",-($AL$10),IF($AO$6=\"Party B\",$AL$10,\" \"))","v":{"$error":"#N/A"}},"number","Description",null,{"$f":"IF(AR6=Sole!$I$7,\"Add\",\"Subtract\")","v":{"$error":"#N/A"}},"3rd party Beneficiary",{"$f":"IF(AR6=J5,\"Yes\",\"No\")","v":"Yes"}]
[{"$f":"IF(OR($E$6=1,$E$6=2,$E$6=4,$E$6=5,$E$6=6),\"Number of children for whom support is sought\",IF($E$6=3,\"Number of children for whom support is sought & living with\"&\" \"&$J$3,\" \"))","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$B$8,IF(OR(E6=1,E6=2,E6=4,E6=5,E6=6),'Family Info'!N9,IF($E$6=3,'Family Info'!$T$7)))","v":0},null," ",null,null,null,{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$3,\" \")","v":" "},{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$4,\" \")","v":" "},"Impute",{"$f":"'Empl Income'!$T$7","v":0},{"$f":"'Empl Income'!$V$7","v":0},{"$f":"'Behind Curtain'!$S$34","v":0},{"$f":"'Behind Curtain'!S35","v":0},null,null,null,"PreotherKids",null,{"$f":"SUM($X$5:$X$8)-SUM($X$10:$X$13)","v":0},{"$f":"SUM($Y$5:$Y$8)-SUM($Y$10:$Y$13)","v":0},null,"Other Inc",{"$f":"IF(OR(Cardinal!$B$18=\" \",Cardinal!$B$18=\"\"),0,Cardinal!$B$18)","v":0},{"$f":"IF(OR(Cardinal!$D$18=\" \",Cardinal!$D$18=\"\"),0,Cardinal!$D$18)","v":0},null,"HCC",{"$f":"IF(OR(Cardinal!$B$26=\" \",Cardinal!$B$26=\"\"),0,Cardinal!$B$26)","v":0},{"$f":"IF(OR(Cardinal!$D$26=\" \",Cardinal!$D$26=\"\"),0,Cardinal!$D$26)","v":0},{"$f":"IF(OR(Cardinal!$F$26=\" \",Cardinal!$F$26=\"\"),0,Cardinal!$F$26)","v":0},null,null,null,{"$f":"AJ8","v":0},"Amount",null,"3rd Party",{"$f":"DOLLAR(($AH$8*$AJ$10)*$AL$7,2)","v":{"$error":"#VALUE!"}},{"$f":"DOLLAR(($AH$8*$AJ$10)*$AM$7,2)","v":{"$error":"#VALUE!"}},"Other than Sole Custody",null,{"$f":"VALUE($AR$8)","v":0},"Amount",null,{"$f":"IF(AS7=\"Subtract\",-($AP$8),$AP$8)","v":{"$error":"#N/A"}},"Party A prorata share",{"$f":"IF(AND($AU$6=\"Yes\",$AU$7=\"Yes\"),$AP$8*Sole!$I$34,\" \")","v":" "}]
[{"$f":"IF($E$6=3,\"Number of children for whom support is sought &  living with\"&\" \"&$J$4,IF(E6=4,B7&\" \"&\"is the custodial parent for how many of these children?\",IF(E6=6,J3&\" \"&\"is the Custodial Parent for how many of these children\",\" \")))","v":" "},{"$f":"IF(R7=\"Card\",Cardinal!$B$9,IF($E$6=3,'Family Info'!$V$7,IF($E$6=4,'Family Info'!$V$5,IF($E$6=6,'Family Info'!$T$7))))","v":0},null," ",null,null,{"$f":"IF(AND(E6=5,B8>0),\"Child 1\",IF(AND(B8=1,OR(E6=2,E6=4,E6=6)),\"Child\",IF(AND(B8>1,OR(E6=2,E6=4,E6=6)),\"Children\",\" \")))","v":" "},{"$f":"TRIM(IF(R7=\"Card\",Cardinal!$H$9,IF(E6=2,'Family Info'!$T$7,IF($E$6=4,'Family Info'!$T$7,IF($E$6=6,'Family Info'!$T$6,IF($E$6=5,'Family Info'!BZ29))))))","v":""},{"$f":"IF(H9=0,\" \",IFERROR(365-H9,\" \"))","v":" "},"Empl Inc",{"$f":"$B$15","v":0},{"$f":"$D$15","v":0},null,null,null,null,null,null,"otherKids",{"$f":"'Behind Curtain'!$S$12","v":0},{"$f":"'Behind Curtain'!$S$13","v":0},null,"Deduction",null,null,null,"DCC",{"$f":"IF(OR(Cardinal!$B$27=\" \",Cardinal!$B$27=\"\"),0,Cardinal!$B$27)","v":0},{"$f":"IF(OR(Cardinal!$D$27=\" \",Cardinal!$D$27=\"\"),0,Cardinal!$D$27)","v":0},{"$f":"IF(OR(Cardinal!$F$27=\" \",Cardinal!$F$27=\"\"),0,Cardinal!$F$27)","v":0},null,null,null,null,"Cost%",null,null,"Case Type",{"$f":"IF($E$5=FALSE,\"Non3rdParty\",\"3rdParty\")","v":"Non3rdParty"},"Incurred by",{"$f":"IF($AJ$6=$L$3,\"Party A\",IF($AJ$6=$L$4,\"Party B\",\" \"))","v":"Party A"},null,"Other than Sole cases",null,null,"Party B prorata share",{"$f":"IF(AND($AU$6=\"Yes\",$AU$7=\"Yes\"),$AP$8*Sole!$K$34,\" \")","v":" "}]
[{"$f":"IF($E$6=6,J4&\" \"&\"is the Custodial Parent for how many of these children\",IF($E$6=4,\"Number of these children in a shared custody arrangement\",\"\"))","v":""},{"$f":"IF($R$7=\"Card\",Cardinal!$B$10,IF($E$6=6,'Family Info'!$V$7,IF($E$6=4,'Family Info'!$W$5)))","v":0},null," ",null,null,{"$f":"IF(AND(E6=5,B8>1),\"Child 2\",\" \")","v":" "},{"$f":"IF(R7=\"Card\",Cardinal!$H$10,IF($E$6=5,'Family Info'!$BZ$30))","v":0}," ","Apply",{"$f":"IF($K$8=0,$K$9,$K$8)","v":0},{"$f":"IF($L$8=0,$L$9,$L$8)","v":0},null,null,null,null,null,null,"CGI",{"$f":"IF(SUM($T$8:$U$8)<SUM($T$9:$U$9),0,SUM($T$8:$U$8)-SUM($T$9:$U$9))","v":0},null,null,"Spsl",{"$f":"IF(OR(Cardinal!$B$20=\" \",Cardinal!$B$20=\"\"),0,Cardinal!$B$20)","v":0},{"$f":"IF(OR(Cardinal!$D$20=\" \",Cardinal!$D$20=\"\"),0,Cardinal!$D$20)","v":0},null,"HCItest",null,null,null,null,null,null,null,"%",{"$f":"IF($AJ$9=\"25% of the cost\",0.25,IF($AJ$9=\"50% of the cost\",0.5,IF($AJ$9=\"75% of the cost\",0.75,IF($AJ$9=\"100% of the cost\",1,IF($AJ$9=\"Income Share\",$AL$7,\" \")))))","v":" "},"Amt Owed",{"$f":"IFERROR(IF($AH$8=\"\",\"\",ROUND($AH$8*$AJ$10,2)),\"\")","v":""},null,"benefit amt",{"$f":"IFERROR(-($AL$10),\"\")","v":""},null,"Benefit Party",null,{"$f":"AU10","v":"Party A"},"Nonthirdparty benef.",{"$f":"IF($AR$6=$J$3,\"Party A\",IF($AR$6=$J$4,\"Party B\",\" \"))","v":"Party A"}]
[{"$f":"IF(E6=6,\"Number of these children in a shared custody arrangement\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$B$11,IF($E$6=6,IFERROR($B$8-SUM($B$9:$B$10),\" \"),\" \"))","v":1},null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>2),\"Child 3\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$H$11,IF($E$6=5,'Family Info'!$BZ$31,0))","v":0}," ","Total Imp Inc",{"$f":"$K$10+$B$17+$B$18","v":0},{"$f":"$L$10+$D$17+$D$18","v":0},null,"Imputation Result",null,null,null,"Docket#",{"$f":"IF($R$7=\"Card\",IF($H$2=0,\"\",$H$2),IF($H$4=0,\"\",$H$4))","v":""},null,null,"Other Child Support",null,{"$f":"IF(OR(Cardinal!$B$22=\" \",Cardinal!$B$22=\"\"),0,Cardinal!$B$22)","v":0},{"$f":"IF(OR(Cardinal!$D$22=\" \",Cardinal!$D$22=\"\"),0,Cardinal!$D$22)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AM$30=\"\",$AN$30=\"\"),\"\",IFERROR(IF($AJ$6<>$J$5,$AL$6&\" reimburses \"&$AJ$10*100&\"%  of \"&$AJ$6&\"'s  \"&$AJ$8&\" \"&$AJ$7&\" cost.\",\"Parties reimburse \"&$AJ$6&\"'s $\"&$AH$8&\" cost based on income shares.\"),\"\"))","v":""},null,null,null,null,null,null,null,"Benefit Amount",null,{"$f":"AU11","v":0},{"$f":"$AU$10&\" benefit\"","v":"Party A benefit"},{"$f":"$AP$8","v":0},null,null,null,null,"CP",null,null,null,null,null,"NCP"]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>3),\"Child 4\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$H$12,IF($E$6=5,'Family Info'!$BZ$32,0))","v":0}," ","Yes/No",{"$f":"IF(OR($R$7=\"Card\",(AND($K$8=0,$L$8=0))),\"No\",\"Yes\")","v":"No"},null,null,{"$f":"IFERROR(IF($E$6=1,Sole!G49,IF($E$6=2,Shared!$B$59&\" $\"&ROUND(Shared!$F$59,2),IF($E$6=3,Split!$C$37,IF($E$6=4,SoleShared!$B$68,IF($E$6=5,Multi!B63,IF($E$6=6,SplitShared!$B$67,\"\")))))),\" \")","v":""},null,null,null,"DCSE#",{"$f":"IF($R$7=\"Card\",IF($H$3=0,\"\",$H$3),IF($H$5=0,\"\",$H$5))","v":""},"5% HC test Express","5% AGI","Self Employment",null,{"$f":"IF(OR(Cardinal!$B$23=\" \",Cardinal!$B$23=\"\"),0,Cardinal!$B$23/2)","v":0},{"$f":"IF(OR(Cardinal!$D$23=\" \",Cardinal!$D$23=\"\"),0,Cardinal!$D$23/2)","v":0},null,"Cardinal Express",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AR$6=\"\",\"\",\"Due to \"&$AR$7&\" \"&$AR$6&\" receives a $\"&$AP$8&\" monthly credit\")","v":""},null,null,null,null,null,null,null,"Split","Sole/Sh","Spl/Sh",null,null,null,null,"Split","Sole/Sh","Spl/Sh"]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>4),\"Child 5\",\" \")","v":" "},{"$f":"IF($R$7=\"Card\",Cardinal!$H$13,IF($E$6=5,'Family Info'!$BZ$33))","v":0}," ",null,{"$f":"B14","v":""},{"$f":"D14","v":""},null,null,null,null,null,null,"PartyA-AGI",{"$f":"IF($T$8-$T$9<0,0,$T$8-$T$9)","v":0},{"$f":"T13*5%","v":0},"Business Expenses",null,{"$f":"IF(OR(Cardinal!$B$24=\" \",Cardinal!$B$24=\"\"),0,Cardinal!$B$24)","v":0},{"$f":"IF(OR(Cardinal!$D$24=\" \",Cardinal!$D$24=\"\"),0,Cardinal!$D$24)","v":0},null,"Results",null,null,null,null,null,null,null,"Sole cost incurred by 3rd Party",null,null,null,null,"reimburse",null,null,null,null,null,null,null,null,1,68,{"$f":"IF(Split!$I$24*Split!$I$17<68,68,Split!$I$24*Split!$I$17)","v":68},{"$f":"IF(SoleShared!$N$28<68,68,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<68,68,SplitShared!$P$27)","v":" "},null,null,1,1,{"$f":"IF(Split!$L$24*Split!$L$17<68,68,Split!$L$24*Split!$L$17)","v":68},{"$f":"IF(SoleShared!$N$28<68,68,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$R$27<68,68,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Monthly Gross Income information:\"","v":"Monthly Gross Income information:"},{"$f":"IFERROR(J3,\" \")","v":""},null,{"$f":"IFERROR($J$4,\" \")","v":""},{"$f":"IFERROR(M3,\" \")","v":""},null,{"$f":"IF(AND($E$6=5,$B$8>5),\"Child 6\",\"\")","v":""},{"$f":"IF($R$7=\"Card\",Cardinal!$H$14,IF($E$6=5,'Family Info'!$BZ$34))","v":0}," ","150 Poverty",{"$f":"Shared!$I$46","v":1956.25},{"$f":"Shared!$L$46","v":1956.25},null,null,null,null,null,null,"PartyB-AGI",{"$f":"IF(U8-U9<0,0,U8-U9)","v":0},{"$f":"T14*5%","v":0},"Other Kids in home",null,{"$f":"'Behind Curtain'!$S$12","v":0},{"$f":"'Behind Curtain'!$S$13","v":0},null,{"$f":"IF($E$6=1,Sole!B49&\" \"&\"$\"&ROUND(Sole!$F$49,2),IF($E$6=2,Shared!$B$58&\" \"&\"$\"&ROUND(Shared!$F$58,2),IF($E$6=3,Split!$B$36&\" \"&\"$\"&ROUND(Split!$F$36,2),IF($E$6=4,SoleShared!$B$67&\" \"&\"$\"&ROUND(SoleShared!$F$67,2),IF($E$6=5,Multi!$B$62&\" \"&\"$\"&ROUND(Multi!$F$62,2),IF($E$6=6,SplitShared!$B$66&\" \"&\"$\"&ROUND(SplitShared!$G$66,2)))))))","v":false},null,null,null,null,null,null,null,"3rd party case",{"$f":"IF($E$5=FALSE,\"No\",\"Yes\")","v":"No"},"PA inc sh",{"$f":"Shared!$I$17","v":0.5},"Party A Amt",{"$f":"IF(AND($AJ$14=\"Yes\",$AJ$15=\"Yes\"),ROUND(($AH$8*$AJ$16)*$AL$14,2),\"\")","v":""},null,null,null,null,null,null,null,null,2,104,{"$f":"IF(Split!$I$24*Split!$I$17<104,104,Split!$I$24*Split!$I$17)","v":104},{"$f":"IF(SoleShared!$N$28<104,104,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<104,104,SplitShared!$P$27)","v":" "},null,null,2,104,{"$f":"IF(Split!$L$24*Split!$L$17<104,104,Split!$L$24*Split!$L$17)","v":104},{"$f":"IF(SoleShared!$N$28<104,104,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$R$27<104,104,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Parent's Gross Employment Income:\"","v":"Parent's Gross Employment Income:"},{"$f":"IF($R$7=\"Card\",$X$5,'Empl Income'!$T$6)","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$5,'Empl Income'!V6)","v":0},null,null,null,"For 150% Poverty Test Sole GL",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R$7=0,\"\",IF($AB$10>$U$13,$B$14&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND($U$13,2)&\" \"&\"per month.\",\" \"))","v":" "},null,null,null,null,null,null,null,{"$f":"VALUE(IFERROR(RIGHT(AA14,(LEN(AA14)-SEARCH(\"$\",AA14))),0))","v":0},"Arrearage Calculator Current Support",null,null,null,null,null,null,"3P incur cost",{"$f":"IF($AJ$6=$J$5,\"Yes\",\"No\")","v":"Yes"},"PB inc sh",{"$f":"Shared!$L$17","v":0.5},"Party B Amt",{"$f":"IF(AND($AJ$14=\"Yes\",$AJ$15=\"Yes\"),ROUND(($AH$8*$AJ$16)*$AL$15,2),\"\")","v":""},null,null,null,null,null,null,null,null,3,126,{"$f":"IF(Split!$I$24*Split!$I$17<126,126,Split!$I$24*Split!$I$17)","v":126},{"$f":"IF(SoleShared!$N$28<126,126,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<126,126,SplitShared!$P$27)","v":" "},null,null,3,126,{"$f":"IF(Split!$L$24*Split!$L$17<126,126,Split!$L$24*Split!$L$17)","v":126},{"$f":"IF(SoleShared!$N$28<126,126,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<R27,126,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Spousal Support Income\"","v":"Spousal Support Income"},{"$f":"IF($R$7=\"Card\",$X$6,'Other Income'!$R$5)","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$6,'Other Income'!$U$5)","v":0},null,null,null,null,"Custody","CP","Fails","Income","Cardinal 5% Health Insurance",null,null,null,null,null,{"$f":"IF($R$7=0,\"\",IF($AB$10>$U$13,$B$14&\"'s $\"&ROUND($AB$10,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND($AB$10-$U$13,2)&\" \"&\"per month.\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost %",{"$f":"0.01*100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,4,141,{"$f":"IF(Split!$I$24*Split!$I$17<141,141,Split!$I$24*Split!$I$17)","v":141},{"$f":"IF(SoleShared!$N$28<141,141,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<141,141,SplitShared!$P$27)","v":" "},null,null,4,141,{"$f":"IF(Split!$L$24*Split!$L$17<141,141,Split!$L$24*Split!$L$17)","v":141},{"$f":"IF(SoleShared!$N$28<141,141,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$R$27<141,141,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Parent's SSDI Income\"","v":"Parent's SSDI Income"},{"$f":"IF($R$7=\"Card\",$X$7,'Other Income'!$R$4)","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$7,'Other Income'!$U$4)","v":0},null,null,null,null,1,{"$f":"$B$7","v":0},"NA","NA","Reasonable HCC test",null,null,"Sole HCC",{"$f":"Sole!G25","v":{"$error":"#N/A"}},null,{"$f":"IF($R$7=0,\"\",IF($AC$10>$U$14,$D$14&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND($U$14,2)&\" \"&\"per month.\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole cost incurred by non3rd party",null,null,null,null,null,null,null,null,null,null,null,null,null,5,155,{"$f":"IF(Split!$I$24*Split!$I$17<155,155,Split!$I$24*Split!$I$17)","v":155},{"$f":"IF(SoleShared!$N$28<155,155,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<155,155,SplitShared!$P$27)","v":" "},null,null,5,155,{"$f":"IF(Split!$L$24*Split!$L$17<155,155,Split!$L$24*Split!$L$17)","v":155},{"$f":"IF(SoleShared!$N$28<155,155,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$R$27<155,155,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Other Income\"","v":"Other Income"},{"$f":"IF($R$7=\"Card\",$X$8,SUM('Other Income'!$R$6:$R$11))","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$8,SUM('Other Income'!U6:U11))","v":0},null,null,null,null,2,{"$f":"IF(Shared!$C$56=\" \",Shared!$C$44,Shared!$C$56)","v":""},{"$f":"IF(Info!$J$18=Shared!$I$42,Shared!$I$47,Shared!$L$47)","v":"Yes"},{"$f":"IF(Info!$J$18=Shared!$I$6,Shared!$I$16,Shared!$L$16)","v":0},{"$f":"IFERROR(IF($BA$6<>\"\",$BA$6,IF($R$7=\"Card\",$S$15,IF(Vision!$R$4>Vision!$R$8,Vision!$R$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$R$8,2)&\" \"&\"per month.\",\" \"))),\"\")","v":" "},null,null,null,null,null,{"$f":"IF($R$7=0,\"\",IF($AC$10>$U$14,$D$14&\"'s $\"&ROUND($AC$10,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND($AC$10-$U$14,2)&\" \"&\"per month.\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party incurred cost",null,{"$f":"IF($AJ$14=\"No\",\"\",IF(AND($AJ$14=\"Yes\",$AJ$15=\"Yes\"),\"\",IF($AJ$6=$J$3,\"Party A\",IF($AJ$6=$J$4,\"Party B\",\"\"))))","v":""},null,"Reimbursing Party",null,null,null,null,null,null,null,null,null,6,169,{"$f":"IF(Split!$I$24*Split!$I$17<169,169,Split!$I$24*Split!$I$17)","v":169},{"$f":"IF(SoleShared!$N$28<169,169,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$P$27<169,169,SplitShared!$P$27)","v":" "},null,null,6,169,{"$f":"IF(Split!$L$24*Split!$L$17<169,169,Split!$L$24*Split!$L$17)","v":169},{"$f":"IF(SoleShared!$N$28<169,169,SoleShared!$N$28)","v":" "},{"$f":"IF(SplitShared!$R$27<169,169,SplitShared!$R$27)","v":" "}]
[{"$f":"\"Income Adjustments\"","v":"Income Adjustments"},null,null,null,null,null,null,null,3,null,"NA",null,{"$f":"IFERROR(IF($BA$6<>\"\",\"\",IF($R$7=\"Card\",$S$16,IF(Vision!$R$4>Vision!$R$8,Vision!$R$3&\"'s $\"&ROUND(Vision!$R$4,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$R$4-Vision!$R$8,2)&\" \"&\"per month.\",\" \"))),\"\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$f":"IF($AK$18=\"\",\"\",-($AH$8*$AJ$10))","v":""},null,{"$f":"IF($AK$18=\"Party A\",\"Party B\",IF($AK$18=\"Party B\",\"Party A\",IF($AK$18=\"\",\"\")))","v":""},{"$f":"IF($AM$19<>\"\",-($AK$19),\"\")","v":""}]
[{"$f":"\"Spousal support deduction:\"","v":"Spousal support deduction:"},{"$f":"IF($R$7=\"Card\",$X$10,IF('Income Adjustment'!$S$6=\" \",0,'Income Adjustment'!$S$6))","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$10,IF('Income Adjustment'!$V$6=\" \",0,'Income Adjustment'!$V$6))","v":0},null,"Guideline Amounts",null,null,4,{"$f":"IF(SoleShared!$D$64=\" \",SoleShared!$D$56,SoleShared!$D$64)","v":{"$error":"#VALUE!"}},{"$f":"IF($J$20=SoleShared!$I$30,SoleShared!$I$41,SoleShared!$L$41)","v":{"$error":"#VALUE!"}},{"$f":"IF($J$20=SoleShared!$I$30,SoleShared!$I$18,SoleShared!$L$18)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(BA6<>\"\",\"\",IF($R$7=\"Card\",$S$17,IF(Vision!$T$4>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \"))),\"\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm before going to worksheet",null,null,null,"Yes"]
[{"$f":"\"# of other biological or  adopted children residing with each Parent:\"","v":"# of other biological or  adopted children residing with each Parent:"},{"$f":"IF($R$7=\"Card\",Cardinal!$B$21,IF('Income Adjustment'!$L$48=\" \",0,IF('Income Adjustment'!$L$48>6,6,'Income Adjustment'!$L$48)))","v":0},null,{"$f":"IF($R$7=\"Card\",Cardinal!$D$21,IF('Income Adjustment'!$L$89=\" \",0,IF('Income Adjustment'!$L$89>6,6,'Income Adjustment'!$L$89)))","v":0},null,{"$f":"B14","v":""},{"$f":"D14","v":""},"GL Amt",5,{"$f":"IF(Multi!$C$59=\" \",Multi!$C$51,Multi!$C$59)","v":""},{"$f":"IF($J$21=Multi!$I$21,Multi!$I$37,Multi!$L$37)","v":"Yes"},{"$f":"IF($J$21=Multi!$I$6,Multi!$I$17,Multi!$L$17)","v":0},{"$f":"IFERROR(IF(BA6<>\"\",\"\",IF($R$7=\"Card\",$S$18,IF(Vision!$T$4>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$4-Vision!$T$8,2)&\" \"&\"per month.\",\" \"))),\"\")","v":" "},null,null,null,null,null,null,"Progress Gauge",null,null,null,null,null,null,"Bypass Confirm. before going to worksheet",null,null,null,{"$f":"IF(AND($B$21>0,$B$22>0,$D$21>0,$D$22>0,'Income Adjustment'!$S$9>0,'Income Adjustment'!$V$9>0,'Other Income'!$R$12>0,'Other Income'!$U$12>0)*OR('Health Ins'!$R$7>0,'Health Ins'!$T$7>0,'Health Ins'!$V$7>0)*AND(OR('Day Care'!R10>0,'Day Care'!T10>0)),\"Skip\",\"Proceed\")","v":"Proceed"},null,"Who incurred cost",null,"Sole-non3rd party",null,{"$f":"IF($AJ$14=\"Yes\",\"\",$AO$7)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed "]
[{"$f":"\"Other child support obligations actually paid out:\"","v":"Other child support obligations actually paid out:"},{"$f":"IF($R$7=\"Card\",$X$11,IF('Income Adjustment'!$S$7=\" \",0,'Income Adjustment'!$S$7))","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$11,IF('Income Adjustment'!$V$7=\" \",0,'Income Adjustment'!$V$7))","v":0},null,{"$f":"'Behind Curtain'!$S$12","v":0},{"$f":"'Behind Curtain'!$S$13","v":0},null,6,{"$f":"IF(SplitShared!$C$64=\" \",SplitShared!$C$56,SplitShared!$C$64)","v":{"$error":"#N/A"}},{"$f":"IF(Info!$J$22=SplitShared!$I$30,SplitShared!$I$41,SplitShared!$L$41)","v":{"$error":"#N/A"}},{"$f":"IF($J$22=SplitShared!$I$8,SplitShared!$I$19,SplitShared!$L$19)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Sole-3rdPartyB",null,{"$f":"IFERROR($AN$15,\"\")","v":""},null,"FPL Sole GL Cost Adj",null,null,null,null,null,null,null,null,null,null,null,null,"CP",null,null,null,null,null,"NCP"]
[{"$f":"\"1/2 self-employment tax paid out:\"","v":"1/2 self-employment tax paid out:"},{"$f":"IF($R$7=\"Card\",$X$12,IF('Income Adjustment'!$S$5=\" \",0,'Income Adjustment'!$S$5))","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$12,IF('Income Adjustment'!$V$5=\" \",0,'Income Adjustment'!$V$5))","v":0},null,"CGI",{"$f":"'Income Adjustment'!$AG$11","v":0},{"$f":"'Behind Curtain'!S10","v":0},null,{"$f":"IFERROR(IF(AND($E$6=2,$K$18=\"Yes\"),$J$18&\"'s $\"&L18&\" \"&\"income is $\"&ROUND(IF($J$18=$K$13,$K$14-$L$18,$L$14-$L$18),2)&\" \"&\"below the 150% Fed. Poverty Guideline Amount. Applying Sole Guidelines\"&\" \"&$J$24&\" \"&\"owes $\"&ROUND(Sole!$F$49,2)&\".\",IF(AND($E$6=5,$K$21=\"Yes\"),$J$21&\"'s $\"&$L$21&\" \"&\"income is $\"&ROUND(IF($J$21=$K$13,$K$14-$L$21,$L$14-$L$21),2)&\" \"&\"below the 150% Fed. Poverty Guideline Amount.\"&\" \"&\"Applying Sole Guidelines\"&\" \"&$J$24&\" \"&\"owes $\"&ROUND(Sole!$F$49,2)&\".\",IF(AND($E$6=4,$K$20=\"Yes\"),$J$20&\"'s $\"&ROUND($L$20,2)&\" \"&\"income is $\"&ROUND(IF($J$20=$K$13,$K$14-$L$20,$L$14-$L$20),2)&\" \"&\"below the 150% Fed.\"&\" \"&\"Poverty Guideline Amount.\"&\" \"&\"Applying Sole Guidelines\"&\" \"&$J$24&\" \"&\"owes $\"&ROUND(Sole!$F$49,2)&\".\",IF(AND($E$6=6,$K$22=\"Yes\"),$J$22&\"'s $\"&ROUND($L$22,2)&\" \"&\"income is $\"&ROUND(IF($J$22=$K$13,$K$14-$L$22,$L$14-$L$22),2)&\" \"&\"below the 150% Fed. Poverty Guideline Amount. \"&\"Applying Sole Guidelines\"&\" \"&$J$24&\" \"&\"owes $\"&ROUND(Sole!$F$49,2)&\".\")))),\" \")","v":" "},null,null,null,null,null,null,null,null,null,"Party A",{"$f":"IF($R$7=\"Card\",0,IF($B$1<>\" \",5,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Sole-3rdPartyA",null,{"$f":"IFERROR($AN$14,\"\")","v":""},null,null,"Col B",null,null,null,null,null,null,null,null,null,null,"Split","Sole/Sh","Spl/Sh",null,null,null,null,"Split","Sole/Sh","Spl/Sh"]
["Business Deductions",{"$f":"IF($R$7=\"Card\",$X$13,IF('Income Adjustment'!$S$4=\" \",0,'Income Adjustment'!$S$4))","v":0},null,{"$f":"IF($R$7=\"Card\",$Y$13,IF('Income Adjustment'!$V$4=\" \",0,'Income Adjustment'!$V$4))","v":0},null,{"$f":"IF(AND($E$6=1,$E$5=TRUE),\"Third Party\",\" \")","v":" "},"Split -2nd",{"$f":"'Behind Curtain'!S11","v":0},"Sole NCP",{"$f":"IF(Sole!$E$23=Sole!$I$22,Sole!$K$22,IF(Sole!$E$23=Sole!$K$22,Sole!$I$22,\" \"))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Party B",{"$f":"IF($R$7=\"Card\",0,IF($B$2<>\" \",5,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Incurred by non3rdparty",null,{"$f":"$AK$18","v":""},null,null,{"$f":"$AO$7","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,1,68,{"$f":"IF(Split!$I$112*Split!$I$119<68,68,Split!$I$112*Split!$I$119)","v":68},{"$f":"IF(SoleShared!$N$122<68,68,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<68,68,SplitShared!$P$120)","v":" "},null,null,1,68,{"$f":"IF(Split!$L$112*Split!$L$119<68,68,Split!$L$112*Split!$L$119)","v":68},{"$f":"IF(SoleShared!$N$122<68,68,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<68,68,SplitShared!$R$120)","v":" "}]
[null,{"$f":"IFERROR($J$3,\" \")","v":""},null,{"$f":"IFERROR($J$4,\" \")","v":""},null,{"$f":"IF($R$7=\"Card\",Cardinal!$F$25,IF(AND($E$5=TRUE,$E$6=1),$J$5,\" \"))","v":" "},null,null,null,null,null,null,{"$f":"\"Other Custody Arrangement SSDI Test\"","v":"Other Custody Arrangement SSDI Test"},null,null,null,null,null,null,"Custody",{"$f":"IF($R$7=\"Card\",0,IF('Family Info'!N11<>\" \",10,IF('Family Info'!V11<>\" \",10,IF(AND('Family Info'!$P$16<>\" \",'Family Info'!$V$16=\" \"),5,IF(AND('Family Info'!$P$16<>\" \",'Family Info'!$V$16<>\" \"),10,IF('Family Info'!$W18<>\" \",10,IF('Family Info'!$U$20<>\" \",10,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$f":"$AK$19","v":""},null,null,null,null,null,null,null,null,null,null,null,2,104,{"$f":"IF(Split!$I$112*Split!$I$119<104,104,Split!$I$112*Split!$I$119)","v":104},{"$f":"IF(SoleShared!$N$122<104,104,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<104,104,SplitShared!$P$120)","v":" "},null,null,2,104,{"$f":"IF(Split!$L$112*Split!$L$119<104,104,Split!$L$112*Split!$L$119)","v":104},{"$f":"IF(SoleShared!$N$122<104,104,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<104,104,SplitShared!$R$120)","v":" "}]
[{"$f":"\"Children's Healthcare costs\"","v":"Children's Healthcare costs"},{"$f":"IF($R$7=\"Card\",$AB$8,Vision!$R$7)","v":0},null,{"$f":"IF($R$7=\"Card\",$AC$8,Vision!$T$7)","v":0},null,{"$f":"IF($R$7=\"Card\",$AD$8,Vision!V7)","v":0},null,"Third party HCC",null,null,null,null,null,null,null,null,null,null,null,"Income",{"$f":"IF($R$7=\"Card\",0,IF(AND($B$15<>0,$D$15=0),13,IF(AND($B$15<>0,$D$15<>0),26,0)))","v":0},null,"Inc. gage",{"$f":"IF($R$7=\"Card\",0,50-(U26+U27+U28))","v":0},null,null,null,null,null,null,null,null,null,"NonSole custody cases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,126,{"$f":"IF(Split!$I$112*Split!$I$119<126,126,Split!$I$112*Split!$I$119)","v":126},{"$f":"IF(SoleShared!$N$122<126,126,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<126,126,SplitShared!$P$120)","v":" "},null,null,3,126,{"$f":"IF(Split!$L$112*Split!$L$119<126,126,Split!$L$112*Split!$L$119)","v":126},{"$f":"IF(SoleShared!$N$122<126,126,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<126,126,SplitShared!$R$120)","v":" "}]
[{"$f":"\"Daycare costs\"","v":"Daycare costs"},{"$f":"IF($R$7=\"Card\",$AB$9,'Day Care'!$R$10)","v":0},null,{"$f":"IF($R$7=\"Card\",$AC$9,'Day Care'!$T$10)","v":0},null,{"$f":"IF($R$7=\"Card\",$AD$9,'Day Care'!$V$10)","v":0},null,null,null,null,null,null,{"$f":"\"Which Parent is receiving SSDI?\"","v":"Which Parent is receiving SSDI?"},null,null,null,null,{"$f":"IF($B$17>0,$J$3,IF($D$17>0,$J$4,\" \"))","v":" "},null,"other Inc",{"$f":"IF($R$7=\"Card\",0,IF(AND($V$27=0,$W$27=0),0,IF(AND($V$27=1,$W$27=0),6,IF(AND($V$27=1,$W$27=1),12,IF(AND($V$27=0,$W$27=1),16,0)))))","v":0},{"$f":"IF($R$7=\"Card\",0,IF(OR($B$16<>0,$B$17<>0,$B$18<>0),1,0))","v":0},{"$f":"IF($R$7=\"Card\",0,IF(OR($D$16<>0,$D$17<>0,$D$18<>0),1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,"incurred by",null,{"$f":"$AO$9","v":"Party A"},null,"Other than FPL sole",null,null,null,null,null,null,null,null,null,4,141,{"$f":"IF(Split!$I$112*Split!$I$119<141,141,Split!$I$112*Split!$I$119)","v":141},{"$f":"IF(SoleShared!$N$122<141,141,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<141,141,SplitShared!$P$120)","v":" "},null,null,4,141,{"$f":"IF(Split!$L$112*Split!$L$119<141,141,Split!$L$112*Split!$L$119)","v":141},{"$f":"IF(SoleShared!$N$122<141,141,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<141,141,SplitShared!$R$120)","v":" "}]
[null,"SSDI Child",null,"SSDI Child",null,{"$f":"\"Sole Custody SSDI Test\"","v":"Sole Custody SSDI Test"},null,null,null,null,null,null,{"$f":"\"Which parent is receiving child benefit\"","v":"Which parent is receiving child benefit"},null,null,null,null,{"$f":"IF($B$31<>\" \",$B$31,IF($D$31<>\" \",$D$31,\" \"))","v":" "},null,"Adjust",{"$f":"IF(AND($V$28=0,$W$28=0),0,IF(AND($V$28=1,$W$28=0),6,IF(AND($V$28=1,$W$28=1),12,IF(AND($V$28=0,$W$28=1),16,0))))","v":0},{"$f":"IF(OR($B$20<>0,$B$21<>0,$B$22<>0,$B$23<>0,$B$24<>0),1,0)","v":0},{"$f":"IF(OR($D$20<>0,$D$21<>0,$D$22<>0,$D$23<>0,$D$24<>0),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$f":"$AO$10","v":""},null,"Cost Adjustment",null,null,null,null,null,null,null,null,null,5,155,{"$f":"IF(Split!$I$112*Split!$I$119<155,155,Split!$I$112*Split!$I$119)","v":155},{"$f":"IF(SoleShared!$N$122<155,155,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<155,155,SplitShared!$P$120)","v":" "},null,null,5,155,{"$f":"IF(Split!$L$112*Split!$L$119<155,155,Split!$L$112*Split!$L$119)","v":155},{"$f":"IF(SoleShared!$N$122<155,155,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<155,155,SplitShared!$R$120)","v":" "}]
[{"$f":"IF(AND($B$17<>\" \",B17>0),\"Do the children receive a social security benefit due to\"&\" \"&$B$14&\"'s\"&\" \"&\"SSDI?\",IF(AND($D$17<>\" \",$D$17>0),\"Do the children receive a social security benefit due to\"&\" \"&$D$14&\"'s\"&\" \"&\"SSDI?\",\" \"))","v":" "},{"$f":"IF($R$7=\"Card\",IF(AND($B$17>0,Cardinal!$B$29=\"Yes\"),Cardinal!B29,\" \"),'Other Income'!$Q$19)","v":" "},null,{"$f":"IF($R$7=\"Card\",IF(AND($D$17>0,Cardinal!$B$29=\"Yes\"),Cardinal!B29,\" \"),'Other Income'!$Q$93)","v":" "},null,{"$f":"\"Yes\"","v":"Yes"},null,null,null,null,null,null,{"$f":"\"Should a credit be given?\"","v":"Should a credit be given?"},null,null,null,null,{"$f":"IF(R27<>R28,\"Yes\",\"No\")","v":"No"},null,"HC",{"$f":"IF(OR(B26<>0,D26<>0,F26<>0),15+$X$26,0)","v":0},null,"DC gage",{"$f":"IF($R$7=\"Card\",0,IF($U$29=0,($X$26+15),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col A","Col B",null,null,null,null,null,null,null,null,6,169,{"$f":"IF(Split!$I$112*Split!$I$119<169,169,Split!$I$112*Split!$I$119)","v":169},{"$f":"IF(SoleShared!$N$122<169,169,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$P$120<169,169,SplitShared!$P$120)","v":" "},null,null,6,169,{"$f":"IF(Split!$L$112*Split!$L$119<169,169,Split!$L$112*Split!$L$119)","v":169},{"$f":"IF(SoleShared!$N$122<169,169,SoleShared!$N$122)","v":{"$error":"#VALUE!"}},{"$f":"IF(SplitShared!$R$120<169,169,SplitShared!$R$120)","v":" "}]
[{"$f":"IF(AND($B$29=\"Yes\",$B$17>0),\"How much cash benefit do the children receive?\",IF(AND($D$29=\"Yes\",$D$17>0),\"How much cash benefit do the children receive?\",\" \"))","v":" "},{"$f":"IF($R$7=\"Card\",IF($B$29=\"yes\",Cardinal!$B$30,\" \"),'Other Income'!$Q$22)","v":" "},null,{"$f":"IF($R$7=\"Card\",IF($D$29=\"yes\",Cardinal!$B$30,\" \"),'Other Income'!$Q$96)","v":" "},null,{"$f":"\"No\"","v":"No"},null,null,null,null,null,"For Sole",{"$f":"\"If yes, then which column receives the credit?\"","v":"If yes, then which column receives the credit?"},null,null,null,null,{"$f":"IF(AND($R$29=\"Yes\",$R$27=$J$3),1,IF(AND(R29=\"Yes\",$R$27=$J$4),2,\" \"))","v":" "},null,"Daycare",{"$f":"IF($U$29=0,IF(OR($B$27<>0,$D$27<>0,$F$27<>0),15+$X$29,0),IF(OR($B$27<>0,$D$27<>0,$F$27<>0),15,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"Yes\"),$AK$23,IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"No\",$AK$24=\"Party A\"),$AK$25,IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"No\",$AK$24=\"Party B\"),\" \",IF(AND($E$5=FALSE,$E$6=1),0,IF(AND($E$6<>1,$AK$27=\"Party B\"),$AK$28,\"\")))))","v":""},{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"Yes\"),$AK$22,IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"No\",$AK$24=\"Party A\"),\"\",IF(AND($E$5=TRUE,$E$6=1,$AJ$15=\"No\",$AK$24=\"Party B\"),$AK$25,IF(AND($E$5=FALSE,$E$6=1),$AK$21,IF(AND($E$6<>1,$AK$27=\"Party A\"),$AK$28,\"\")))))","v":""}]
[{"$f":"IF(AND($B$29=$F$29,$B$17>0),\"Who receives the children's benefit?\",IF(AND($D$29=$F$29,$D$17>0),\"Who receives the children's benefit?\",\" \"))","v":" "},{"$f":"IF($R$7=\"Card\",IF($B$29=\"yes\",Cardinal!$B$31,\" \"),'Other Income'!$J$22)","v":" "},null,{"$f":"IF($R$7=\"Card\",IF($D$29=\"yes\",Cardinal!$B$31,\" \"),'Other Income'!$J$96)","v":" "},null,{"$f":"\"Which Column is CP?\"","v":"Which Column is CP?"},null,null,null,{"$f":"IF(B7=B14,1,2)","v":2},null,"All others","Which parent receives credit",null,null,null,null,{"$f":"IF($R$29=\"Yes\",$R$27,\" \")","v":" "}]
["Does the parent get the credit",{"$f":"IF(OR($B$31=$D$25,$B$31=$E$14),\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(OR($D$31=$B$25,$D$31=$E$14),\"Yes\",\"No\")","v":"No"},null,{"$f":"\"Is the NCP receiving the SSDI\"","v":"Is the NCP receiving the SSDI"},null,null,null,{"$f":"IF(AND(ISNUMBER($B$17),$J$31=2),\"Yes\",IF(AND(ISNUMBER($D$17),$J$31=1),\"Yes\",\"No\"))","v":"Yes"},null,null,"How Much does that parent receive",null,null,null,null,{"$f":"IF($R$31=$B$25,$B$30,IF($R$31=$D$25,$D$30,0))","v":0}]
[null,null,null,null,null,{"$f":"\"Is the CP receiving the child's benefit\"","v":"Is the CP receiving the child's benefit"},null,null,null,{"$f":"IF(AND($B$29=\"yes\",$B$31=$B$7),\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,{"$f":"\"Which column does money go in\"","v":"Which column does money go in"},null,null,null,{"$f":"IF(AND($J$32=\"Yes\",$J$33=\"Yes\",$J$31=2),1,IF(AND($J$32=\"Yes\",$J$33=\"Yes\",$J$31=1),2,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Cost Adjustments: for both Calcs",null,null,null,null,"Non 3rd partySole GL"]
[null,null,null,null,null,"Child SSDI to add into Parent's income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incurred",{"$f":"$AJ$6","v":0},"Reimburser",{"$f":"IF($AJ$6=$J$3,$J$4,IF($AJ$6=$J$4,$J$3,IF($AJ$6=$J$5,$J$3)))","v":""},{"$f":"IF($AJ$6=$J$5,$J$4,\" \")","v":""},"Reimburser",{"$f":"IF(Sole!$E$23=$AJ$6,\"Party B\",\"Party A\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"B14","v":""},{"$f":"D14","v":""},null,null,null,"Sole Cell",null,null,"I Cell",null,null,"Sole","Key to col",null,"Progress Gauge",null,null,null,null,null,null,null,null,null,null,null,"Number","Description","travel","Inc Share",{"$f":"ROUND(IF($AJ$6=Shared!$I$6,Shared!$L$112,IF($AJ$6=Shared!$L$6,Shared!$I$112,IF($AJ$6=$J$5,Shared!$I$112))),2)","v":0.5},{"$f":"1-$AL$7","v":0.5},"\"+\" or \"-\"",{"$f":"IF($AN$36=\"Party A\",-($AK$40),IF($AN$36=\"Party B\",$AK$40,\" \"))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"SSDI ",{"$f":"B17","v":0},{"$f":"D17","v":0},null,"CP",{"$f":"IF(AND($E$6<>3,$E$5=TRUE),$B$14,IF(AND($E$6<>3,$E$5=FALSE),B7,\" \"))","v":0},"Col 1",null,null,{"$f":"B14","v":""},"Col 1",null,"Col 1",{"$f":"IF($K$38=$O$38,\"Col 1\",\"Col 2\")","v":"Col 2"},null,{"$f":"SUM(U23:U30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38","v":0},"Amount",{"$f":"$AH$8","v":0},"3rd Party",{"$f":"DOLLAR(($AH$8*$AJ$10)*$AL$7,2)","v":{"$error":"#VALUE!"}},{"$f":"DOLLAR(($AH$8*$AJ$10)*$AM$7,2)","v":{"$error":"#VALUE!"}},"Other than Sole Custody"]
[null,null,null,null,null,"Child #",{"$f":"IF(AND($B$29=\"yes\",IF($G$38=\" \",0,$G$38)>0),$B$30,\" \")","v":" "},{"$f":"IF(AND($D$29=\"yes\",IF($H$38=\" \",0,$H$38)>0),$D$30,\" \")","v":" "},null,"NCP",{"$f":"IF($K$38=$B$14,$D$14,$B$14)","v":""},"Col 2",null,null,{"$f":"D14","v":""},"Col 2",null,"Col 2",{"$f":"IF($K$39=$O$39,\"Col 2\",\"Col 1\")","v":"Col 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost%","Income Share",null,"Case Type",{"$f":"IF($E$5=FALSE,\"Non3rdParty\",\"3rdParty\")","v":"Non3rdParty"},"Incurred by",{"$f":"IF($AJ$6=$L$3,\"Party A\",IF($AJ$6=$L$4,\"Party B\",\" \"))","v":"Party A"}]
[null,null,null,null,null,"Sole Cust",{"$f":"IF($G$37=$K$38, \"Col 1\",\"Col 2\")","v":"Col 2"},{"$f":"IF($H$37=$K$38,\"Col 1\",\"Col 2\")","v":"Col 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",{"$f":"IF($AJ$9=\"25% of the cost\",0.25,IF($AJ$9=\"50% of the cost\",0.5,IF($AJ$9=\"75% of the cost\",0.75,IF($AJ$9=\"100% of the cost\",1,IF($AJ$9=\"Income Share\",$AK$37,\" \")))))","v":" "},"Amt Owed",{"$f":"IFERROR(IF($AH$8=\"\",\"\",ROUND($AH$8*$AI$40,2)),\"\")","v":""},null,"benefit amt",{"$f":"IFERROR(-($AK$40),\"\")","v":""}]
[null,null,null,null,null,"Key SSDI",{"$f":"IF(AND(G39<>\" \",$G$40=\"Col 1\"),\"Col 1\",IF(AND(G39<>\" \",$G$40=\"Col 2\"),\"Col 2\",\" \"))","v":" "},{"$f":"IF(AND($H$39<>\" \",$H$40=\"Col 1\"),\"Col 1\",IF(AND($H$39<>\" \",$H$40=\"Col 2\"),\"Col 2\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AK$61=\"\",$AL$61=\"\"),\"\",IFERROR(IF($AJ$6<>$J$5,$AL$6&\" reimburses \"&$AI$40*100&\"%  of \"&$AJ$6&\"'s  \"&$AJ$8&\" \"&$AJ$7&\" cost.\",\"Parties reimburse \"&$AI$36&\"'s $\"&$AH$8&\" cost based on income shares.\"),\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"150% Poverty GL"]
[null,null,null,null,null,"Answer",{"$f":"IF(AND(G39<>\" \",G41<>\" \"),G41,IF(AND(H39<>\" \",H41<>\" \"),H41,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1956.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2643.75,null,null,null,null,"Sole cost incurred by 3rd Party",null,null,null,null,"reimburse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3331.25,null,null,null,null,"3rd party",{"$f":"IF($E$5=FALSE,\"No\",\"Yes\")","v":"No"},"PA inc sh",{"$f":"Shared!$I$112","v":0.5},"Party A Amt",{"$f":"IF(AND($AH$45=\"Yes\",$AH$46=\"Yes\"),ROUND((AG$38*$AH$47)*$AJ$45,2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4018.75,null,null,null,null,"3P incur cost",{"$f":"IF($AJ$6=$J$5,\"Yes\",\"No\")","v":"Yes"},"PB inc sh",{"$f":"Shared!$L$112","v":0.5},"Party B Amt",{"$f":"IF(AND($AJ$14=\"Yes\",$AJ$15=\"Yes\"),ROUND(($AG$38*$AH$47)*$AJ$46,2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4706.25,null,null,null,null,"Cost %",{"$f":"0.01*100","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5393.75,null,null,null,null,"Sole cost incurred by non3rd party"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6081.25,null,null,null,null,"Party incurred cost",null,{"$f":"IF($AH$45=\"No\",\"\",IF(AND($AH$45=\"Yes\",$AH$46=\"Yes\"),\"\",IF($AI$36=$J$3,\"Party A\",IF($AI$36=$J$4,\"Party B\",\"\"))))","v":""},null,"Reimbursing Party"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6768.75,null,null,null,null,"Amount",null,{"$f":"IF($AI$49=\"\",\"\",-($AG$38*$AI$40))","v":""},null,{"$f":"IF($AI$49=\"Party A\",\"Party B\",IF($AI$49=\"Party B\",\"Party A\",IF($AI$49=\"\",\"\")))","v":""},{"$f":"IF($AK$50<>\"\",-($AI$50),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared v. Sole",null,null,null,"Who incurred cost",null,"Sole-non3rd party",null,{"$f":"IF($AH$45=\"Yes\",\"\",$AN$37)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BasicMnthlyChldSup",null,{"$f":"Shared!J21","v":0},null,null,null,null,"3rd party ","Sole-3rdPartyB",null,{"$f":"IFERROR($AL$46,\"\")","v":""},null,"FPL Sole GL Cost Adj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared Supp Need",null,{"$f":"AA53*1.4","v":0},null,null,null,null,"3rd party ","Sole-3rdPartyA",null,{"$f":"IFERROR($AL$45,\"\")","v":""},null,null,"Col B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parent A","Parent B",null,null,null,"3rd party ","Incurred by non3rdparty",null,{"$f":"$AI$49","v":""},null,null,{"$f":"$AN$37","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Share",null,{"$f":"Shared!I17","v":0.5},{"$f":"Shared!L17","v":0.5},null,null,null,null,"Amount",null,{"$f":"$AI$50","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custody Share",null,{"$f":"Shared!I26","v":" "},{"$f":"Shared!L26","v":" "},null,null,null,"NonSole custody cases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared Payor",null,{"$f":"IF(Shared!C56=Shared!I50,\"Parent B\",\"Parent A\")","v":"Parent B"},null,null,null,null,null,"incurred by",null,{"$f":"$AN$39","v":"Party A"},null,"Other than FPL sole"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BasicMnthlyChldSup",null,{"$f":"IF(AA58=AA55,AA53*AA56,AA53*AB56)","v":0},null,null,null,null,null,"Amount",null,{"$f":"$AN$40","v":""},null,"Cost Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared Supp Need",null,{"$f":"IF(AA58=AA55,((AA54*AB57)*AA56-(AA54*AA57)*AB56),((AA54*AA57)*AB56-(AA54*AB57)*AA56))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Col A","Col B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Which Amt is less?",null,{"$f":"IF(AA59<AA60,\"sole\",\"shared\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"Yes\"),$AI$54,IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"No\",$AI$55=\"Party A\"),$AI$56,IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"No\",$AI$55=\"Party B\"),\" \",IF(AND($E$5=FALSE,$E$6=1),0,IF(AND($E$6<>1,$AI$58=\"Party B\"),$AI$59,\"\")))))","v":""},{"$f":"IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"Yes\"),$AI$53,IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"No\",$AI$55=\"Party A\"),\"\",IF(AND($E$5=TRUE,$E$6=1,$AH$46=\"No\",$AI$55=\"Party B\"),$AI$56,IF(AND($E$5=FALSE,$E$6=1),$AI$52,IF(AND($E$6<>1,$AI$58=\"Party A\"),$AI$59,\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statutory Notice",null,{"$f":"IF(AA61=\"sole\",\"Because the sole guideline amount is less than the shared guideline amount, the sole guideline amount is the presumptive guideline amount pursuant to 20-108.2 (G)(3)(a)\",\"\")","v":{"$error":"#VALUE!"}}]

{"sheet":"Cardinal","index":15,"n_rows":43,"n_cols":55,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,1,0,4],[1,1,1,4],[6,7,6,8],[35,5,35,8],[2,1,2,4],[3,7,3,8],[4,7,4,8]]}
[{"$f":"\"Parent A\"","v":"Parent A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[{"$f":"\"Parent B\"","v":"Parent B"},null,null,null,null,null,null,null,null,null,null,"Normal","Third_Party",null,{"$f":"IF(AND($E$6=1,$E$5=TRUE),$M$2,$L$2)","v":"Normal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"IF(AND($E$5=TRUE,$E$6=1),\"Third Party Caretaker\",\" \")","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B$1),\"Party A\",IF($B$1=\" \",\"Party A\",IFERROR(LEFT($B$1,SEARCH(\" \",$B$1)),$B$1)))","v":"Party A"},null,{"$f":"$J$3","v":"Party A"},{"$f":"$J$5","v":"3rd Party"}]
[null,null,null,null,null,null,"Docket #",null,null,{"$f":"IF(ISBLANK($B$2),\"Party B\",IF($B$2=\" \",\"Party B\",IFERROR(LEFT($B$2,SEARCH(\" \",$B$2)),$B$2)))","v":"Party B"},null,{"$f":"$J$4","v":"Party B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Party Caretaker"]
[null,null,null,null,{"$f":"$AA$5","v":false},null,"DCSE #",null,null,{"$f":"IF(ISBLANK($B$3),\"3rd Party\",IF($B$3=\" \",\"3rd Party\",IFERROR(LEFT($B$3,SEARCH(\" \",$B$3)),$B$3)))","v":"3rd Party"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null," ",null,null,{"$f":"$AA$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custody Type",0]
[{"$f":"IF(OR(E6=1,E6=4),\"For sole custody, Identify the custodial parent\",\" \")","v":" "},null,null," ",null,null,null,{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),\"Day Count\",\" \")","v":" "},{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$3,\" \")","v":" "}]
[{"$f":"IF(OR($E$6=1,$E$6=2,$E$6=4,$E$6=5,$E$6=6),\"Number of children for whom support is sought\",IF($E$6=3,\"Number of children for whom support is sought & living with\"&\" \"&$J$3,\" \"))","v":" "},null,null," ",null,null,null,{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$3,\" \")","v":" "},{"$f":"IF(OR($E$6=2,$E$6=4,$E$6=5,$E$6=6),$J$4,\" \")","v":" "}]
[{"$f":"IF($E$6=3,\"Number of children for whom support is sought &  living with\"&\" \"&$J$4,IF(E6=4,B7&\" \"&\"is the custodial parent for how many of these children?\",IF(E6=6,J3&\" \"&\"is the Custodial Parent for how many of these children\",\" \")))","v":" "},null,null," ",null,null,{"$f":"IF(AND(E6=5,B8>0),\"Child 1\",IF(AND(B8=1,OR(E6=2,E6=4,E6=6)),\"Child\",IF(AND(B8>1,OR(E6=2,E6=4,E6=6)),\"Children\",\" \")))","v":" "},null,130]
[{"$f":"IF(E6=6,J4&\" \"&\"is the Custodial Parent for how many of these children\",IF(E6=4,\"Number of these children in a shared custody arrangement\",\"\"))","v":""},null,null," ",null,null,{"$f":"IF(AND(E6=5,B8>1),\"Child 2\",\" \")","v":" "},null,{"$f":"IF(OR(H10=\"\",H10=\" \"),\"\",IFERROR(365-H10,\" \"))","v":""}]
[{"$f":"IF(E6=6,\"Number of these children in a shared custody arrangement\",\" \")","v":" "},1,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>2),\"Child 3\",\" \")","v":" "},null,{"$f":"IF(OR(H11=\"\",H11=\" \"),\"\",IFERROR(365-H11,\" \"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>3),\"Child 4\",\" \")","v":" "},null,{"$f":"IF(OR(H12=\"\",H12=\" \"),\"\",IFERROR(365-H12,\" \"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>4),\"Child 5\",\" \")","v":" "},null,{"$f":"IF(OR(H13=\"\",H13=\" \"),\"\",IFERROR(365-H13,\" \"))","v":""}]
[{"$f":"\"Monthly Gross Income information:\"","v":"Monthly Gross Income information:"},{"$f":"IFERROR(J3,\" \")","v":"Party A"},null,{"$f":"IFERROR($J$4,\" \")","v":"Party B"},null,null,{"$f":"IF(AND($E$6=5,$B$8>5),\"Child 6\",\"\")","v":""},null,{"$f":"IF(OR(H14=\"\",H14=\" \"),\"\",IFERROR(365-H14,\" \"))","v":""}]
[{"$f":"\"Parent's Gross Employment Income:\"","v":"Parent's Gross Employment Income:"}]
[{"$f":"\"Spousal Support Income\"","v":"Spousal Support Income"}]
[{"$f":"\"Parent's SSDI Income\"","v":"Parent's SSDI Income"},null,"PA"]
[{"$f":"\"Other Income\"","v":"Other Income"}]
[{"$f":"\"Income Adjustments\"","v":"Income Adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PartyA"]
[{"$f":"\"Spousal support deduction:\"","v":"Spousal support deduction:"}]
[{"$f":"\"# of other biological or  adopted children residing with each Parent:\"","v":"# of other biological or  adopted children residing with each Parent:"}]
[{"$f":"\"Other child support obligations actually paid out:\"","v":"Other child support obligations actually paid out:"}]
[{"$f":"\"Total self-employment tax paid out:\"","v":"Total self-employment tax paid out:"}]
["Business Deductions",null,null,null,null,{"$f":"IF(AND($E$6=1,$E$5=TRUE),\"Third Party\",\" \")","v":" "}]
[null,{"$f":"IFERROR($J$3,\" \")","v":"Party A"},null,{"$f":"IFERROR($J$4,\" \")","v":"Party B"},null,{"$f":"IF(AND($E$5=TRUE,$E$6=1),$J$5,\" \")","v":" "},null,null,null,null,null,null,{"$f":"\"Other Custody Arrangement SSDI Test\"","v":"Other Custody Arrangement SSDI Test"}]
[{"$f":"\"Children's Healthcare costs\"","v":"Children's Healthcare costs"}]
[{"$f":"\"Daycare costs\"","v":"Daycare costs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Which Parent is receiving SSDI?\"","v":"Which Parent is receiving SSDI?"},null,null,null,null,{"$f":"IF(ISNUMBER($B$17),$J$3,IF(ISNUMBER($D$17),$J$4,\" \"))","v":" "}]
[null,null,null,null,null,{"$f":"\"Sole Custody SSDI Test\"","v":"Sole Custody SSDI Test"},null,null,null,null,null,null,{"$f":"\"Which parent is receiving child benefit\"","v":"Which parent is receiving child benefit"},null,null,null,null,{"$f":"$B$31","v":0}]
[{"$f":"IF(AND($B$17<>\" \",B17>0),\"Do the children receive a social security benefit due to\"&\" \"&$B$14&\"'s\"&\" \"&\"SSDI?\",IF(AND($D$17<>\" \",$D$17>0),\"Do the children receive a social security benefit due to\"&\" \"&$D$14&\"'s\"&\" \"&\"SSDI?\",\" \"))","v":" "},null,null,null,null,{"$f":"\"yes\"","v":"yes"},null,null,null,null,null,null,{"$f":"\"Should a credit be given?\"","v":"Should a credit be given?"},null,null,null,null,{"$f":"IF($R$27<>$R$28,\"Yes\",\"No\")","v":"Yes"}]
[{"$f":"IF(AND($B$29=\"yes\",$B$17>0),\"How much cash benefit do the children receive?\",IF(AND($B$29=\"yes\",$D$17>0),\"How much cash benefit do the children receive?\",\" \"))","v":" "},null,null,null,null,{"$f":"\"no\"","v":"no"},null,null,null,null,null,null,{"$f":"\"If yes, then which column receives the credit?\"","v":"If yes, then which column receives the credit?"},null,null,null,null,{"$f":"IF(AND($R$29=\"Yes\",$R$27=$J$3),1,IF(AND(R29=\"Yes\",$R$27=$J$4),2,\" \"))","v":" "}]
[{"$f":"IF(AND($B$29=$F$29,$B$17>0),\"Who receives the children's benefit?\",IF(AND($B$29=$F$29,$D$17>0),\"Who receives the children's benefit?\",\" \"))","v":" "},null,null,null,null,{"$f":"\"Which Column is CP?\"","v":"Which Column is CP?"},null,null,null,{"$f":"IF(B7=B14,1,2)","v":2}]
[null,null,null,null,null,{"$f":"\"Is the NCP receiving the SSDI\"","v":"Is the NCP receiving the SSDI"},null,null,null,{"$f":"IF(AND(ISNUMBER($B$17),$J$31=2),\"Yes\",IF(AND(ISNUMBER($D$17),$J$31=1),\"Yes\",\"No\"))","v":"No"}]
[null,null,null,null,null,{"$f":"\"Is the CP receiving the child's benefit\"","v":"Is the CP receiving the child's benefit"},null,null,null,{"$f":"IF(AND($B$29=\"yes\",$B$31=$B$7),\"Yes\",\"No\")","v":"No"}]
[null,null,null,null,null,{"$f":"\"Which column does money go in\"","v":"Which column does money go in"},null,null,null,{"$f":"IF(AND($J$32=\"Yes\",$J$33=\"Yes\",$J$31=2),1,IF(AND($J$32=\"Yes\",$J$33=\"Yes\",$J$31=1),2,\" \"))","v":" "}]
[]
[null,null,null,null,null,"Child SSDI to add into Parent's income"]
[null,null,null,null,null,null,{"$f":"B14","v":"Party A"},{"$f":"D14","v":"Party B"},null,null,null,"Sole Cell",null,null,"I Cell",null,null,"Sole","Key to col"]
[null,null,null,null,null,"SSDI ",{"$f":"B17","v":0},{"$f":"D17","v":0},null,"CP",{"$f":"IF(AND($E$6=1,$E$5=TRUE),$B$14,IF(AND($E$6=1,$E$5=FALSE),B7,\" \"))","v":" "},"Col 1",null,null,{"$f":"B14","v":"Party A"},"Col 1",null,"Col 1",{"$f":"IF($K$38=$O$38,\"Col 1\",\"Col 2\")","v":"Col 2"}]
[null,null,null,null,null,"Child #",{"$f":"IF(AND($B$29=\"yes\",IF($G$38=\" \",0,$G$38)>0),$B$30,\" \")","v":" "},{"$f":"IF(AND($B$29=\"yes\",IF($H$38=\" \",0,$H$38)>0),$B$30,\" \")","v":" "},null,"NCP",{"$f":"IF($K$38=$B$14,$D$14,$B$14)","v":"Party A"},"Col 2",null,null,{"$f":"D14","v":"Party B"},"Col 2",null,"Col 2",{"$f":"IF($K$39=$O$39,\"Col 2\",\"Col 1\")","v":"Col 1"}]
[null,null,null,null,null,"Sole Cust",{"$f":"IF($G$37=$K$38, \"Col 1\",\"Col 2\")","v":"Col 2"},{"$f":"IF($H$37=$K$38,\"Col 1\",\"Col 2\")","v":"Col 2"}]
[null,null,null,null,null,"Key SSDI",{"$f":"IF(AND(G39<>\" \",$G$40=\"Col 1\"),\"Col 1\",IF(AND(G39<>\" \",$G$40=\"Col 2\"),\"Col 2\",\" \"))","v":" "},{"$f":"IF(AND($H$39<>\" \",$H$40=\"Col 1\"),\"Col 1\",IF(AND($H$39<>\" \",$H$40=\"Col 2\"),\"Col 2\",\" \"))","v":" "}]
[]
[null,null,null,null,null,"Answer",{"$f":"IF(AND(G39<>\" \",G41<>\" \"),G41,IF(AND(H39<>\" \",H41<>\" \"),H41,\" \"))","v":" "}]

{"sheet":"Sole","index":16,"n_rows":117,"n_cols":55,"rows_kept":117,"cut":false,"hidden":false,"merged":[[37,15,37,18],[71,8,71,9],[69,2,69,3],[71,6,71,7],[116,1,116,5],[47,6,47,10],[48,6,48,10],[105,1,105,4],[105,6,105,9],[108,1,108,6],[109,1,109,6],[110,1,110,6],[111,2,111,6],[112,2,112,6],[113,1,113,6],[114,1,114,3],[53,2,53,10],[50,2,50,11],[52,2,52,11],[37,1,37,4],[37,6,37,9],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,2,43,6],[47,1,47,4],[68,0,68,11],[70,0,70,1],[70,2,70,4],[70,6,70,7],[70,8,70,9],[115,1,115,5],[74,0,74,3],[75,0,75,7],[76,1,76,6],[77,1,77,6],[78,1,78,6],[82,1,82,6],[85,1,85,6],[86,1,86,6],[91,1,91,3],[92,1,92,4],[93,1,93,7],[96,1,96,6],[99,1,99,6],[101,1,101,7],[102,1,102,7],[103,1,103,6],[104,1,104,7],[44,2,44,6],[71,2,71,4],[45,1,45,6],[46,1,46,3],[48,1,48,4],[24,1,24,4],[25,16318,25,16323],[25,16324,25,16329],[25,16330,25,16335],[25,16336,25,16341],[25,16126,25,16131],[25,16132,25,16137],[25,16138,25,16143],[25,16144,25,16149],[25,16150,25,16155],[25,16156,25,16161],[25,16162,25,16167],[25,16168,25,16173],[25,16174,25,16179],[25,16180,25,16185],[25,16186,25,16191],[25,16192,25,16197],[25,16198,25,16203],[25,16204,25,16209],[25,16210,25,16215],[25,16012,25,16017],[25,16018,25,16023],[25,16024,25,16029],[25,16030,25,16035],[25,16036,25,16041],[25,16042,25,16047],[25,16048,25,16053],[25,16342,25,16347],[25,16348,25,16353],[25,16354,25,16359],[25,16360,25,16365],[25,16366,25,16371],[25,16372,25,16377],[25,16378,25,16381],[28,1,28,6],[31,1,31,6],[33,1,33,7],[34,1,34,7],[35,1,35,6],[36,1,36,7],[25,16216,25,16221],[25,16222,25,16227],[25,16228,25,16233],[25,16234,25,16239],[25,16240,25,16245],[25,16246,25,16251],[25,16252,25,16257],[25,16258,25,16263],[25,16264,25,16269],[25,16270,25,16275],[25,16276,25,16281],[25,16282,25,16287],[25,16288,25,16293],[25,16294,25,16299],[25,16300,25,16305],[25,16306,25,16311],[25,16312,25,16317],[25,16114,25,16119],[25,16120,25,16125],[25,16066,25,16071],[25,16072,25,16077],[25,16078,25,16083],[25,16084,25,16089],[25,16090,25,16095],[25,16096,25,16101],[25,16102,25,16107],[25,16108,25,16113],[25,15910,25,15915],[25,15916,25,15921],[25,15922,25,15927],[25,15928,25,15933],[25,15934,25,15939],[25,15940,25,15945],[25,15946,25,15951],[25,15952,25,15957],[25,15958,25,15963],[25,15964,25,15969],[25,15970,25,15975],[25,15976,25,15981],[25,15982,25,15987],[25,15988,25,15993],[25,15994,25,15999],[25,16000,25,16005],[25,16006,25,16011],[25,16054,25,16059],[25,16060,25,16065],[25,15808,25,15813],[25,15814,25,15819],[25,15820,25,15825],[25,15826,25,15831],[25,15832,25,15837],[25,15838,25,15843],[25,15844,25,15849],[25,15850,25,15855],[25,15856,25,15861],[25,15862,25,15867],[25,15868,25,15873],[25,15874,25,15879],[25,15880,25,15885],[25,15886,25,15891],[25,15892,25,15897],[25,15898,25,15903],[25,15904,25,15909],[25,15706,25,15711],[25,15712,25,15717],[25,15718,25,15723],[25,15724,25,15729],[25,15730,25,15735],[25,15736,25,15741],[25,15742,25,15747],[25,15748,25,15753],[25,15754,25,15759],[25,15760,25,15765],[25,15766,25,15771],[25,15772,25,15777],[25,15778,25,15783],[25,15784,25,15789],[25,15790,25,15795],[25,15796,25,15801],[25,15802,25,15807],[25,15604,25,15609],[25,15610,25,15615],[25,15616,25,15621],[25,15622,25,15627],[25,15628,25,15633],[25,15634,25,15639],[25,15640,25,15645],[25,15646,25,15651],[25,15652,25,15657],[25,15658,25,15663],[25,15664,25,15669],[25,15670,25,15675],[25,15676,25,15681],[25,15682,25,15687],[25,15688,25,15693],[25,15694,25,15699],[25,15700,25,15705],[25,15502,25,15507],[25,15508,25,15513],[25,15514,25,15519],[25,15520,25,15525],[25,15526,25,15531],[25,15532,25,15537],[25,15538,25,15543],[25,15544,25,15549],[25,15550,25,15555],[25,15556,25,15561],[25,15562,25,15567],[25,15568,25,15573],[25,15574,25,15579],[25,15580,25,15585],[25,15586,25,15591],[25,15592,25,15597],[25,15598,25,15603],[25,15400,25,15405],[25,15406,25,15411],[25,15412,25,15417],[25,15418,25,15423],[25,15424,25,15429],[25,15430,25,15435],[25,15436,25,15441],[25,15442,25,15447],[25,15448,25,15453],[25,15454,25,15459],[25,15460,25,15465],[25,15466,25,15471],[25,15472,25,15477],[25,15478,25,15483],[25,15484,25,15489],[25,15490,25,15495],[25,15496,25,15501],[25,15298,25,15303],[25,15304,25,15309],[25,15310,25,15315],[25,15316,25,15321],[25,15322,25,15327],[25,15328,25,15333],[25,15334,25,15339],[25,15340,25,15345],[25,15346,25,15351],[25,15352,25,15357],[25,15358,25,15363],[25,15364,25,15369],[25,15370,25,15375],[25,15376,25,15381],[25,15382,25,15387],[25,15388,25,15393],[25,15394,25,15399],[25,15196,25,15201],[25,15202,25,15207],[25,15208,25,15213],[25,15214,25,15219],[25,15220,25,15225],[25,15226,25,15231],[25,15232,25,15237],[25,15238,25,15243],[25,15244,25,15249],[25,15250,25,15255],[25,15256,25,15261],[25,15262,25,15267],[25,15268,25,15273],[25,15274,25,15279],[25,15280,25,15285],[25,15286,25,15291],[25,15292,25,15297],[25,15094,25,15099],[25,15100,25,15105],[25,15106,25,15111],[25,15112,25,15117],[25,15118,25,15123],[25,15124,25,15129],[25,15130,25,15135],[25,15136,25,15141],[25,15142,25,15147],[25,15148,25,15153],[25,15154,25,15159],[25,15160,25,15165],[25,15166,25,15171],[25,15172,25,15177],[25,15178,25,15183],[25,15184,25,15189],[25,15190,25,15195],[25,14992,25,14997],[25,14998,25,15003],[25,15004,25,15009],[25,15010,25,15015],[25,15016,25,15021],[25,15022,25,15027],[25,15028,25,15033],[25,15034,25,15039],[25,15040,25,15045],[25,15046,25,15051],[25,15052,25,15057],[25,15058,25,15063],[25,15064,25,15069],[25,15070,25,15075],[25,15076,25,15081],[25,15082,25,15087],[25,15088,25,15093],[25,14890,25,14895],[25,14896,25,14901],[25,14902,25,14907],[25,14908,25,14913],[25,14914,25,14919],[25,14920,25,14925],[25,14926,25,14931],[25,14932,25,14937],[25,14938,25,14943],[25,14944,25,14949],[25,14950,25,14955],[25,14956,25,14961],[25,14962,25,14967],[25,14968,25,14973],[25,14974,25,14979],[25,14980,25,14985],[25,14986,25,14991],[25,14788,25,14793],[25,14794,25,14799],[25,14800,25,14805],[25,14806,25,14811],[25,14812,25,14817],[25,14818,25,14823],[25,14824,25,14829],[25,14830,25,14835],[25,14836,25,14841],[25,14842,25,14847],[25,14848,25,14853],[25,14854,25,14859],[25,14860,25,14865],[25,14866,25,14871],[25,14872,25,14877],[25,14878,25,14883],[25,14884,25,14889],[25,14686,25,14691],[25,14692,25,14697],[25,14698,25,14703],[25,14704,25,14709],[25,14710,25,14715],[25,14716,25,14721],[25,14722,25,14727],[25,14728,25,14733],[25,14734,25,14739],[25,14740,25,14745],[25,14746,25,14751],[25,14752,25,14757],[25,14758,25,14763],[25,14764,25,14769],[25,14770,25,14775],[25,14776,25,14781],[25,14782,25,14787],[25,14584,25,14589],[25,14590,25,14595],[25,14596,25,14601],[25,14602,25,14607],[25,14608,25,14613],[25,14614,25,14619],[25,14620,25,14625],[25,14626,25,14631],[25,14632,25,14637],[25,14638,25,14643],[25,14644,25,14649],[25,14650,25,14655],[25,14656,25,14661],[25,14662,25,14667],[25,14668,25,14673],[25,14674,25,14679],[25,14680,25,14685],[25,14482,25,14487],[25,14488,25,14493],[25,14494,25,14499],[25,14500,25,14505],[25,14506,25,14511],[25,14512,25,14517],[25,14518,25,14523],[25,14524,25,14529],[25,14530,25,14535],[25,14536,25,14541],[25,14542,25,14547],[25,14548,25,14553],[25,14554,25,14559],[25,14560,25,14565],[25,14566,25,14571],[25,14572,25,14577],[25,14578,25,14583],[25,14380,25,14385],[25,14386,25,14391],[25,14392,25,14397],[25,14398,25,14403],[25,14404,25,14409],[25,14410,25,14415],[25,14416,25,14421],[25,14422,25,14427],[25,14428,25,14433],[25,14434,25,14439],[25,14440,25,14445],[25,14446,25,14451],[25,14452,25,14457],[25,14458,25,14463],[25,14464,25,14469],[25,14470,25,14475],[25,14476,25,14481],[25,14278,25,14283],[25,14284,25,14289],[25,14290,25,14295],[25,14296,25,14301],[25,14302,25,14307],[25,14308,25,14313],[25,14314,25,14319],[25,14320,25,14325],[25,14326,25,14331],[25,14332,25,14337],[25,14338,25,14343],[25,14344,25,14349],[25,14350,25,14355],[25,14356,25,14361],[25,14362,25,14367],[25,14368,25,14373],[25,14374,25,14379],[25,14176,25,14181],[25,14182,25,14187],[25,14188,25,14193],[25,14194,25,14199],[25,14200,25,14205],[25,14206,25,14211],[25,14212,25,14217],[25,14218,25,14223],[25,14224,25,14229],[25,14230,25,14235],[25,14236,25,14241],[25,14242,25,14247],[25,14248,25,14253],[25,14254,25,14259],[25,14260,25,14265],[25,14266,25,14271],[25,14272,25,14277],[25,14074,25,14079],[25,14080,25,14085],[25,14086,25,14091],[25,14092,25,14097],[25,14098,25,14103],[25,14104,25,14109],[25,14110,25,14115],[25,14116,25,14121],[25,14122,25,14127],[25,14128,25,14133],[25,14134,25,14139],[25,14140,25,14145],[25,14146,25,14151],[25,14152,25,14157],[25,14158,25,14163],[25,14164,25,14169],[25,14170,25,14175],[25,13972,25,13977],[25,13978,25,13983],[25,13984,25,13989],[25,13990,25,13995],[25,13996,25,14001],[25,14002,25,14007],[25,14008,25,14013],[25,14014,25,14019],[25,14020,25,14025],[25,14026,25,14031],[25,14032,25,14037],[25,14038,25,14043],[25,14044,25,14049],[25,14050,25,14055],[25,14056,25,14061],[25,14062,25,14067],[25,14068,25,14073],[25,13870,25,13875],[25,13876,25,13881],[25,13882,25,13887],[25,13888,25,13893],[25,13894,25,13899],[25,13900,25,13905],[25,13906,25,13911],[25,13912,25,13917],[25,13918,25,13923],[25,13924,25,13929],[25,13930,25,13935],[25,13936,25,13941],[25,13942,25,13947],[25,13948,25,13953],[25,13954,25,13959],[25,13960,25,13965],[25,13966,25,13971],[25,13768,25,13773],[25,13774,25,13779],[25,13780,25,13785],[25,13786,25,13791],[25,13792,25,13797],[25,13798,25,13803],[25,13804,25,13809],[25,13810,25,13815],[25,13816,25,13821],[25,13822,25,13827],[25,13828,25,13833],[25,13834,25,13839],[25,13840,25,13845],[25,13846,25,13851],[25,13852,25,13857],[25,13858,25,13863],[25,13864,25,13869],[25,13666,25,13671],[25,13672,25,13677],[25,13678,25,13683],[25,13684,25,13689],[25,13690,25,13695],[25,13696,25,13701],[25,13702,25,13707],[25,13708,25,13713],[25,13714,25,13719],[25,13720,25,13725],[25,13726,25,13731],[25,13732,25,13737],[25,13738,25,13743],[25,13744,25,13749],[25,13750,25,13755],[25,13756,25,13761],[25,13762,25,13767],[25,13564,25,13569],[25,13570,25,13575],[25,13576,25,13581],[25,13582,25,13587],[25,13588,25,13593],[25,13594,25,13599],[25,13600,25,13605],[25,13606,25,13611],[25,13612,25,13617],[25,13618,25,13623],[25,13624,25,13629],[25,13630,25,13635],[25,13636,25,13641],[25,13642,25,13647],[25,13648,25,13653],[25,13654,25,13659],[25,13660,25,13665],[25,13462,25,13467],[25,13468,25,13473],[25,13474,25,13479],[25,13480,25,13485],[25,13486,25,13491],[25,13492,25,13497],[25,13498,25,13503],[25,13504,25,13509],[25,13510,25,13515],[25,13516,25,13521],[25,13522,25,13527],[25,13528,25,13533],[25,13534,25,13539],[25,13540,25,13545],[25,13546,25,13551],[25,13552,25,13557],[25,13558,25,13563],[25,13360,25,13365],[25,13366,25,13371],[25,13372,25,13377],[25,13378,25,13383],[25,13384,25,13389],[25,13390,25,13395],[25,13396,25,13401],[25,13402,25,13407],[25,13408,25,13413],[25,13414,25,13419],[25,13420,25,13425],[25,13426,25,13431],[25,13432,25,13437],[25,13438,25,13443],[25,13444,25,13449],[25,13450,25,13455],[25,13456,25,13461],[25,13258,25,13263],[25,13264,25,13269],[25,13270,25,13275],[25,13276,25,13281],[25,13282,25,13287],[25,13288,25,13293],[25,13294,25,13299],[25,13300,25,13305],[25,13306,25,13311],[25,13312,25,13317],[25,13318,25,13323],[25,13324,25,13329],[25,13330,25,13335],[25,13336,25,13341],[25,13342,25,13347],[25,13348,25,13353],[25,13354,25,13359],[25,13156,25,13161],[25,13162,25,13167],[25,13168,25,13173],[25,13174,25,13179],[25,13180,25,13185],[25,13186,25,13191],[25,13192,25,13197],[25,13198,25,13203],[25,13204,25,13209],[25,13210,25,13215],[25,13216,25,13221],[25,13222,25,13227],[25,13228,25,13233],[25,13234,25,13239],[25,13240,25,13245],[25,13246,25,13251],[25,13252,25,13257],[25,13054,25,13059],[25,13060,25,13065],[25,13066,25,13071],[25,13072,25,13077],[25,13078,25,13083],[25,13084,25,13089],[25,13090,25,13095],[25,13096,25,13101],[25,13102,25,13107],[25,13108,25,13113],[25,13114,25,13119],[25,13120,25,13125],[25,13126,25,13131],[25,13132,25,13137],[25,13138,25,13143],[25,13144,25,13149],[25,13150,25,13155],[25,12952,25,12957],[25,12958,25,12963],[25,12964,25,12969],[25,12970,25,12975],[25,12976,25,12981],[25,12982,25,12987],[25,12988,25,12993],[25,12994,25,12999],[25,13000,25,13005],[25,13006,25,13011],[25,13012,25,13017],[25,13018,25,13023],[25,13024,25,13029],[25,13030,25,13035],[25,13036,25,13041],[25,13042,25,13047],[25,13048,25,13053],[25,12850,25,12855],[25,12856,25,12861],[25,12862,25,12867],[25,12868,25,12873],[25,12874,25,12879],[25,12880,25,12885],[25,12886,25,12891],[25,12892,25,12897],[25,12898,25,12903],[25,12904,25,12909],[25,12910,25,12915],[25,12916,25,12921],[25,12922,25,12927],[25,12928,25,12933],[25,12934,25,12939],[25,12940,25,12945],[25,12946,25,12951],[25,12748,25,12753],[25,12754,25,12759],[25,12760,25,12765],[25,12766,25,12771],[25,12772,25,12777],[25,12778,25,12783],[25,12784,25,12789],[25,12790,25,12795],[25,12796,25,12801],[25,12802,25,12807],[25,12808,25,12813],[25,12814,25,12819],[25,12820,25,12825],[25,12826,25,12831],[25,12832,25,12837],[25,12838,25,12843],[25,12844,25,12849],[25,12646,25,12651],[25,12652,25,12657],[25,12658,25,12663],[25,12664,25,12669],[25,12670,25,12675],[25,12676,25,12681],[25,12682,25,12687],[25,12688,25,12693],[25,12694,25,12699],[25,12700,25,12705],[25,12706,25,12711],[25,12712,25,12717],[25,12718,25,12723],[25,12724,25,12729],[25,12730,25,12735],[25,12736,25,12741],[25,12742,25,12747],[25,12544,25,12549],[25,12550,25,12555],[25,12556,25,12561],[25,12562,25,12567],[25,12568,25,12573],[25,12574,25,12579],[25,12580,25,12585],[25,12586,25,12591],[25,12592,25,12597],[25,12598,25,12603],[25,12604,25,12609],[25,12610,25,12615],[25,12616,25,12621],[25,12622,25,12627],[25,12628,25,12633],[25,12634,25,12639],[25,12640,25,12645],[25,12442,25,12447],[25,12448,25,12453],[25,12454,25,12459],[25,12460,25,12465],[25,12466,25,12471],[25,12472,25,12477],[25,12478,25,12483],[25,12484,25,12489],[25,12490,25,12495],[25,12496,25,12501],[25,12502,25,12507],[25,12508,25,12513],[25,12514,25,12519],[25,12520,25,12525],[25,12526,25,12531],[25,12532,25,12537],[25,12538,25,12543],[25,12340,25,12345],[25,12346,25,12351],[25,12352,25,12357],[25,12358,25,12363],[25,12364,25,12369],[25,12370,25,12375],[25,12376,25,12381],[25,12382,25,12387],[25,12388,25,12393],[25,12394,25,12399],[25,12400,25,12405],[25,12406,25,12411],[25,12412,25,12417],[25,12418,25,12423],[25,12424,25,12429],[25,12430,25,12435],[25,12436,25,12441],[25,12238,25,12243],[25,12244,25,12249],[25,12250,25,12255],[25,12256,25,12261],[25,12262,25,12267],[25,12268,25,12273],[25,12274,25,12279],[25,12280,25,12285],[25,12286,25,12291],[25,12292,25,12297],[25,12298,25,12303],[25,12304,25,12309],[25,12310,25,12315],[25,12316,25,12321],[25,12322,25,12327],[25,12328,25,12333],[25,12334,25,12339],[25,12136,25,12141],[25,12142,25,12147],[25,12148,25,12153],[25,12154,25,12159],[25,12160,25,12165],[25,12166,25,12171],[25,12172,25,12177],[25,12178,25,12183],[25,12184,25,12189],[25,12190,25,12195],[25,12196,25,12201],[25,12202,25,12207],[25,12208,25,12213],[25,12214,25,12219],[25,12220,25,12225],[25,12226,25,12231],[25,12232,25,12237],[25,12034,25,12039],[25,12040,25,12045],[25,12046,25,12051],[25,12052,25,12057],[25,12058,25,12063],[25,12064,25,12069],[25,12070,25,12075],[25,12076,25,12081],[25,12082,25,12087],[25,12088,25,12093],[25,12094,25,12099],[25,12100,25,12105],[25,12106,25,12111],[25,12112,25,12117],[25,12118,25,12123],[25,12124,25,12129],[25,12130,25,12135],[25,11932,25,11937],[25,11938,25,11943],[25,11944,25,11949],[25,11950,25,11955],[25,11956,25,11961],[25,11962,25,11967],[25,11968,25,11973],[25,11974,25,11979],[25,11980,25,11985],[25,11986,25,11991],[25,11992,25,11997],[25,11998,25,12003],[25,12004,25,12009],[25,12010,25,12015],[25,12016,25,12021],[25,12022,25,12027],[25,12028,25,12033],[25,11830,25,11835],[25,11836,25,11841],[25,11842,25,11847],[25,11848,25,11853],[25,11854,25,11859],[25,11860,25,11865],[25,11866,25,11871],[25,11872,25,11877],[25,11878,25,11883],[25,11884,25,11889],[25,11890,25,11895],[25,11896,25,11901],[25,11902,25,11907],[25,11908,25,11913],[25,11914,25,11919],[25,11920,25,11925],[25,11926,25,11931],[25,11728,25,11733],[25,11734,25,11739],[25,11740,25,11745],[25,11746,25,11751],[25,11752,25,11757],[25,11758,25,11763],[25,11764,25,11769],[25,11770,25,11775],[25,11776,25,11781],[25,11782,25,11787],[25,11788,25,11793],[25,11794,25,11799],[25,11800,25,11805],[25,11806,25,11811],[25,11812,25,11817],[25,11818,25,11823],[25,11824,25,11829],[25,11626,25,11631],[25,11632,25,11637],[25,11638,25,11643],[25,11644,25,11649],[25,11650,25,11655],[25,11656,25,11661],[25,11662,25,11667],[25,11668,25,11673],[25,11674,25,11679],[25,11680,25,11685],[25,11686,25,11691],[25,11692,25,11697],[25,11698,25,11703],[25,11704,25,11709],[25,11710,25,11715],[25,11716,25,11721],[25,11722,25,11727],[25,11524,25,11529],[25,11530,25,11535],[25,11536,25,11541],[25,11542,25,11547],[25,11548,25,11553],[25,11554,25,11559],[25,11560,25,11565],[25,11566,25,11571],[25,11572,25,11577],[25,11578,25,11583],[25,11584,25,11589],[25,11590,25,11595],[25,11596,25,11601],[25,11602,25,11607],[25,11608,25,11613],[25,11614,25,11619],[25,11620,25,11625],[25,11422,25,11427],[25,11428,25,11433],[25,11434,25,11439],[25,11440,25,11445],[25,11446,25,11451],[25,11452,25,11457],[25,11458,25,11463],[25,11464,25,11469],[25,11470,25,11475],[25,11476,25,11481],[25,11482,25,11487],[25,11488,25,11493],[25,11494,25,11499],[25,11500,25,11505],[25,11506,25,11511],[25,11512,25,11517],[25,11518,25,11523],[25,11320,25,11325],[25,11326,25,11331],[25,11332,25,11337],[25,11338,25,11343],[25,11344,25,11349],[25,11350,25,11355],[25,11356,25,11361],[25,11362,25,11367],[25,11368,25,11373],[25,11374,25,11379],[25,11380,25,11385],[25,11386,25,11391],[25,11392,25,11397],[25,11398,25,11403],[25,11404,25,11409],[25,11410,25,11415],[25,11416,25,11421],[25,11218,25,11223],[25,11224,25,11229],[25,11230,25,11235],[25,11236,25,11241],[25,11242,25,11247],[25,11248,25,11253],[25,11254,25,11259],[25,11260,25,11265],[25,11266,25,11271],[25,11272,25,11277],[25,11278,25,11283],[25,11284,25,11289],[25,11290,25,11295],[25,11296,25,11301],[25,11302,25,11307],[25,11308,25,11313],[25,11314,25,11319],[25,11116,25,11121],[25,11122,25,11127],[25,11128,25,11133],[25,11134,25,11139],[25,11140,25,11145],[25,11146,25,11151],[25,11152,25,11157],[25,11158,25,11163],[25,11164,25,11169],[25,11170,25,11175],[25,11176,25,11181],[25,11182,25,11187],[25,11188,25,11193],[25,11194,25,11199],[25,11200,25,11205],[25,11206,25,11211],[25,11212,25,11217],[25,11014,25,11019],[25,11020,25,11025],[25,11026,25,11031],[25,11032,25,11037],[25,11038,25,11043],[25,11044,25,11049],[25,11050,25,11055],[25,11056,25,11061],[25,11062,25,11067],[25,11068,25,11073],[25,11074,25,11079],[25,11080,25,11085],[25,11086,25,11091],[25,11092,25,11097],[25,11098,25,11103],[25,11104,25,11109],[25,11110,25,11115],[25,10912,25,10917],[25,10918,25,10923],[25,10924,25,10929],[25,10930,25,10935],[25,10936,25,10941],[25,10942,25,10947],[25,10948,25,10953],[25,10954,25,10959],[25,10960,25,10965],[25,10966,25,10971],[25,10972,25,10977],[25,10978,25,10983],[25,10984,25,10989],[25,10990,25,10995],[25,10996,25,11001],[25,11002,25,11007],[25,11008,25,11013],[25,10810,25,10815],[25,10816,25,10821],[25,10822,25,10827],[25,10828,25,10833],[25,10834,25,10839],[25,10840,25,10845],[25,10846,25,10851],[25,10852,25,10857],[25,10858,25,10863],[25,10864,25,10869],[25,10870,25,10875],[25,10876,25,10881],[25,10882,25,10887],[25,10888,25,10893],[25,10894,25,10899],[25,10900,25,10905],[25,10906,25,10911],[25,10708,25,10713],[25,10714,25,10719],[25,10720,25,10725],[25,10726,25,10731],[25,10732,25,10737],[25,10738,25,10743],[25,10744,25,10749],[25,10750,25,10755],[25,10756,25,10761],[25,10762,25,10767]],"merged_total":8267,"flags":["merged_cut"]}
["Sole Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket#:",null,{"$f":"Info!$S$11","v":""}]
[null,null,null,{"$f":"Info!$B$2","v":""}," "," ",null,null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Names","Second Column Determination",null,null,null,"Child SSDI","Other Kids","Bus Exp","Health Ins","DayCare","SSDI Kids?","Parent get SSDA Credit","Impute","total Imput","Reg Inc","Spsl Rec","Spsl Paid","Other ChSp","1/2 B. Tax","Imp. Other Kids"]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$U$7","v":{"$error":"#N/A"}},null,{"$f":"$R$9","v":{"$error":"#N/A"}},null,"Reg Income",null,null,null,{"$f":"TRIM(Info!$J$3)","v":""},{"$f":"$Q$7","v":""},null,null,{"$f":"IF($R$7=$R$9,$R$8,$R$7)","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$30,IF($U$7=$R$8,Info!$D$30,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$F$22,IF($U$7=$R$8,Info!$G$22,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$24,IF($U$7=$R$8,Info!$D$24,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$26,IF($U$7=$R$8,Info!$D$26,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$27,IF($U$7=$R$8,Info!$D$27,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$29,IF($U$7=$R$8,Info!$D$29,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$32,IF($U$7=$R$8,Info!$D$32,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$K$10,IF($U$7=$R$8,Info!$L$10,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$K$11,IF($U$7=$R$8,Info!$L$11,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,$M$10,IF($U$7=$R$8,$N$10,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$16,IF($U$7=$R$8,Info!$D$16,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$20,IF($U$7=$R$8,Info!$D$20,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$22,IF($U$7=$R$8,Info!$D$22,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$B$23,IF($U$7=$R$8,Info!$D$23,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$M$8,IF($U$7=$R$8,Info!$N$8,\" \"))","v":{"$error":"#N/A"}}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6<>3,ISNUMBER(Info!$B$8)),Info!$B$8,\" \")","v":0},null,null,"Party A","Party B",null,null,{"$f":"TRIM(Info!$J$4)","v":""},{"$f":"$Q$8","v":""},null,null,{"$f":"$K$7","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$30,IF($U$8=$R$8,Info!$D$30))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$F$22,IF($U$8=$R$8,Info!$G$22))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$24,IF($U$8=$R$8,Info!$D$24))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$26,IF($U$8=$R$8,Info!$D$26))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$27,IF($U$8=$R$8,Info!$D$27))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$29,IF($U$8=$R$8,Info!$D$29))","v":{"$error":"#N/A"}},{"$f":"IF($U$8=$R$7,Info!$B$32,IF($U$8=$R$8,Info!$D$32))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$L$10,IF($U$7=$R$8,Info!$K$10,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$L$11,IF($U$7=$R$8,Info!$K$11,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,$N$10,IF($U$7=$R$8,$M$10,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$D$16,IF($U$7=$R$8,Info!$B$16,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$D$20,IF($U$7=$R$8,Info!$B$20,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$D$22,IF($U$7=$R$8,Info!$B$22,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$D$23,IF($U$7=$R$8,Info!$B$23,\" \"))","v":{"$error":"#N/A"}},{"$f":"IF($U$7=$R$7,Info!$N$8,IF($U$7=$R$8,Info!$M$8,\" \"))","v":{"$error":"#N/A"}}]
["A.","Income",null,null,null,null,null,null,null,null,null,null,"Col 1","Col 2",null,null,"Second Column",{"$f":"IF($E$23=$Q$7,$Q$8,IF($E$23=$Q$8,$Q$7,$Q$8))","v":{"$error":"#N/A"}}]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"$AE$7","v":{"$error":"#N/A"}},null,{"$f":"$AE$8","v":{"$error":"#N/A"}},null,{"$f":"IF(Info!$E$6<>3,IF(Info!$B$15=\" \",0,Info!$B$15)+IF(Info!$B$17=\" \",0,Info!$B$17)+IF(Info!$B$18=\" \",0,Info!$B$18),\" \")","v":0},{"$f":"IF(Info!$E$6<>3,IF(Info!$D$15=\" \",0,Info!$D$15)+IF(Info!$D$17=\" \",0,Info!$D$17)+IF(Info!$D$18=\" \",0,Info!$D$18),\" \")","v":0},null,null,"Impute",{"$f":"Info!$K$12","v":"No"}]
["A2","Adjustments for spousal support received:",null,null,null,null,null,null,{"$f":"$AF$7","v":{"$error":"#N/A"}},null,{"$f":"$AF$8","v":{"$error":"#N/A"}}]
["A3","Adjustments for spousal support paid out:",null,null,null,null,null,null,{"$f":"$AG$7","v":{"$error":"#N/A"}},null,{"$f":"$AG$8","v":{"$error":"#N/A"}},null,"# of Other Children"]
["A4","# of other biological or  adopted children residing with each Parent:",null,null,null,null,null,null,null,null,null,null,"Party A","Party B"]
[null,{"$f":"$I$7","v":{"$error":"#N/A"}},{"$f":"IF($F$14=$M$14,$N$14,$M$14)","v":0},null,{"$f":"$K$7","v":{"$error":"#N/A"}},{"$f":"IF(Info!E$5=FALSE,IF(Info!$S$39=\"Col 1\",$M$14,$N$14),$N$14)","v":0},null,null,{"$f":"$W$7","v":{"$error":"#N/A"}},null,{"$f":"$W$8","v":{"$error":"#N/A"}},null,{"$f":"Info!$B$21","v":0},{"$f":"Info!$D$21","v":0},null,"NCP",{"$f":"$K$7","v":{"$error":"#N/A"}}]
["A5","Other child support obligations actually paid out:",null,null,null,null,null,null,{"$f":"$AH$7","v":{"$error":"#N/A"}},null,{"$f":"$AH$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$B$22)),Info!$B$22,IF(Info!$E$6=1,0,\" \"))","v":" "},{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$D$22)),Info!$D$22,IF(Info!$E$6=1,0,\" \"))","v":" "},null,"CP",{"$f":"$I$7","v":{"$error":"#N/A"}}]
["A6","Credit for 1/2 of any self-employment tax paid out:",null,null,null,null,null,null,{"$f":"$AI$7","v":{"$error":"#N/A"}},null,{"$f":"$AI$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$B$23)),Info!$B$23,IF(Info!$E$6=1,0,\" \"))","v":" "},{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$D$23)),Info!$D$23,IF(Info!$E$6=1,0,\" \"))","v":" "}]
["A7","Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"$X$7","v":{"$error":"#N/A"}},null,{"$f":"$X$8","v":{"$error":"#N/A"}}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$10=0,$I$11=0),0,IF(SUM($I$10:$I$11)-SUM($I$12:$I$17)<0,0,SUM($I$10:$I$11)-SUM($I$12:$I$17)))","v":{"$error":"#N/A"}},{"$f":"\"+\"","v":"+"},{"$f":"IF(AND($K$10=0,$K$11=0),0,IF(SUM($K$10:$K$11)-SUM($K$12:$K$17)<0,0,SUM($K$10:$K$11)-SUM($K$12:$K$17)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($I$18=\" \",$K$18=\" \"),\" \",IF($I$18=\" \",$K$18-0,IF($K$18=\" \",$I$18-0,$I$18+$K$18)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($I$18=\" \",$K$18=\" \"),\" \",IF($I$18=\" \",$K$18-0,IF($K$18=\" \",$I$18-0,$I$18+$K$18)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"combined (GI)"]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"K7","v":{"$error":"#N/A"}},null,"Info Sheet HCC/DC/RHCC",null,null,null,"Sole Sheet"]
["B1","Identify custodial parent:",null,null,{"$f":"IF(Info!$E$6=1,Info!$B$7,Info!$C$7)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"Info!$L$3","v":""},{"$f":"Info!$D$14","v":""},null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},{"$f":"$K$7","v":{"$error":"#N/A"}}]
["B2","Monthly Basic Child Support Obligation",null,null,null,null,null,null,null,{"$f":"Info!$H$23","v":0},null,null,"Col 1","Col 2","3rd party",null,"Col 1","Col 2"]
["B3","Monthly amount allowable for health care coverage:",null,null,null,{"$f":"\"Paid by:\"","v":"Paid by:"},{"$f":"IF($O$25>0,Info!$M$3,IF(AND($Q$25>0,$R$25>0),\"Both Parents\",IF(AND($Q$25>0,$R$25=0),$Q$23,IF(AND($Q$25=0,$R$25>0),$R$23,\" \"))))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(ISNUMBER(Info!$B$26),Info!$B$26,0)+IF(ISNUMBER(Info!$D$26),Info!$D$26,0)+IF(AND(ISNUMBER(Info!$F$26),Info!$E$5=TRUE),Info!$F$26,0)","v":0},null,null,{"$f":"IFERROR(ROUND(Info!$B$26,2),0)","v":0},{"$f":"IFERROR(ROUND(Info!$D$26,2),0)","v":0},{"$f":"ROUND(Info!$F$26,2)","v":0},"HCC",{"$f":"IF($Q$23=$M$23,$M$25,$N$25)","v":{"$error":"#N/A"}},{"$f":"IF($R$23=$M$23,$M$25,$N$25)","v":{"$error":"#N/A"}}]
["B4","Monthly amount allowable for employment-related child care ",null,null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=1,Info!$E$5=TRUE,ISNUMBER($O$26)),$O$26,$Q$26)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(AND(Info!$E$6<>3,ISNUMBER(Info!$B$27)),Info!$B$27,IF(Info!$E$6=1,0,\" \"))","v":0},{"$f":"IF(AND(Info!$E$6<>3,ISNUMBER(Info!$D$27)),Info!$D$27,IF(Info!$E$6=1,0,\" \"))","v":0},{"$f":"IF(AND(Info!$E$6=1,Info!$E$5=TRUE,ISNUMBER(Info!$F$27)),Info!$F$27,IF(Info!$E$6=1,0,\" \"))","v":" "},"DC",{"$f":"IF($Q$23=$M$23,$M$26,$N$26)","v":{"$error":"#N/A"}},{"$f":"IF($R$23=$M$23,$M$26,$N$26)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Vision!$R$8,2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Vision!$T$8,2)","v":{"$error":"#VALUE!"}},null,"R.HCC",{"$f":"IF($Q$23=$M$23,$M$27,$N$27)","v":{"$error":"#N/A"}},{"$f":"IF($R$23=$M$23,$M$27,$N$27)","v":{"$error":"#N/A"}}]
[]
["B5","Total monthly child support obligation (add lines B2, B3 and B4)",null,null,null,null,null,null,null,{"$f":"IF($E$23=\" \",\" \",SUM($J$24:$J$26))","v":{"$error":"#N/A"}},null,null,null,null,null,"Reimburse DayCare 3rd party Caretaker Scenario"]
[]
[]
["C.","Party's Obligations",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"$K$7","v":{"$error":"#N/A"}},null,null,null,null,"Col 1","Col 2"]
[]
["C1","Percent obligation of each party (divide (GI) on line A17 by combined (GI))",null,null,null,null,null,null,{"$f":"IF(AND($I$18=0,$K$18=0),50%,IF(OR(($L$18=0),($L$18=\" \")),\" \",IF(AND($L$18>0,$K$18=0),100%,IF(AND($L$18>0,$K$18=\" \"),100%,IF(AND($L$18>0,$I$18=\" \"),0,IF(AND($L$18>0,$I$18=0),0,ROUND($I$18/$L$18,4)))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$18=0,$K$18=0),50%,IF(OR(($L$18=0),($L$18=\" \")),\" \",IF(AND($L$18>0,$I$18=0),100%,IF(AND($L$18>0,$I$18=\" \"),100%,IF(AND($L$18>0,$K$18=\" \"),0,IF(AND($L$18>0,$K$18=0),0,ROUND($K$18/$L$18,4)))))))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$M$26","v":0},{"$f":"$N$26","v":0}]
["C2","Monthly support obligation of each party ",null,null,null,null,null,null,{"$f":"IF($E$23=\"\",\" \",IF($J$29*$I$34>168,ROUND($J$29*$I$34,2),IF(AND($J$8=1,$J$29*$I$34<68),68,IF(AND($J$8=2,$J$29*$I$34<104),104,IF(AND($J$8=3,$J$29*$I$34<126),126,IF(AND($J$8=4,$J$29*$I$34<141),141,IF(AND($J$8=5,$J$29*$I$34<155),155,IF(AND($J$8=6,$J$29*$I$34<168),168,ROUND($J$29*$I$34,2)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF($E$23=\"\",\" \",IF($J$29*$K$34>168,ROUND($J$29*$K$34,2),IF(AND($J$8=1,$J$29*$K$34<68),68,IF(AND($J$8=2,$J$29*$K$34<104),104,IF(AND($J$8=3,$J$29*$K$34<126),126,IF(AND($J$8=4,$J$29*$K$34<141),141,IF(AND($J$8=5,$J$29*$K$34<155),155,IF(AND($J$8=6,$J$29*$K$34<168),168,ROUND($J$29*$K$34,2)))))))))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$P$34*$K$34","v":{"$error":"#N/A"}},{"$f":"$Q$34*$I$34","v":{"$error":"#N/A"}}]
["C3",{"$f":"\"Deduction for healthcare coverage paid by \"&IF($E$23=$I$32,$K$32,IF(AND($M$25>0,$N$25>0),\"the parents\",IF($M$25>0,$M$23,IF($N$25>0,$N$23,\"\"))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(Info!$E$5=TRUE,$M$25,0)","v":0},null,{"$f":"IF(Info!$E$5=TRUE,$N$25,IF(Info!$E$5=FALSE,$R$25,\" \"))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$Q$35-$P$35","v":{"$error":"#N/A"}},{"$f":"$P$35-$Q$35","v":{"$error":"#N/A"}}]
["C4","Adjustment after health care coverage deduction",null,null,null,null,null,null,{"$f":"IF($I$36=\" \",$I$35,IF($I$35-$I$36<=0,0,$I$35-$I$36))","v":{"$error":"#N/A"}},null,{"$f":"IF($E$23=\"\",\" \",IF($K$35-$K$36<=0,0,$K$35-$K$36))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputate: Reimburse DayCare 3rd party Caretaker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col 1","Col 2"]
[]
["D.","Adjustments, including SSDI derivative benefit paid to other parent",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"$K$7","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$M$26","v":0},{"$f":"$N$26","v":0}]
["D1","Total monthly support amount owed",null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER($I$43),ISNUMBER($I$44),ISNUMBER($I$45),ISNUMBER($K$43),ISNUMBER($K$44),ISNUMBER($K$45)),$I$37,\" \")","v":" "},null,{"$f":"IF($I$42<>\" \",$K$37,\" \")","v":" "},null,null,null,null,{"$f":"$P$34*$K$102","v":{"$error":"#N/A"}},{"$f":"$Q$34*$I$102","v":{"$error":"#N/A"}}]
["D2","Parent's SSDI derivative benefit paid to the other parent for benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$5=TRUE,Info!$E$6<>3,$V$7<>0,$AA$7=\"Yes\",$AB$7=\"Yes\"),-($V$7),\" \")","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($V$8<>0,Info!$E$6<>3,$AA$8=\"Yes\",$AB$8=\"Yes\"),-($V$8),\" \")","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$Q$42-$P$42","v":{"$error":"#N/A"}},{"$f":"$P$42-$Q$42","v":{"$error":"#N/A"}}]
["D3","Adjustment:",{"$f":"IF(OR(ISNUMBER($I$44),ISNUMBER($K$44)),IF(AND(Info!$E$5=TRUE,Info!B27>0,Info!D27>0),\"Reimburse each other's daycare costs based on other parent's income share\",IF(AND(ISNUMBER($I$44),$I$44<0),\"Reimburse\"&\" \"&$M$23&\"'s\"&\" \"&\"$\"&$M$26&\" \"&\"daycare cost\"&\" \"&\"based on\"&\" \"&$N$23&\"'s\"&\" \"&\"income share\",IF(AND(ISNUMBER($K$44),$K$44<0),\"Reimburse\"&\" \"&$R$23&\"'s\"&\" \"&\"$\"&$R$26&\" \"&\"daycare cost\"&\" \"&\"based on\"&\" \"&$Q$23&\"'s\"&\" \"&\"income share\",\" \"))),\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0,$N$26<>0),$P$36,IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0),-($M$26*$K$34),IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$N$26>0),-(K44),\" \"))),\" \")","v":" "},null,{"$f":"IFERROR(IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0,$N$26<>0),$Q$36,IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$N$26<>0),-($N$26*$I$34),IF(AND(Info!$E$6<>3,Info!$E$5=FALSE,$R$26>0),-($R$26*$I$34),IF(I44<>\"\",-(I44),\"\")))),\" \")","v":" "}]
["D4","Adjustment:",{"$f":"IFERROR(IF(AND(Info!$AM$30=\"\",Info!AN30=\"\"),Info!$AQ$12,Info!$AI$11),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(IF(AND(Info!$AM$30=\"\",Info!$AN$30=\"\"),\"\",IF(Info!$E$5=FALSE,\"\",IF(AND(Info!$AJ$14=\"Yes\",Info!$AJ$15=\"Yes\"),Info!$AM$30,IF(AND(Info!$AJ$14=\"Yes\",Info!$AJ$15=\"No\",Info!$AK$18=\"Party A\"),Info!$AK$19,IF(AND(Info!$E$5=TRUE,Info!$AJ$15=\"No\",Info!$AJ$6=Info!$L$4),Info!$AN$19,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(AND(Info!$AM$30=\"\",Info!$AN$30=\"\"),\"\",IF(AND(Info!$E$5=FALSE,Info!$E$6<>1,Info!$C$7<>FALSE),Info!$AN$24,IF(AND(Info!$E$5=FALSE,Info!$AN$30<>0),Info!$AN$30,IF(AND(Info!$E$5=FALSE,OR(Info!$AN$30=0,Info!$AN$30=\"\",Info!$AN$30=\" \")),\"\",IF(AND(Info!$AJ$14=\"Yes\",Info!$AJ$15=\"Yes\"),Info!$AN$30,IF(AND(Info!$AJ$14=\"Yes\",Info!$AJ$15=\"No\",Info!$AK$18=\"Party B\"),Info!$AK$19,IF(AND(Info!$E$5=TRUE,Info!$AJ$15=\"No\",Info!$AJ$6=Info!L3),Info!$AN$19,\"\"))))))),\"\")","v":""}]
["D5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$42=\" \",\" \",IF($I$42+SUMIF($I$43:I$45,\"<>#N/A\")<=0,0,$I$42+SUMIF($I$43:$I$45,\"<>#N/A\")))","v":" "},null,{"$f":"IF($K$42=\" \",\" \",IF($K$42+SUMIF($K$43:$K$45,\"<>#N/A\")<=0,0,$K$42+SUMIF($K$43:$K$45,\"<>#N/A\")))","v":" "}]
[]
[null,{"$f":"IF(AND($I$37=\" \",$K$37=\" \"),\" \",IF(Info!$E$5=TRUE,$Q$15&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\",\" \"))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(Info!$E$5=FALSE,\" \",IF(AND($I$46=\" \",Info!$E$5=TRUE),$I$37,IF(AND($I$46<>\" \",Info!$E$5=TRUE),$I$46,\" \")))","v":" "},{"$f":"IFERROR(IF(Info!$K$12=\"Yes\",$B$117&\" \"&\"$\"&ROUND($G$117,2),\" \"),\" \")","v":" "}]
[null,{"$f":"IF(AND($I$37=\" \",$K$37=\" \"),\" \",$Q$14&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($K$46=\" \",$K$37,$K$46)","v":{"$error":"#N/A"}},{"$f":"IF(Info!$K$12=\"Yes\",$B$116&\" \"&\"$\"&ROUND($G$116,2),\" \")","v":" "}]
[]
[null,null,{"$f":"Info!$M$18","v":" "}]
[null,null,{"$f":"Info!$M$19","v":" "},null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,null,{"$f":"Info!$M$20","v":" "}]
[null,null,{"$f":"Info!$M$21","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sole Guideline Worksheet (Imputation)"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"}]
["Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket#:",null,{"$f":"Info!$S$11","v":""}]
[null,null,{"$f":"Info!$B$2","v":""}," "," ",null,"DCSE #:",null,{"$f":"Info!$S$12","v":""}]
[]
[]
["Guideline Imputation Calculation",null,null,null,null,null,null,null,{"$f":"$U$7","v":{"$error":"#N/A"}},null,{"$f":"$R$9","v":{"$error":"#N/A"}}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6<>3,ISNUMBER(Info!$B$8)),Info!$B$8,\" \")","v":0}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"$AD$7","v":{"$error":"#N/A"}},null,{"$f":"$AD$8","v":{"$error":"#N/A"}}]
["A2","Adjustments for spousal support received:",null,null,null,null,null,null,{"$f":"$AF$7","v":{"$error":"#N/A"}},null,{"$f":"$AF$8","v":{"$error":"#N/A"}}]
["A3","Adjustments for spousal support paid out:",null,null,null,null,null,null,{"$f":"$AG$7","v":{"$error":"#N/A"}},null,{"$f":"$AG$8","v":{"$error":"#N/A"}}]
["A4","# of other biological or  adopted children residing with each Parent:"]
[null,{"$f":"$I$7","v":{"$error":"#N/A"}},{"$f":"IF($F$14=$M$14,$N$14,$M$14)","v":0},null,{"$f":"$K$7","v":{"$error":"#N/A"}},{"$f":"IF(Info!E$5=FALSE,IF(Info!$S$39=\"Col 1\",$M$14,$N$14),$N$14)","v":0},null,null,{"$f":"$AJ$7","v":{"$error":"#N/A"}},null,{"$f":"$AJ$8","v":{"$error":"#N/A"}}]
["A5","Other child support obligations actually paid out:",null,null,null,null,null,null,{"$f":"$AH$7","v":{"$error":"#N/A"}},null,{"$f":"$AH$8","v":{"$error":"#N/A"}}]
["A6","Credit for 1/2 of any self-employment tax paid out:",null,null,null,null,null,null,{"$f":"$AI$7","v":{"$error":"#N/A"}},null,{"$f":"$AI$8","v":{"$error":"#N/A"}}]
["A7","Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"$X$7","v":{"$error":"#N/A"}},null,{"$f":"$X$8","v":{"$error":"#N/A"}}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(SUM($I$78:$I$79)-SUM($I$80:$I$85)<0,0,SUM($I$78:$I$79)-SUM($I$80:$I$85))","v":{"$error":"#N/A"}},{"$f":"\"+\"","v":"+"},{"$f":"IF(SUM($K$78:$K$79)-SUM($K$80:$K$85)<0,0,SUM($K$78:$K$79)-SUM($K$80:$K$85))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$86=\" \",$K$86-0,IF($K$86=\" \",$I$86-0,$I$86+$K$86))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"combined (GI)"]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"K75","v":{"$error":"#N/A"}}]
["B1","Identify custodial parent:",null,null,{"$f":"$E$23","v":{"$error":"#N/A"}}]
["B2","Monthly Basic Child Support Obligation",null,null,null,null,null,null,null,{"$f":"'Behind Curtain'!$S$32","v":0}]
["B3","Monthly amount allowable for health care coverage:",null,null,null,{"$f":"\"Paid by:\"","v":"Paid by:"},{"$f":"IF(AND($Q$25>0,$R$25>0),\"Both Parents\",IF(AND($Q$25>0,$R$25=0),$Q$23,IF(AND($Q$25=0,$R$25>0),$R$23,\" \")))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(ISNUMBER(Info!$B$26),Info!$B$26,0)+IF(ISNUMBER(Info!$D$26),Info!$D$26,0)+IF(AND(ISNUMBER(Info!$F$26),Info!$E$5=TRUE),Info!$F$26,0)","v":0}]
["B4","Monthly amount allowable for employment-related child care ",null,null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=1,Info!$E$5=TRUE,ISNUMBER($O$26)),$O$26,$Q$26)","v":{"$error":"#N/A"}}]
[]
[]
["B5","Total monthly child support obligation (add lines B2, B3 and B4)",null,null,null,null,null,null,null,{"$f":"IF($E$91=\"\",\" \",SUM($J$92:$J$94))","v":{"$error":"#N/A"}}]
[]
[]
["C.","Party's Obligations",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"$K$7","v":{"$error":"#N/A"}}]
[]
["C1","Percent obligation of each party (divide (GI) on line A17 by combined (GI))",null,null,null,null,null,null,{"$f":"IF(AND($I$86=0,$K$86=0),50%,IF(OR(($J$87=0),($J$87=\" \")),\" \",IF(AND($J$87>0,$K$86=0),100%,IF(AND($J$87>0,$K$86=\" \"),100%,IF(AND($J$87>0,$I$86=\" \"),0,IF(AND($J$87>0,$I$86=0),0,ROUND($I$86/$J$87,4)))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$86=0,$K$86=0),50%,IF(OR(($J$87=0),($J$87=\" \")),\" \",IF(AND($J$87>0,$I$86=0),100%,IF(AND($J$87>0,$I$86=\" \"),100%,IF(AND($J$87>0,$K$86=\" \"),0,IF(AND($J$87>0,$K$86=0),0,ROUND($K$86/$J$87,4)))))))","v":{"$error":"#N/A"}}]
["C2","Monthly support obligation of each party ",null,null,null,null,null,null,{"$f":"IF($E$91=\"\",\" \",IF($J$97*$I$102>168,ROUND($J$97*$I$102,2),IF(AND($J$76=1,$J$97*$I$102<68),68,IF(AND($J$76=2,$J$97*$I$102<104),104,IF(AND($J$76=3,$J$97*$I$102<126),126,IF(AND($J$76=4,$J$97*$I$102<141),141,IF(AND($J$76=5,$J$97*$I$102<155),155,IF(AND($J$76=6,$J$97*$I$102<168),168,ROUND($J$97*$I$102,2)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF($E$91=\" \",\" \",IF($J$97*$K$102>168,ROUND($J$97*$K$102,2),IF(AND($J$76=1,$J$97*$K$102<68),68,IF(AND($J$76=2,$J$97*$K$102<104),104,IF(AND($J$76=3,$J$97*$K$102<126),126,IF(AND($J$76=4,$J$97*$K$102<141),141,IF(AND($J$76=5,$J$97*$K$102<155),155,IF(AND($J$76=6,$J$97*$K$102<168),168,ROUND($J$97*$K$102,2)))))))))","v":{"$error":"#N/A"}}]
["C3",{"$f":"\"Deduction for healthcare coverage paid by \"&$K$32","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(Info!$E$5=TRUE,$M$25,\" \")","v":" "},null,{"$f":"IF(Info!$E$5=TRUE,$N$25,IF(Info!$E$5=FALSE,$R$25,\" \"))","v":{"$error":"#N/A"}}]
["C4","Adjustment after health care coverage deduction",null,null,null,null,null,null,{"$f":"IF($I$104=\" \",$I$103,IF($I$103-$I$104<=0,0,$I$103-$I$104))","v":{"$error":"#N/A"}},null,{"$f":"IF($E$91=\" \",\" \",IF($K$103-$K$104<=0,0,$K$103-$K$104))","v":{"$error":"#N/A"}}]
[]
[]
[]
["D.","Adjustments, including SSDI derivative benefit paid to other parent",null,null,null,null,null,null,{"$f":"$I$7","v":{"$error":"#N/A"}},null,{"$f":"$K$7","v":{"$error":"#N/A"}}]
["D1","Total monthly support amount owed",null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER($I$111),ISNUMBER($I$112),ISNUMBER($I$113),ISNUMBER($K$111),ISNUMBER($K$112),ISNUMBER($K$113)),$I$105,\" \")","v":" "},null,{"$f":"IF($I$42<>\" \",$K$105,\" \")","v":" "}]
["D2","Parent's SSDI derivative benefit paid to the other parent for benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$5=TRUE,Info!$E$6<>3,Info!$B$29=\"yes\",Info!$B$17>0,Info!$B$31=Info!$B$7),-(Info!$B$30),\" \")","v":" "},null,{"$f":"IF(AND(Info!$E$5=TRUE,Info!$E$6=1,$AA$8=\"Yes\",Info!$D$30>0),-(Info!$D$30),IF(AND(Info!$E$5=FALSE,ISNUMBER($V$8),Info!$E$6<>3,$AA$8=\"Yes\",$AB$8=\"Yes\"),-($V$8),\" \"))","v":{"$error":"#N/A"}}]
["D3","Adjustment:",{"$f":"$C$44","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0,$N$26<>0),P43,IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0),-($M$26*$K$102),IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$N$26>0),-(K112),\" \"))),\" \")","v":" "},null,{"$f":"IFERROR(IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$M$26<>0,$N$26<>0),$Q$43,IF(AND(Info!$E$6=1,Info!$E$5=TRUE,$N$26<>0),-($N$26*$I$102),IF(AND(Info!$E$6<>3,Info!$E$5=FALSE,$R$26>0),-($R$26*$I$102),IF(I44<>\"\",-(I112),\"\")))),\" \")","v":" "}]
["D4","Adjustment:",{"$f":"IF($C$45=\"\",\" \",IF($C$45=\" \",\" \",Info!$AH$41))","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(Info!$AK$61=\"\",Info!$AL$61=\"\"),\"\",IF(Info!$E$5=FALSE,\"\",IF(AND(Info!$AH$45=\"Yes\",Info!$AH$46=\"Yes\"),Info!$AK$61,IF(AND(Info!$AH$45=\"Yes\",Info!$AH$46=\"No\",Info!$AI$49=\"Party A\"),Info!$AI$50,IF(AND(Info!$E$5=TRUE,Info!$AH$46=\"No\",Info!$AJ$6=Info!$L$4),Info!$AL$50,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(AND(Info!$AM$30=\"\",Info!$AN$30=\"\"),\"\",IF(AND(Info!$E$5=FALSE,Info!$E$6<>1,Info!$C$7<>FALSE),Info!$AL$55,IF(AND(Info!$E$5=FALSE,Info!$AL$61<>0),Info!$AL$61,IF(AND(Info!$E$5=FALSE,OR(Info!$AL$61=0,Info!$AL$61=\"\",Info!$AL$61=\" \")),\"\",IF(AND(Info!$AH$45=\"Yes\",Info!$AH$46=\"Yes\"),Info!$AL$61,IF(AND(Info!$AH$45=\"Yes\",Info!$AH$46=\"No\",Info!$AI$49=\"Party B\"),Info!$AI$50,IF(AND(Info!$E$5=TRUE,Info!$AH$46=\"No\",Info!$AJ$6=Info!L3),Info!$AL$50,\"\"))))))),\"\")","v":""}]
["D5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$110=\" \",\" \",IF($I$110+SUMIF($I$111:I$113,\"<>#N/A\")<=0,0,$I$110+SUMIF($I$111:$I$113,\"<>#N/A\")))","v":" "},null,{"$f":"IF($K$110=\" \",\" \",IF($K$110+SUMIF($K$111:$K$113,\"<>#N/A\")<=0,0,$K$110+SUMIF($K$111:$K$113,\"<>#N/A\")))","v":" "}]
[]
[null,{"$f":"IF(AND($I$105=\" \",$K$105=\" \"),\" \",K109&\"'s\"&\" \"&\"Imputed Monthly Support Obl:\")","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($K$114=\" \",$K$105,$K$114)","v":{"$error":"#N/A"}},null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IF(AND($I$105=\" \",$K$105=\" \"),\" \",IF(Info!$E$5=TRUE,I109&\"'s\"&\" \"&\"Imputed Monthly Support Obl:\",\" \"))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(Info!$E$5=FALSE,\" \",IF(AND($I$114=\" \",Info!$E$5=TRUE),$I$105,IF(AND($I$114<>\" \",Info!$E$5=TRUE),$I$114,\" \")))","v":" "}]

{"sheet":"Shared","index":17,"n_rows":153,"n_cols":29,"rows_kept":153,"cut":false,"hidden":false,"merged":[[96,4,96,5],[96,9,96,11],[94,0,94,11],[96,2,96,3],[97,4,97,5],[97,9,97,11],[95,2,95,3],[0,0,0,11],[2,2,2,3],[2,9,2,11],[25,1,25,3],[25,4,25,6],[24,1,24,4],[3,9,3,11],[4,2,4,3],[4,4,4,5],[5,0,5,3],[6,1,6,6],[7,1,7,6],[8,1,8,6],[12,1,12,6],[15,1,15,6],[16,1,16,6],[21,1,21,8],[1,2,1,3],[38,1,38,3],[26,1,26,7],[28,1,28,5],[29,1,29,5],[30,1,30,5],[31,1,31,5],[32,1,32,3],[33,1,33,3],[34,1,34,5],[35,1,35,5],[36,1,36,5],[37,1,37,5],[53,2,53,6],[54,1,54,6],[42,1,42,5],[43,2,43,3],[45,12,45,13],[48,1,48,4],[49,1,49,6],[54,9,54,10],[50,1,50,6],[51,1,51,7],[52,2,52,6],[56,1,56,3],[56,5,56,9],[57,1,57,4],[57,5,57,7],[55,2,55,3],[57,8,57,9],[120,4,120,6],[100,0,100,3],[101,1,101,6],[102,1,102,6],[103,1,103,6],[107,1,107,6],[119,1,119,4],[120,1,120,3],[140,12,140,13],[127,1,127,3],[128,1,128,3],[129,1,129,5],[130,1,130,5],[131,1,131,5],[132,1,132,5],[133,1,133,3],[137,1,137,5],[138,2,138,3],[148,2,148,6],[149,1,149,6],[149,9,149,10],[150,2,150,3],[143,1,143,4],[144,1,144,6],[145,1,145,6],[146,1,146,7],[147,2,147,6],[121,1,121,7],[123,1,123,5],[2,4,2,7],[3,4,3,7],[152,5,152,7],[152,0,152,4],[58,1,58,4],[58,5,58,7],[151,1,151,3],[151,5,151,9],[124,1,124,5],[125,1,125,5],[126,1,126,5],[110,1,110,6],[111,1,111,6],[116,1,116,8]]}
["Shared Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SEARCH(\" \",$E$3),LEFT($E$3,SEARCH(\" \",$E$3)),$E$3)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SEARCH(\" \",$E$4),LEFT($E$4,SEARCH(\" \",$E$4)),$E$4)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket #:",{"$f":"Info!$S$11","v":""},null,null,null,null,null,null,"Parties' Names"]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,null,"DCSE#:",{"$f":"Info!$S$12","v":""},null,null,null,null,null,null,"Mother/Father"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"($L$8+$L$9)-($L$10+$L$13+$L$14)","v":0},null,null,null,null,"Husband/Wife"]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""},null,null,null,null,"Party A/Party B"]
["A.","Income",null,null,null,null,null,null,null,null,null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$B$15+Info!$B$17+Info!$B$18","v":0},null,null,{"$f":"Info!$D$15+Info!$D$17+Info!$D$18","v":0},null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"Q7","v":""},{"$f":"IF(Info!$B$21=0,\" \",Info!$B$21)","v":" "},null,{"$f":"Q8","v":""},{"$f":"IF(Info!$D$21=0,\" \",Info!$D$21)","v":" "},null,null,{"$f":"Info!$F$22","v":0},null,null,{"$f":"Info!$G$22","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0},null,{"$f":"IF(AND($I$16=\" \",$L$16=\" \"),\" \",IF($I$16=\" \",$L$16-0,IF($L$16=\" \",$I$16-0,$I$16+$L$16)))","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$8=0,$I$9=0),0,IF(SUM($I$8:$I$9)- SUM($I$10:$I$15)<0,0,SUM($I$8:$I$9)- SUM($I$10:$I$15)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$8=0,$L$9=0,$L$10=0,$L$12=\" \",$L$13=0,$L$14=0),\" \",IF(SUM($L$8:$L$9)-SUM($L$10:$L$15)<0,0,SUM($L$8:$L$9)-SUM($L$10:$L$15)))","v":0},"=",{"$f":"I16+L16","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$16=0,$L$16=0),50%,IF(OR(($N$15=0),($N$15=\" \")),\" \",IF(AND($N$15>0,$L$16=0),100%,IF(AND($N$15>0,$L$16=\" \"),100%,IF(AND($N$15>0,$I$16=\" \"),0,IF(AND($N$15>0,$I$16=0),0,ROUND($I$16/$N$15,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$16=0,$L$16=0),50%,IF(OR(($N$15=0),($N$15=\" \")),\" \",IF(AND($N$15>0,$I$16=0),100%,IF(AND($N$15>0,$I$16=\" \"),100%,IF(AND($N$15>0,$L$16=\" \"),0,IF(AND($N$15>0,$L$16=0),0,ROUND($L$16/$N$15,4)))))))","v":0.5},null,"combined (GI)"]
[]
["B.","Shared Child Support Needs"]
["B1","Number of children for whom support is sought:",null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0},null,null,null,{"$f":"$J$20","v":0}]
["B2","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$H$23","v":0}]
["B3","Total shared support - Line () x1.4:",null,null,null,null,null,null,null,{"$f":"$J$21*1.4","v":0},null,null,null,{"$f":"IF($N$21=\" \",\" \", $N$21*1.4)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
[]
["B4","Total days in year each parent has custody: ",null,null,null,null,null,null,{"$f":"Info!$H$9","v":""},null,null,{"$f":"IF($I$25=0,\" \",365-$I$25)","v":{"$error":"#VALUE!"}}]
["B5","Each parent's custody share",null,null,null,null,null,null,{"$f":"IF($J$20=0,\" \",ROUND($I$25/365,4))","v":" "},null,null,{"$f":"IF($J$20=0,\" \",ROUND($L$25/365,4))","v":" "}]
["C. ","EACH PARENT'S SUPPORT OBLIGATION TO OTHER PARENT"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":""}]
["C1",{"$f":"IF($E$3=\"\",\" \",$Q$8&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\"&\" \"&\"t\"&\"o\"&\" \"&$Q$7)","v":" "}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"B\"&\"a\"&\"s\"&\"i\"&\"c\"&\" \"&\"s\"&\"u\"&\"p\"&\"p\"&\"o\"&\"r\"&\"t\"&\" \"&\"t\"&\"o\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"$J$22*$I$26","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"H\"&\"e\"&\"a\"&\"l\"&\"t\"&\"h\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"c\"&\"o\"&\"v\"&\"e\"&\"r\"&\"a\"&\"g\"&\"e\"&\" \"&\"p\"&\"a\"&\"i\"&\"d\"&\" \"&\"b\"&\"y\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$B$26","v":0}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"W\"&\"o\"&\"r\"&\"k\"&\"-\"&\"r\"&\"e\"&\"l\"&\"a\"&\"t\"&\"e\"&\"d\"&\" \"&\"c\"&\"h\"&\"i\"&\"l\"&\"d\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"o\"&\"f\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$B$27","v":0}]
[null,"  Total",null,null,null,null,null,null,null,null,null,{"$f":"IF($J$20=0,\" \",SUM($L$30:$L$32))","v":" "}]
[null,{"$f":"IF($E$3=\"\",\" \",$L$28&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\")","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"IF($L$33=\" \",\" \",$L$33*$L$17)","v":" "}]
["C2",{"$f":"IF(E$3=\"\",\" \",$Q$7&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\"&\" \"&\"t\"&\"o\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"$I$23","v":""}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"B\"&\"a\"&\"s\"&\"i\"&\"c\"&\" \"&\"s\"&\"u\"&\"p\"&\"p\"&\"o\"&\"r\"&\"t\"&\" \"&\"t\"&\"o\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"$J$22*$L$26","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"H\"&\"e\"&\"a\"&\"l\"&\"t\"&\"h\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"c\"&\"o\"&\"v\"&\"e\"&\"r\"&\"a\"&\"g\"&\"e\"&\" \"&\"p\"&\"a\"&\"i\"&\"d\"&\" \"&\"b\"&\"y\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"Info!$D$26","v":0}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"W\"&\"o\"&\"r\"&\"k\"&\"-\"&\"r\"&\"e\"&\"l\"&\"a\"&\"t\"&\"e\"&\"d\"&\" \"&\"c\"&\"h\"&\"i\"&\"l\"&\"d\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"o\"&\"f\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"Info!D27","v":0}]
[null,"  Total",null,null,null,null,null,null,{"$f":"IF($J$20=0,\" \",SUM($I$36:$I$38))","v":" "}]
[null,{"$f":"IF($E$4=\"\",\" \",$I$35&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\")","v":" "},null,null,null,null,null,null,{"$f":"IF($I$39=\" \",\" \",I$39*$I$17)","v":" "}]
["D.","Net Monthly Child Support Payable from One parent to the Other"]
[null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["D1","Shared custody child support amount - difference between totals",null,null,null,null,null,null,{"$f":"$I$40","v":" "},null,null,{"$f":"$L$34","v":" "},null,{"$f":"IF(AND($I$43=\" \",$L$43=\" \"),\" \",IF($I$43>$L$43,ROUND($I$43-$L$43,0),ROUND($L$43-$I$43,0)))","v":" "}]
["D2","Payable to:",{"$f":"IF($J$20=0,\" \",IF($I$43<$L$34,$Q$7,$Q$8))","v":" "},null,null,null,null,null,null,{"$f":"IF(AND($I$43=\" \",$L$43=\" \"),\" \",IF($I$43>$L$43,$I$43-$L$43,$L$43-$I$43))","v":" "}]
["D3","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"IF(OR($C$12=\" \",$C$12=\"\"),1+$J$20+0,1+$J$20+$C$12)","v":1},null,null,{"$f":"IF(OR($F$12=\" \",$F$12=\"\"),1+$J$20+0,1+$J$20+$F$12)","v":1}]
["D4","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$45=0,\" \",(IF($I$45<=8,VLOOKUP($I$45,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+($I$45-8)*687.5)))","v":1956.25},null,null,{"$f":"IF($L$45=0,\" \",(IF($L$45<=8,VLOOKUP($L$45,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+($L$45-8)*687.5)))","v":1956.25}]
["D5","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$45=0,\" \",IF(OR($I$16=\" \",$I$16=0),\"Yes\",IF($I$46>=$I$16,\"Yes\",\"No\")))","v":"Yes"},null,null,{"$f":"IF($L$45=0,\" \",IF(OR($L$16=\" \",$L$16=0),\"Yes\",IF($L$46>=$L$16,\"Yes\",\"No\")))","v":"Yes"}]
["D6","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$46=\" \",$L$46=\" \"),\" \",IF(OR($I$47=\"Yes\",$L$47=\"Yes\"),\"Failed Minimum Standard Test - see below\",\"Passed Min. Std. Test\"))","v":"Failed Minimum Standard Test - see below"}]
[]
["E.","Adjustments including for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["E1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$52=\" \",$L$52=\" \",$I$53=\"\",$I$54=\"\",$L$53=\"\",$L$54=\"\"),\" \",IF(AND($I$52=\" \",$L$52=\" \",$L$53=\" \",$L$54=\" \",$I$53=\" \",$I$54=\" \"),\"\",$I$43))","v":" "},null,null,{"$f":"IF($I$51=\"\",\"\",$L$43)","v":" "}]
["E2","Parent's SSDI derivative benefit paid to the other parent for child's benefit:",null,null,null,null,null,null,{"$f":"IF($I$50=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$50=Info!$R$31,Info!$D$30,0)","v":0}]
["E3","Adjustment:",{"$f":"Info!$AI$11","v":""},null,null,null,null,null,{"$f":"IF(OR(Info!AM$30=\"\",Info!AM$30=\" \"),0,Info!AM$30)","v":0},null,null,{"$f":"IF(OR(Info!$AN$30=\"\",Info!$AN$30=\" \"),0,Info!$AN$30)","v":0}]
["E4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"IF(ISNUMBER(Info!$AW$6),Info!$AW$6,0)","v":0},null,null,{"$f":"IF(OR(Info!$AX$6=\"\",Info!$AX$6=\" \"),0,Info!$AX$6)","v":0}]
["E5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF(AND($I$51=\" \",$L$51=\" \"),\"\",IF($I$51-SUM($I$52:$I$54)<=0,0,$I$51-SUM($I$52:$I$54)))","v":""},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($I$51=\" \",$L$51=\" \"),\"\",IF($L$51-SUM($L$52:$L$54)<=0,0,$L$51-SUM($L$52:$L$54)))","v":""},null,{"$f":"IF(AND($I$55=\" \",$L$55=\" \"),\" \",IF($I$55>$L$55,$I$55-$L$55,$L$55-$I$55))","v":{"$error":"#VALUE!"}}]
["E6","Payable to:    ",{"$f":"IF($I$55=\" \",\" \",IF($I$55<$L$55,$Q$7,$Q$8))","v":""},null,null,null,null,null,null,{"$f":"IF(AND($I$55=\" \",$L$55=\" \"),\" \",IF($I$55>$L$55,$I$55-$L$55,$L$55-$I$55))","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"IF(AND($C$56=\" \",$C$44=\" \"),\" \",IF($C$56=$Q$7,$Q$8&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$56=$Q$8,$Q$7&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$56=\" \",IF($C$44=$Q$7,$Q$8&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$44=$Q$8,$Q$7&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":"'s monthly support obl. is:"},null,null,null,{"$f":"IF(AND($C$44=0,$C$56=\" \"),\" \",IF(AND($N$43>0,$N$55=\" \"),\"$\" & ROUND(N$43,2),\"$\" & ROUND($N$55,2)))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"$A$153","v":" "},null,null,null,{"$f":"$F$153","v":" "}]
[null,{"$f":"Info!$M$18","v":" "}]
[null,{"$f":"Info!$M$19","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"Info!$M$20","v":" "}]
[null,{"$f":"Info!$M$21","v":" "}]
[]
[null,{"$f":"IF(Info!$J$23=FALSE,\"\",Info!$J$23)","v":" "}]
[null,{"$f":"IF(Info!$K$12=\"No\",\"\",IF(AND(I47=\"No\",L47=\"No\"),\" \",\"For Sole Guideline\"&\" \"&Sole!$B$116&\" \"&\"$\"&ROUND(Sole!$G$116,2)))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Shared Guideline Worksheet (Imputation)"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"}]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket #:",{"$f":"Info!$S$11","v":""}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,null,"DCSE#:",{"$f":"Info!$S$12","v":""}]
[]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$K$11","v":0},null,null,{"$f":"Info!$L$11","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"$I$101","v":""},{"$f":"Info!$B$21","v":0},null,{"$f":"$L$101","v":""},{"$f":"Info!$D$21","v":0},null,null,{"$f":"Info!$M$8","v":0},null,null,{"$f":"Info!$N$8","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0},null,{"$f":"IF(AND($I$16=\" \",$L$16=\" \"),\" \",IF($I$16=\" \",$L$16-0,IF($L$16=\" \",$I$16-0,$I$16+$L$16)))","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$103=0,$I$104=0),0,IF(SUM($I$103:$I$104)- SUM($I$105:$I$110)<0,0,SUM($I$103:$I$104)- SUM($I$105:$I$110)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$103=0,$L$104=0),0,IF(SUM($L$103:$L$104)- SUM($L$105:$L$110)<0,0,SUM($L$103:$L$104)- SUM($L$105:$L$110)))","v":0},"=",{"$f":"$I$111+$L$111","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$111=0,$L$111=0),50%,IF(OR(($N$111=0),($N$111=\" \")),\" \",IF(AND($N$111>0,$L$111=0),100%,IF(AND($N$111>0,$L$111=\" \"),100%,IF(AND($N$111>0,$I$111=\" \"),0,IF(AND($N$111>0,$I$111=0),0,ROUND($I$111/$N$111,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$111=0,$L$111=0),50%,IF(OR(($N$111=0),($N$111=\" \")),\" \",IF(AND($N$111>0,$I$111=0),100%,IF(AND($N$111>0,$I$111=\" \"),100%,IF(AND($N$111>0,$L$111=\" \"),0,IF(AND($N$111>0,$L$111=0),0,ROUND($L$111/$N$111,4)))))))","v":0.5},null,"combined (GI)"]
[]
["B.","Shared Child Support Needs"]
["B1","Number of children for whom support is sought:",null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0},null,null,null,{"$f":"$J$20","v":0}]
["B2","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!O7","v":0}]
["B3","Total shared support - Line () x1.4:",null,null,null,null,null,null,null,{"$f":"$J$116*1.4","v":0},null,null,null,{"$f":"IF($N$21=\" \",\" \", $N$21*1.4)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$I$101","v":""},null,null,{"$f":"$L$101","v":""}]
[]
["B4","Total days in year each parent has custody: ",null,null,null,null,null,null,{"$f":"Info!$H$9","v":""},null,null,{"$f":"IF($I$120=0,\" \",365-$I$120)","v":{"$error":"#VALUE!"}}]
["B5","Each parent's custody share",null,null,null,null,null,null,{"$f":"IF($J$115=0,\" \",ROUND($I$120/365,4))","v":" "},null,null,{"$f":"IF($J$115=0,\" \",ROUND($L$120/365,4))","v":" "}]
["C. ","EACH PARENT'S SUPPORT OBLIGATION TO OTHER PARENT"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":""}]
["C1",{"$f":"IF($E$3=\"\",\" \",$Q$8&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\"&\" \"&\"t\"&\"o\"&\" \"&$Q$7)","v":" "}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"B\"&\"a\"&\"s\"&\"i\"&\"c\"&\" \"&\"s\"&\"u\"&\"p\"&\"p\"&\"o\"&\"r\"&\"t\"&\" \"&\"t\"&\"o\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"$J$117*I121","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"H\"&\"e\"&\"a\"&\"l\"&\"t\"&\"h\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"c\"&\"o\"&\"v\"&\"e\"&\"r\"&\"a\"&\"g\"&\"e\"&\" \"&\"p\"&\"a\"&\"i\"&\"d\"&\" \"&\"b\"&\"y\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$B$26","v":0}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"W\"&\"o\"&\"r\"&\"k\"&\"-\"&\"r\"&\"e\"&\"l\"&\"a\"&\"t\"&\"e\"&\"d\"&\" \"&\"c\"&\"h\"&\"i\"&\"l\"&\"d\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"o\"&\"f\"&\" \"&$Q$7)","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$B$27","v":0}]
[null,"  Total",null,null,null,null,null,null,null,null,null,{"$f":"IF($J$115=0,\" \",SUM($L$125:$L$127))","v":" "}]
[null,{"$f":"IF($E$3=\"\",\" \",$L$28&\"'\"&\"s\"&\" \"&\"obligation\")","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"IF($L$128=\" \",\" \",$L$128*$L$112)","v":" "}]
["C2",{"$f":"IF(E$3=\"\",\" \",$Q$7&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\"&\" \"&\"t\"&\"o\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"$I$23","v":""}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"B\"&\"a\"&\"s\"&\"i\"&\"c\"&\" \"&\"s\"&\"u\"&\"p\"&\"p\"&\"o\"&\"r\"&\"t\"&\" \"&\"t\"&\"o\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"$J$117*$L$121","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"H\"&\"e\"&\"a\"&\"l\"&\"t\"&\"h\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"c\"&\"o\"&\"v\"&\"e\"&\"r\"&\"a\"&\"g\"&\"e\"&\" \"&\"p\"&\"a\"&\"i\"&\"d\"&\" \"&\"b\"&\"y\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"Info!$D$26","v":0}]
[null,{"$f":"IF($E$3=\"\",\" \",\" \"&\" \"&\"W\"&\"o\"&\"r\"&\"k\"&\"-\"&\"r\"&\"e\"&\"l\"&\"a\"&\"t\"&\"e\"&\"d\"&\" \"&\"c\"&\"h\"&\"i\"&\"l\"&\"d\"&\" \"&\"c\"&\"a\"&\"r\"&\"e\"&\" \"&\"o\"&\"f\"&\" \"&$Q$8)","v":" "},null,null,null,null,null,null,{"$f":"Info!$D$27","v":0}]
[null,"  Total",null,null,null,null,null,null,{"$f":"IF($J$115=\" \",\" \",SUM($I$131:$I$133))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF($E$4=\"\",\" \",$I$35&\"'\"&\"s\"&\" \"&\"o\"&\"b\"&\"l\"&\"i\"&\"g\"&\"a\"&\"t\"&\"i\"&\"o\"&\"n\")","v":" "},null,null,null,null,null,null,{"$f":"IF($I$134=\" \",\" \",I$134*$I$112)","v":{"$error":"#VALUE!"}}]
["D.","Net Monthly Child Support Payable from One parent to the Other"]
[null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["D1","Shared custody child support amount - difference between totals",null,null,null,null,null,null,{"$f":"$I$135","v":{"$error":"#VALUE!"}},null,null,{"$f":"$L$129","v":" "},null,{"$f":"IF(AND($I$43=\" \",$L$43=\" \"),\" \",IF($I$43>$L$43,ROUND($I$43-$L$43,0),ROUND($L$43-$I$43,0)))","v":" "}]
["D2","Payable to:",{"$f":"IF($J$115=0,\" \",IF($I$138<$L$138,$Q$7,$Q$8))","v":" "},null,null,null,null,null,null,{"$f":"IF(AND($I$138=\" \",$L$138=\" \"),\" \",IF($I$138>$L$138,$I$138-$L$138,$L$138-$I$138))","v":{"$error":"#VALUE!"}}]
["D3","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"$I$45","v":1},null,null,{"$f":"$L$45","v":1}]
["D4","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$45=0,\" \",(IF($I$45<=8,1595+(($I$45*560)-560),5515+(($I$45-8)*560))))","v":1595},null,null,{"$f":"IF($L$45=0,\" \",(IF($L$45<=8,1595+(($L$45*560)-560),5515+(($L$45-8)*560))))","v":1595}]
["D5","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$141=0,\" \",IF(OR($I$111=\" \",$I$111=0),\"No\",IF($I$141>=$I$111,\"Yes\",\"No\")))","v":"No"},null,null,{"$f":"IF($L$141=0,\" \",IF(OR($L$111=\" \",$L$111=0),\"No\",IF($L$141>=$L$111,\"Yes\",\"No\")))","v":"No"}]
["D6","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$141=\" \",$L$141=\" \"),\" \",IF(OR($I$142=\"Yes\",$L$142=\"Yes\"),\"Failed Minimum Standard Test\",\" \"))","v":" "}]
[]
["E.","Adjustments including for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["E1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$138","v":{"$error":"#VALUE!"}},null,null,{"$f":"$L$138","v":" "}]
["E2","Parent's SSDI derivative benefit paid to the other parent for child's benefit:",null,null,null,null,null,null,{"$f":"IF($I$145=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$145=Info!$R$31,Info!$D$30,0)","v":0}]
["E3","Adjustment:",{"$f":"Info!$AH$41","v":""},null,null,null,null,null,{"$f":"IF(OR(Info!AK$61=\"\",Info!AK$61=\" \"),0,Info!AK$61)","v":0},null,null,{"$f":"IF(OR(Info!$AL$61=\"\",Info!$AL$61=\" \"),0,Info!$AL$61)","v":0}]
["E4","Adjustment:",{"$f":"$C$54","v":""},null,null,null,null,null,{"$f":"$I$54","v":0},null,null,{"$f":"L54","v":0}]
["E5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$146-SUM($I$147:$I$149)<=0,0,$I$146-SUM($I$147:$I$149))","v":{"$error":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(L$146-SUM($L$147:$L$149)<=0,0,$L$146-SUM($L$147:$L$149))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$55=\" \",$L$55=\" \"),\" \",IF($I$55>$L$55,$I$55-$L$55,$L$55-$I$55))","v":{"$error":"#VALUE!"}}]
["E6","Payable to:    ",{"$f":"IF($I$150<$L$150,$Q$7,$Q$8)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"IF($I$150>$L$150,$I$150-$L$150,$L$150-$I$150)","v":{"$error":"#VALUE!"}}]
[]
[{"$f":"IF(Info!K12=\"No\",\" \",IF(Shared!$C$151=Shared!$I$145,Shared!$L$145&\"'\"&\"s\"&\" \"&\"imputed monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF(Shared!$C$151=Shared!$L$145,Shared!$I$145&\"'\"&\"s\"&\" \"&\"imputed monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\")))","v":" "},null,null,null,null,{"$f":"IF(Info!$K$12=\"No\",\" \",\"$\"&ROUNDDOWN(Shared!$J$151,2))","v":" "},null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]

{"sheet":"Split","index":18,"n_rows":131,"n_cols":55,"rows_kept":131,"cut":false,"hidden":false,"merged":[[95,0,95,9],[97,2,97,3],[97,4,97,5],[97,6,97,7],[97,8,97,9],[98,4,98,5],[98,8,98,9],[38,1,38,8],[40,1,40,10],[39,1,39,8],[1,12,1,21],[2,2,2,3],[4,2,4,3],[4,4,4,6],[4,16,4,25],[0,0,0,9],[8,1,8,6],[16,1,16,6],[16,9,16,10],[17,9,17,10],[18,1,18,6],[18,9,18,10],[26,1,26,4],[30,2,30,6],[33,3,33,4],[25,3,25,4],[2,4,2,5],[3,4,3,5],[2,8,2,9],[3,8,3,9],[5,0,5,3],[6,1,6,6],[7,1,7,6],[12,1,12,6],[15,1,15,6],[15,9,15,10],[17,1,17,6],[24,9,24,10],[2,6,2,7],[23,54,23,59],[23,60,23,65],[23,66,23,71],[23,72,23,77],[19,9,19,10],[23,18,23,23],[23,24,23,29],[23,30,23,35],[23,36,23,41],[23,78,23,83],[23,84,23,89],[23,90,23,95],[23,96,23,101],[23,102,23,107],[37,1,37,10],[23,108,23,113],[23,114,23,119],[23,42,23,47],[23,48,23,53],[23,120,23,125],[23,126,23,131],[23,132,23,137],[23,138,23,143],[23,144,23,149],[23,150,23,155],[23,156,23,161],[23,162,23,167],[23,168,23,173],[23,174,23,179],[23,180,23,185],[23,186,23,191],[23,192,23,197],[23,198,23,203],[23,204,23,209],[23,210,23,215],[23,216,23,221],[23,222,23,227],[23,228,23,233],[23,234,23,239],[23,240,23,245],[23,246,23,251],[23,252,23,257],[23,258,23,263],[23,264,23,269],[23,270,23,275],[23,276,23,281],[23,282,23,287],[23,288,23,293],[23,294,23,299],[23,300,23,305],[23,306,23,311],[23,312,23,317],[23,318,23,323],[23,324,23,329],[23,330,23,335],[23,336,23,341],[23,342,23,347],[23,348,23,353],[23,354,23,359],[23,360,23,365],[23,366,23,371],[23,372,23,377],[23,378,23,383],[23,384,23,389],[23,390,23,395],[23,396,23,401],[23,402,23,407],[23,408,23,413],[23,414,23,419],[23,420,23,425],[23,426,23,431],[23,432,23,437],[23,438,23,443],[23,444,23,449],[23,450,23,455],[23,456,23,461],[23,462,23,467],[23,468,23,473],[23,474,23,479],[23,480,23,485],[23,486,23,491],[23,492,23,497],[23,498,23,503],[23,504,23,509],[23,510,23,515],[23,516,23,521],[23,522,23,527],[23,528,23,533],[23,534,23,539],[23,540,23,545],[23,546,23,551],[23,552,23,557],[23,558,23,563],[23,564,23,569],[23,570,23,575],[23,576,23,581],[23,582,23,587],[23,588,23,593],[23,594,23,599],[23,600,23,605],[23,606,23,611],[23,612,23,617],[23,618,23,623],[23,624,23,629],[23,630,23,635],[23,636,23,641],[23,642,23,647],[23,648,23,653],[23,654,23,659],[23,660,23,665],[23,666,23,671],[23,672,23,677],[23,678,23,683],[23,684,23,689],[23,690,23,695],[23,696,23,701],[23,702,23,707],[23,708,23,713],[23,714,23,719],[23,720,23,725],[23,726,23,731],[23,732,23,737],[23,738,23,743],[23,744,23,749],[23,750,23,755],[23,756,23,761],[23,762,23,767],[23,768,23,773],[23,774,23,779],[23,780,23,785],[23,786,23,791],[23,792,23,797],[23,798,23,803],[23,804,23,809],[23,810,23,815],[23,816,23,821],[23,822,23,827],[23,828,23,833],[23,834,23,839],[23,840,23,845],[23,846,23,851],[23,852,23,857],[23,858,23,863],[23,864,23,869],[23,870,23,875],[23,876,23,881],[23,882,23,887],[23,888,23,893],[23,894,23,899],[23,900,23,905],[23,906,23,911],[23,912,23,917],[23,918,23,923],[23,924,23,929],[23,930,23,935],[23,936,23,941],[23,942,23,947],[23,948,23,953],[23,954,23,959],[23,960,23,965],[23,966,23,971],[23,972,23,977],[23,978,23,983],[23,984,23,989],[23,990,23,995],[23,996,23,1001],[23,1002,23,1007],[23,1008,23,1013],[23,1014,23,1019],[23,1020,23,1025],[23,1026,23,1031],[23,1032,23,1037],[23,1038,23,1043],[23,1044,23,1049],[23,1050,23,1055],[23,1056,23,1061],[23,1062,23,1067],[23,1068,23,1073],[23,1074,23,1079],[23,1080,23,1085],[23,1086,23,1091],[23,1092,23,1097],[23,1098,23,1103],[23,1104,23,1109],[23,1110,23,1115],[23,1116,23,1121],[23,1122,23,1127],[23,1128,23,1133],[23,1134,23,1139],[23,1140,23,1145],[23,1146,23,1151],[23,1152,23,1157],[23,1158,23,1163],[23,1164,23,1169],[23,1170,23,1175],[23,1176,23,1181],[23,1182,23,1187],[23,1188,23,1193],[23,1194,23,1199],[23,1200,23,1205],[23,1206,23,1211],[23,1212,23,1217],[23,1218,23,1223],[23,1224,23,1229],[23,1230,23,1235],[23,1236,23,1241],[23,1242,23,1247],[23,1248,23,1253],[23,1254,23,1259],[23,1260,23,1265],[23,1266,23,1271],[23,1272,23,1277],[23,1278,23,1283],[23,1284,23,1289],[23,1290,23,1295],[23,1296,23,1301],[23,1302,23,1307],[23,1308,23,1313],[23,1314,23,1319],[23,1320,23,1325],[23,1326,23,1331],[23,1332,23,1337],[23,1338,23,1343],[23,1344,23,1349],[23,1350,23,1355],[23,1356,23,1361],[23,1362,23,1367],[23,1368,23,1373],[23,1374,23,1379],[23,1380,23,1385],[23,1386,23,1391],[23,1392,23,1397],[23,1398,23,1403],[23,1404,23,1409],[23,1410,23,1415],[23,1416,23,1421],[23,1422,23,1427],[23,1428,23,1433],[23,1434,23,1439],[23,1440,23,1445],[23,1446,23,1451],[23,1452,23,1457],[23,1458,23,1463],[23,1464,23,1469],[23,1470,23,1475],[23,1476,23,1481],[23,1482,23,1487],[23,1488,23,1493],[23,1494,23,1499],[23,1500,23,1505],[23,1506,23,1511],[23,1512,23,1517],[23,1518,23,1523],[23,1524,23,1529],[23,1530,23,1535],[23,1536,23,1541],[23,1542,23,1547],[23,1548,23,1553],[23,1554,23,1559],[23,1560,23,1565],[23,1566,23,1571],[23,1572,23,1577],[23,1578,23,1583],[23,1584,23,1589],[23,1590,23,1595],[23,1596,23,1601],[23,1602,23,1607],[23,1608,23,1613],[23,1614,23,1619],[23,1620,23,1625],[23,1626,23,1631],[23,1632,23,1637],[23,1638,23,1643],[23,1644,23,1649],[23,1650,23,1655],[23,1656,23,1661],[23,1662,23,1667],[23,1668,23,1673],[23,1674,23,1679],[23,1680,23,1685],[23,1686,23,1691],[23,1692,23,1697],[23,1698,23,1703],[23,1704,23,1709],[23,1710,23,1715],[23,1716,23,1721],[23,1722,23,1727],[23,1728,23,1733],[23,1734,23,1739],[23,1740,23,1745],[23,1746,23,1751],[23,1752,23,1757],[23,1758,23,1763],[23,1764,23,1769],[23,1770,23,1775],[23,1776,23,1781],[23,1782,23,1787],[23,1788,23,1793],[23,1794,23,1799],[23,1800,23,1805],[23,1806,23,1811],[23,1812,23,1817],[23,1818,23,1823],[23,1824,23,1829],[23,1830,23,1835],[23,1836,23,1841],[23,1842,23,1847],[23,1848,23,1853],[23,1854,23,1859],[23,1860,23,1865],[23,1866,23,1871],[23,1872,23,1877],[23,1878,23,1883],[23,1884,23,1889],[23,1890,23,1895],[23,1896,23,1901],[23,1902,23,1907],[23,1908,23,1913],[23,1914,23,1919],[23,1920,23,1925],[23,1926,23,1931],[23,1932,23,1937],[23,1938,23,1943],[23,1944,23,1949],[23,1950,23,1955],[23,1956,23,1961],[23,1962,23,1967],[23,1968,23,1973],[23,1974,23,1979],[23,1980,23,1985],[23,1986,23,1991],[23,1992,23,1997],[23,1998,23,2003],[23,2004,23,2009],[23,2010,23,2015],[23,2016,23,2021],[23,2022,23,2027],[23,2028,23,2033],[23,2034,23,2039],[23,2040,23,2045],[23,2046,23,2051],[23,2052,23,2057],[23,2058,23,2063],[23,2064,23,2069],[23,2070,23,2075],[23,2076,23,2081],[23,2082,23,2087],[23,2088,23,2093],[23,2094,23,2099],[23,2100,23,2105],[23,2106,23,2111],[23,2112,23,2117],[23,2118,23,2123],[23,2124,23,2129],[23,2130,23,2135],[23,2136,23,2141],[23,2142,23,2147],[23,2148,23,2153],[23,2154,23,2159],[23,2160,23,2165],[23,2166,23,2171],[23,2172,23,2177],[23,2178,23,2183],[23,2184,23,2189],[23,2190,23,2195],[23,2196,23,2201],[23,2202,23,2207],[23,2208,23,2213],[23,2214,23,2219],[23,2220,23,2225],[23,2226,23,2231],[23,2232,23,2237],[23,2238,23,2243],[23,2244,23,2249],[23,2250,23,2255],[23,2256,23,2261],[23,2262,23,2267],[23,2268,23,2273],[23,2274,23,2279],[23,2280,23,2285],[23,2286,23,2291],[23,2292,23,2297],[23,2298,23,2303],[23,2304,23,2309],[23,2310,23,2315],[23,2316,23,2321],[23,2322,23,2327],[23,2328,23,2333],[23,2334,23,2339],[23,2340,23,2345],[23,2346,23,2351],[23,2352,23,2357],[23,2358,23,2363],[23,2364,23,2369],[23,2370,23,2375],[23,2376,23,2381],[23,2382,23,2387],[23,2388,23,2393],[23,2394,23,2399],[23,2400,23,2405],[23,2406,23,2411],[23,2412,23,2417],[23,2418,23,2423],[23,2424,23,2429],[23,2430,23,2435],[23,2436,23,2441],[23,2442,23,2447],[23,2448,23,2453],[23,2454,23,2459],[23,2460,23,2465],[23,2466,23,2471],[23,2472,23,2477],[23,2478,23,2483],[23,2484,23,2489],[23,2490,23,2495],[23,2496,23,2501],[23,2502,23,2507],[23,2508,23,2513],[23,2514,23,2519],[23,2520,23,2525],[23,2526,23,2531],[23,2532,23,2537],[23,2538,23,2543],[23,2544,23,2549],[23,2550,23,2555],[23,2556,23,2561],[23,2562,23,2567],[23,2568,23,2573],[23,2574,23,2579],[23,2580,23,2585],[23,2586,23,2591],[23,2592,23,2597],[23,2598,23,2603],[23,2604,23,2609],[23,2610,23,2615],[23,2616,23,2621],[23,2622,23,2627],[23,2628,23,2633],[23,2634,23,2639],[23,2640,23,2645],[23,2646,23,2651],[23,2652,23,2657],[23,2658,23,2663],[23,2664,23,2669],[23,2670,23,2675],[23,2676,23,2681],[23,2682,23,2687],[23,2688,23,2693],[23,2694,23,2699],[23,2700,23,2705],[23,2706,23,2711],[23,2712,23,2717],[23,2718,23,2723],[23,2724,23,2729],[23,2730,23,2735],[23,2736,23,2741],[23,2742,23,2747],[23,2748,23,2753],[23,2754,23,2759],[23,2760,23,2765],[23,2766,23,2771],[23,2772,23,2777],[23,2778,23,2783],[23,2784,23,2789],[23,2790,23,2795],[23,2796,23,2801],[23,2802,23,2807],[23,2808,23,2813],[23,2814,23,2819],[23,2820,23,2825],[23,2826,23,2831],[23,2832,23,2837],[23,2838,23,2843],[23,2844,23,2849],[23,2850,23,2855],[23,2856,23,2861],[23,2862,23,2867],[23,2868,23,2873],[23,2874,23,2879],[23,2880,23,2885],[23,2886,23,2891],[23,2892,23,2897],[23,2898,23,2903],[23,2904,23,2909],[23,2910,23,2915],[23,2916,23,2921],[23,2922,23,2927],[23,2928,23,2933],[23,2934,23,2939],[23,2940,23,2945],[23,2946,23,2951],[23,2952,23,2957],[23,2958,23,2963],[23,2964,23,2969],[23,2970,23,2975],[23,2976,23,2981],[23,2982,23,2987],[23,2988,23,2993],[23,2994,23,2999],[23,3000,23,3005],[23,3006,23,3011],[23,3012,23,3017],[23,3018,23,3023],[23,3024,23,3029],[23,3030,23,3035],[23,3036,23,3041],[23,3042,23,3047],[23,3048,23,3053],[23,3054,23,3059],[23,3060,23,3065],[23,3066,23,3071],[23,3072,23,3077],[23,3078,23,3083],[23,3084,23,3089],[23,3090,23,3095],[23,3096,23,3101],[23,3102,23,3107],[23,3108,23,3113],[23,3114,23,3119],[23,3120,23,3125],[23,3126,23,3131],[23,3132,23,3137],[23,3138,23,3143],[23,3144,23,3149],[23,3150,23,3155],[23,3156,23,3161],[23,3162,23,3167],[23,3168,23,3173],[23,3174,23,3179],[23,3180,23,3185],[23,3186,23,3191],[23,3192,23,3197],[23,3198,23,3203],[23,3204,23,3209],[23,3210,23,3215],[23,3216,23,3221],[23,3222,23,3227],[23,3228,23,3233],[23,3234,23,3239],[23,3240,23,3245],[23,3246,23,3251],[23,3252,23,3257],[23,3258,23,3263],[23,3264,23,3269],[23,3270,23,3275],[23,3276,23,3281],[23,3282,23,3287],[23,3288,23,3293],[23,3294,23,3299],[23,3300,23,3305],[23,3306,23,3311],[23,3312,23,3317],[23,3318,23,3323],[23,3324,23,3329],[23,3330,23,3335],[23,3336,23,3341],[23,3342,23,3347],[23,3348,23,3353],[23,3354,23,3359],[23,3360,23,3365],[23,3366,23,3371],[23,3372,23,3377],[23,3378,23,3383],[23,3384,23,3389],[23,3390,23,3395],[23,3396,23,3401],[23,3402,23,3407],[23,3408,23,3413],[23,3414,23,3419],[23,3420,23,3425],[23,3426,23,3431],[23,3432,23,3437],[23,3438,23,3443],[23,3444,23,3449],[23,3450,23,3455],[23,3456,23,3461],[23,3462,23,3467],[23,3468,23,3473],[23,3474,23,3479],[23,3480,23,3485],[23,3486,23,3491],[23,3492,23,3497],[23,3498,23,3503],[23,3504,23,3509],[23,3510,23,3515],[23,3516,23,3521],[23,3522,23,3527],[23,3528,23,3533],[23,3534,23,3539],[23,3540,23,3545],[23,3546,23,3551],[23,3552,23,3557],[23,3558,23,3563],[23,3564,23,3569],[23,3570,23,3575],[23,3576,23,3581],[23,3582,23,3587],[23,3588,23,3593],[23,3594,23,3599],[23,3600,23,3605],[23,3606,23,3611],[23,3612,23,3617],[23,3618,23,3623],[23,3624,23,3629],[23,3630,23,3635],[23,3636,23,3641],[23,3642,23,3647],[23,3648,23,3653],[23,3654,23,3659],[23,3660,23,3665],[23,3666,23,3671],[23,3672,23,3677],[23,3678,23,3683],[23,3684,23,3689],[23,3690,23,3695],[23,3696,23,3701],[23,3702,23,3707],[23,3708,23,3713],[23,3714,23,3719],[23,3720,23,3725],[23,3726,23,3731],[23,3732,23,3737],[23,3738,23,3743],[23,3744,23,3749],[23,3750,23,3755],[23,3756,23,3761],[23,3762,23,3767],[23,3768,23,3773],[23,3774,23,3779],[23,3780,23,3785],[23,3786,23,3791],[23,3792,23,3797],[23,3798,23,3803],[23,3804,23,3809],[23,3810,23,3815],[23,3816,23,3821],[23,3822,23,3827],[23,3828,23,3833],[23,3834,23,3839],[23,3840,23,3845],[23,3846,23,3851],[23,3852,23,3857],[23,3858,23,3863],[23,3864,23,3869],[23,3870,23,3875],[23,3876,23,3881],[23,3882,23,3887],[23,3888,23,3893],[23,3894,23,3899],[23,3900,23,3905],[23,3906,23,3911],[23,3912,23,3917],[23,3918,23,3923],[23,3924,23,3929],[23,3930,23,3935],[23,3936,23,3941],[23,3942,23,3947],[23,3948,23,3953],[23,3954,23,3959],[23,3960,23,3965],[23,3966,23,3971],[23,3972,23,3977],[23,3978,23,3983],[23,3984,23,3989],[23,3990,23,3995],[23,3996,23,4001],[23,4002,23,4007],[23,4008,23,4013],[23,4014,23,4019],[23,4020,23,4025],[23,4026,23,4031],[23,4032,23,4037],[23,4038,23,4043],[23,4044,23,4049],[23,4050,23,4055],[23,4056,23,4061],[23,4062,23,4067],[23,4068,23,4073],[23,4074,23,4079],[23,4080,23,4085],[23,4086,23,4091],[23,4092,23,4097],[23,4098,23,4103],[23,4104,23,4109],[23,4110,23,4115],[23,4116,23,4121],[23,4122,23,4127],[23,4128,23,4133],[23,4134,23,4139],[23,4140,23,4145],[23,4146,23,4151],[23,4152,23,4157],[23,4158,23,4163],[23,4164,23,4169],[23,4170,23,4175],[23,4176,23,4181],[23,4182,23,4187],[23,4188,23,4193],[23,4194,23,4199],[23,4200,23,4205],[23,4206,23,4211],[23,4212,23,4217],[23,4218,23,4223],[23,4224,23,4229],[23,4230,23,4235],[23,4236,23,4241],[23,4242,23,4247],[23,4248,23,4253],[23,4254,23,4259],[23,4260,23,4265],[23,4266,23,4271],[23,4272,23,4277],[23,4278,23,4283],[23,4284,23,4289],[23,4290,23,4295],[23,4296,23,4301],[23,4302,23,4307],[23,4308,23,4313],[23,4314,23,4319],[23,4320,23,4325],[23,4326,23,4331],[23,4332,23,4337],[23,4338,23,4343],[23,4344,23,4349],[23,4350,23,4355],[23,4356,23,4361],[23,4362,23,4367],[23,4368,23,4373],[23,4374,23,4379],[23,4380,23,4385],[23,4386,23,4391],[23,4392,23,4397],[23,4398,23,4403],[23,4404,23,4409],[23,4410,23,4415],[23,4416,23,4421],[23,4422,23,4427],[23,4428,23,4433],[23,4434,23,4439],[23,4440,23,4445],[23,4446,23,4451],[23,4452,23,4457],[23,4458,23,4463],[23,4464,23,4469],[23,4470,23,4475],[23,4476,23,4481],[23,4482,23,4487],[23,4488,23,4493],[23,4494,23,4499],[23,4500,23,4505],[23,4506,23,4511],[23,4512,23,4517],[23,4518,23,4523],[23,4524,23,4529],[23,4530,23,4535],[23,4536,23,4541],[23,4542,23,4547],[23,4548,23,4553],[23,4554,23,4559],[23,4560,23,4565],[23,4566,23,4571],[23,4572,23,4577],[23,4578,23,4583],[23,4584,23,4589],[23,4590,23,4595],[23,4596,23,4601],[23,4602,23,4607],[23,4608,23,4613],[23,4614,23,4619],[23,4620,23,4625],[23,4626,23,4631],[23,4632,23,4637],[23,4638,23,4643],[23,4644,23,4649],[23,4650,23,4655],[23,4656,23,4661],[23,4662,23,4667],[23,4668,23,4673],[23,4674,23,4679],[23,4680,23,4685],[23,4686,23,4691],[23,4692,23,4697],[23,4698,23,4703],[23,4704,23,4709],[23,4710,23,4715],[23,4716,23,4721],[23,4722,23,4727],[23,4728,23,4733],[23,4734,23,4739],[23,4740,23,4745],[23,4746,23,4751],[23,4752,23,4757],[23,4758,23,4763],[23,4764,23,4769],[23,4770,23,4775],[23,4776,23,4781],[23,4782,23,4787],[23,4788,23,4793],[23,4794,23,4799],[23,4800,23,4805],[23,4806,23,4811],[23,4812,23,4817],[23,4818,23,4823],[23,4824,23,4829],[23,4830,23,4835],[23,4836,23,4841],[23,4842,23,4847],[23,4848,23,4853],[23,4854,23,4859],[23,4860,23,4865],[23,4866,23,4871],[23,4872,23,4877],[23,4878,23,4883],[23,4884,23,4889],[23,4890,23,4895],[23,4896,23,4901],[23,4902,23,4907],[23,4908,23,4913],[23,4914,23,4919],[23,4920,23,4925],[23,4926,23,4931],[23,4932,23,4937],[23,4938,23,4943],[23,4944,23,4949],[23,4950,23,4955],[23,4956,23,4961],[23,4962,23,4967],[23,4968,23,4973],[23,4974,23,4979],[23,4980,23,4985],[23,4986,23,4991],[23,4992,23,4997],[23,4998,23,5003],[23,5004,23,5009],[23,5010,23,5015],[23,5016,23,5021],[23,5022,23,5027],[23,5028,23,5033],[23,5034,23,5039],[23,5040,23,5045],[23,5046,23,5051],[23,5052,23,5057],[23,5058,23,5063],[23,5064,23,5069],[23,5070,23,5075],[23,5076,23,5081],[23,5082,23,5087],[23,5088,23,5093],[23,5094,23,5099],[23,5100,23,5105],[23,5106,23,5111],[23,5112,23,5117],[23,5118,23,5123],[23,5124,23,5129],[23,5130,23,5135],[23,5136,23,5141],[23,5142,23,5147],[23,5148,23,5153],[23,5154,23,5159],[23,5160,23,5165],[23,5166,23,5171],[23,5172,23,5177],[23,5178,23,5183],[23,5184,23,5189],[23,5190,23,5195],[23,5196,23,5201],[23,5202,23,5207],[23,5208,23,5213],[23,5214,23,5219],[23,5220,23,5225],[23,5226,23,5231],[23,5232,23,5237],[23,5238,23,5243],[23,5244,23,5249],[23,5250,23,5255],[23,5256,23,5261],[23,5262,23,5267],[23,5268,23,5273],[23,5274,23,5279],[23,5280,23,5285],[23,5286,23,5291],[23,5292,23,5297],[23,5298,23,5303],[23,5304,23,5309],[23,5310,23,5315],[23,5316,23,5321],[23,5322,23,5327],[23,5328,23,5333],[23,5334,23,5339],[23,5340,23,5345],[23,5346,23,5351],[23,5352,23,5357],[23,5358,23,5363],[23,5364,23,5369],[23,5370,23,5375],[23,5376,23,5381],[23,5382,23,5387],[23,5388,23,5393],[23,5394,23,5399],[23,5400,23,5405],[23,5406,23,5411],[23,5412,23,5417],[23,5418,23,5423],[23,5424,23,5429],[23,5430,23,5435],[23,5436,23,5441],[23,5442,23,5447],[23,5448,23,5453],[23,5454,23,5459],[23,5460,23,5465],[23,5466,23,5471],[23,5472,23,5477],[23,5478,23,5483],[23,5484,23,5489],[23,5490,23,5495],[23,5496,23,5501],[23,5502,23,5507],[23,5508,23,5513],[23,5514,23,5519],[23,5520,23,5525],[23,5526,23,5531],[23,5532,23,5537],[23,5538,23,5543],[23,5544,23,5549],[23,5550,23,5555],[23,5556,23,5561],[23,5562,23,5567],[23,5568,23,5573],[23,5574,23,5579],[23,5580,23,5585],[23,5586,23,5591],[23,5592,23,5597],[23,5598,23,5603],[23,5604,23,5609],[23,5610,23,5615],[23,5616,23,5621],[23,5622,23,5627],[23,5628,23,5633],[23,5634,23,5639],[23,5640,23,5645],[23,5646,23,5651],[23,5652,23,5657],[23,5658,23,5663],[23,5664,23,5669],[23,5670,23,5675],[23,5676,23,5681],[23,5682,23,5687],[23,5688,23,5693],[23,5694,23,5699],[23,5700,23,5705],[23,5706,23,5711],[23,5712,23,5717],[23,5718,23,5723],[23,5724,23,5729],[23,5730,23,5735],[23,5736,23,5741],[23,5742,23,5747],[23,5748,23,5753],[23,5754,23,5759],[23,5760,23,5765],[23,5766,23,5771]],"merged_total":2810,"flags":["merged_cut"]}
["                     Split Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,"Docket #:",null,{"$f":"Info!$S$11","v":""}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,"DCSE#:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""}]
["A.","Income",null,null,null,null,null,null,null,null,null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$B$15+Info!$B$17+Info!$B$18","v":0},null,null,{"$f":"Info!$D$15+Info!$D$17+Info!$D$18","v":0},null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"Q7","v":""},{"$f":"IF(Info!$B$21=0,\" \",Info!$B$21)","v":" "},null,{"$f":"Q8","v":""},{"$f":"IF(Info!$D$21=0,\" \",Info!$D$21)","v":" "},null,null,{"$f":"Info!$F$22","v":0},null,null,{"$f":"Info!$G$22","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0},null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0},null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0},null,{"$f":"IF(AND($I$16=\" \",$L$16=\" \"),\" \",IF($I$16=\" \",$L$16-0,IF($L$16=\" \",$I$16-0,$I$16+$L$16)))","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$8=0,$I$9=0,$I$10=0,$I$12=\" \",$I$13=0,$I$14=0,$I$15=0),\" \",IF(SUM($I$8:$I$9)- SUM($I$10:$I$15)<0,0,SUM($I$8:$I$9)- SUM($I$10:$I$15)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$8=0,$L$9=0,$L$10=0,$L$12=\" \",$L$13=0,$L$14=0,$L$15=0),\" \",IF(SUM($L$8:$L$9)-SUM($L$10:$L$15)<0,0,SUM($L$8:$L$9)-SUM($L$10:$L$15)))","v":0},"=",{"$f":"I16+L16","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$16=0,$L$16=0),50%,IF(OR(($N$15=0),($N$15=\" \")),\" \",IF(AND($N$15>0,$L$16=0),100%,IF(AND($N$15>0,$L$16=\" \"),100%,IF(AND($N$15>0,$I$16=\" \"),0,IF(AND($N$15>0,$I$16=0),0,ROUND($I$16/$N$15,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$16=0,$L$16=0),50%,IF(OR(($N$15=0),($N$15=\" \")),\" \",IF(AND($N$15>0,$I$16=0),100%,IF(AND($N$15>0,$I$16=\" \"),100%,IF(AND($N$15>0,$L$16=\" \"),0,IF(AND($N$15>0,$L$16=0),0,ROUND($L$16/$N$15,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Number of children for which that person is the noncustodial parent.",null,null,null,null,null,null,{"$f":"Info!$B$9","v":0},null,null,{"$f":"Info!$B$8","v":0}]
[]
["B.","Split Custody Support",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""}]
["B1","Monthly basic child support obligation for number of children listed above",null,null,null,null,null,null,{"$f":"Info!$H$24","v":0},null,null,{"$f":"Info!$H$23","v":0}]
["B2","Monthly amt for health care coverage paid by other parent or that other parent’s spouse",null,null,null,null,null,null,{"$f":"Info!$D$26","v":0},null,null,{"$f":"Info!$B$26","v":0}]
["B3","Monthly amount allowable for employment-related child care expense paid by other parent",null,null,null,null,null,null,{"$f":"Info!$D$27","v":0},null,null,{"$f":"Info!$B$27","v":0}]
["B4","Total",null,null,null,null,null,null,{"$f":"SUM($I$21:$I$23)","v":0},null,null,{"$f":"SUM($L$21:$L$23)","v":0},null,null,null,null,"Mother"]
["B5","Total monthly child support obligation of each party",null,null,null,null,null,null,{"$f":"VLOOKUP(I18,Info!AW13:AZ18,3,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($L$18,Info!$BD$13:$BH$18,3,FALSE)","v":{"$error":"#N/A"}}]
["B6","Payable to:",null,{"$f":"IF($I$25=\" \",\" \",IF($I$25<$L$25,$Q$13,$Q$14))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($I$20=$D$26,$L$25-$I$25,$I$25-$L$25)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"net amount"]
["C","Adjustments including SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"IFERROR($Q$13,\" \")","v":""},null,null,{"$f":"IFERROR($Q$14,\" \")","v":""}]
["C1","Total monthly support amt. each parent owes the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($L$30=\" \",$I$30=\" \",$L$31=\"\",$I$31=\"\",$L$32=\"\",$I$32=\"\"),\" \",IF(AND($L$30=\" \",$I$30=\" \",$L$31=\" \",$I$31=\" \",$L$32=\" \",$I$32=\" \"),\" \",$I$25))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($I$29=\" \",\" \",$L$25)","v":{"$error":"#N/A"}}]
["C2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF(Info!$B$31=$L$28,Info!$B$30,\" \")","v":" "},null,null,{"$f":"IF(Info!$D$31=$I$28,Info!$D$30,\" \")","v":" "}]
["C3","Adjustment:",{"$f":"Info!$AI$11","v":""},null,null,null,null,null,{"$f":"Info!$AM$30","v":""},null,null,{"$f":"Info!$AN$30","v":""}]
["C4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"Info!$AW$6","v":0},null,null,{"$f":"Info!$AX$6","v":""}]
["C5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$29=\" \",\" \",IF($I$29-SUM($I$30:$I$32)<=0,0,$I$29-SUM($I$30:$I$32)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($I$29=\" \",\" \",IF($L$29-SUM($L$30:$L$32)<=0,0,$L$29-SUM($L$30:$L$32)))","v":{"$error":"#N/A"}}]
["C6","Payable to:      ",null,{"$f":"IF($I$33=$L$33,\" \",IF($L$33>$I$33,$Q$13,$Q$14))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($I$29=\" \",\" \",IF(AND($I$33=\" \",$L$33=0),0,IF(AND($I$33=0,$L$33=\" \"),0,IF($I$33>$L$33,$I$33-$L$33,$L$33-$I$33))))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"net amount"]
[null,{"$f":"IF($AA$41=FALSE,\"No Support owed\",$AA$41)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(B36=\"No Support owed\",\" \",ROUND(IF($I$34=\" \",$I$26,$I$34),2))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When both I26 and I34 are blank",null,null,null,null,null,{"$f":"IF(AND($I$26=\" \",$I$34=\" \"),\" \")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Info!K12=\"No\",\" \",$B$131)","v":" "},null,null,null,null,null,null,{"$f":"\"-\"","v":"-"},null,null,null,{"$f":"IF(AND($I$33=\" \",$L$33=\" \"),\" \",IF(AND($I$33=\" \",$L$33=0),0,IF(AND($I$33=0,$L$33=\" \"),0,IF($I$33>$L$33,$I$33-$L$33,$L$33-$I$33))))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"When both I26 and I34 are = to 0",null,null,null,null,null,{"$f":"IF(AND($I$26=0,$I$34=0),\"No support is owed\")","v":{"$error":"#N/A"}}]
[null,{"$f":"Info!$M$18","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When I26 is greater than 0 & I34=0",null,null,null,null,null,{"$f":"IF(AND($I$26<>0,$I$34=0),\"No support is owed\")","v":{"$error":"#N/A"}}]
[null,{"$f":"Info!$M$19","v":" "},null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When I26 is greater than 0 and I34 is blank",null,null,null,null,null,{"$f":"IF(AND($I$26<>0,$I$34=\" \"),IF($D$26=$L$20,$I$20&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\",IF($D$26=$I$20,$L$20&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\")))","v":{"$error":"#N/A"}}]
[null,{"$f":"Info!$M$20","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When I26 is greater than or = 0 and I34 is greater than 0",null,null,null,null,null,{"$f":"IF(AND($I$26>=0,$I$34<>0),IF($D$34=$L$20,$Q$13&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\",IF($D$34=$I$20,$Q$14&\"'\"&\"s\"&\" \"&\"monthly support obl. is:\")))","v":{"$error":"#N/A"}}]
[null,{"$f":"Info!$M$21","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG36<>FALSE,AG36,IF(AG37<>FALSE,AG37,IF(AG38<>FALSE,AG38,IF(AG39<>FALSE,AG39,IF(AG40<>FALSE,AG40)))))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["                     Split Guideline Worksheet (Imputation)"]
[null,"Date:",{"$f":"TODAY()","v":"2025-04-07"}]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,"Docket #:",null,{"$f":"Info!$S$11","v":""}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,"DCSE#:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!K11","v":0},null,null,{"$f":"Info!L11","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"$I$101","v":""},{"$f":"Info!$B$21","v":0},null,{"$f":"$L$101","v":""},{"$f":"Info!$D$21","v":0},null,null,{"$f":"Info!$M$8","v":0},null,null,{"$f":"Info!$N$8","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0},null,{"$f":"IF(AND($I$16=\" \",$L$16=\" \"),\" \",IF($I$16=\" \",$L$16-0,IF($L$16=\" \",$I$16-0,$I$16+$L$16)))","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(SUM($I$103:$I$104)-SUM($I$105:$I$110)<0,0,SUM($I$103:$I$104)-SUM($I$105:$I$110))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(SUM($L$103:$L$104)-SUM($L$105:$L$110)<0,0,SUM($L$103:$L$104)-SUM($L$105:$L$110))","v":0},"=",{"$f":"I111+L111","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$111=0,$L$111=0),50%,IF(OR(($N$111=0),($N$111=\" \")),\" \",IF(AND($N$111>0,$L$111=0),100%,IF(AND($N$15>0,$L$111=\" \"),100%,IF(AND($N$111>0,$I$111=\" \"),0,IF(AND($N$111>0,$I$111=0),0,ROUND($I$111/$N$111,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$111=0,$L$111=0),50%,IF(OR(($N$111=0),($N$111=\" \")),\" \",IF(AND($N$111>0,$I$111=0),100%,IF(AND($N$111>0,$I$111=\" \"),100%,IF(AND($N$111>0,$L$111=\" \"),0,IF(AND($N$111>0,$L$111=0),0,ROUND($L$111/$N$111,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Number of children for which that person is the noncustodial parent.",null,null,null,null,null,null,{"$f":"Info!$B$9","v":0},null,null,{"$f":"Info!$B$8","v":0}]
[]
["B.","Split Custody Support",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$3),$Q$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($E$4),$Q$8,\" \")","v":""}]
["B1","Monthly basic child support obligation for number of children listed above",null,null,null,null,null,null,{"$f":"Info!$P$7","v":0},null,null,{"$f":"Info!$O$7","v":0}]
["B2","Monthly amt for health care coverage paid by other parent or that other parent’s spouse",null,null,null,null,null,null,{"$f":"Info!$D$26","v":0},null,null,{"$f":"Info!$B$26","v":0}]
["B3","Monthly amount allowable for employment-related child care expense paid by other parent",null,null,null,null,null,null,{"$f":"Info!$D$27","v":0},null,null,{"$f":"Info!$B$27","v":0}]
["B4","Total",null,null,null,null,null,null,{"$f":"SUM($I$116:$I$118)","v":0},null,null,{"$f":"SUM($L$116:$L$118)","v":0}]
["B5","Total monthly child support obligation of each party",null,null,null,null,null,null,{"$f":"VLOOKUP($I$113,Info!AW24:BA29,3,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP($L$113,Info!BD24:BH29,3,FALSE)","v":{"$error":"#N/A"}}]
["B6","Payable to:",null,{"$f":"IF($I$120<$L$120,$Q$13,$Q$14)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(I115=D121,$L$120-$I$120,$I$120-$L$120)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"net amount"]
["C","Adjustments including SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"IFERROR($Q$13,\" \")","v":""},null,null,{"$f":"IFERROR($Q$14,\" \")","v":""}]
["C1","Total monthly support amt. each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$120","v":{"$error":"#N/A"}},null,null,{"$f":"$L$120","v":{"$error":"#N/A"}}]
["C2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF(Info!$B$32=\"No\",0,Info!$B$30)","v":0},null,null,{"$f":"IF(Info!$D$32=\"No\",0,Info!$D$30)","v":0}]
["C3","Adjustment:",{"$f":"Info!AH41","v":""},null,null,null,null,null,{"$f":"IF(OR(Info!$AK$61=\"\",Info!$AK$61=\" \"),0,Info!$AK$61)","v":0},null,null,{"$f":"IF(OR(Info!$AL$61=\"\",Info!$AL$61=\" \"),0,Info!$AL$61)","v":0}]
["C4","Adjustment:",{"$f":"$C$32","v":""},null,null,null,null,null,{"$f":"$I$32","v":0},null,null,{"$f":"$L$32","v":""}]
["C5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$124-SUM($I$125:$I$127)<=0,0,$I$124-SUM($I$125:$I$127))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($L$124-SUM($L$125:$L$127)<=0,0,$L$124-SUM($L$125:$L$127))","v":{"$error":"#N/A"}}]
["C6","Payable to:      ",null,{"$f":"IF($L$128>$I$128,$Q$13,$Q$14)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"ROUND(IF($I$128>$L$128,$I$128-$L$128,$L$128-$I$128),2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"net amount"]
[null,{"$f":"IF($D$129=$I$123,$L$123,$I$123)&\" \"&\"imputed monthly support obligation is $\"&$I$129","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]

{"sheet":"Multi","index":19,"n_rows":157,"n_cols":55,"rows_kept":157,"cut":false,"hidden":false,"merged":[[40,12,40,13],[49,9,49,10],[53,1,53,6],[62,1,62,6],[56,2,56,6],[21,9,21,10],[55,2,55,6],[42,1,42,6],[43,1,43,7],[43,9,43,10],[9,1,9,6],[13,1,13,6],[0,0,0,13],[1,17,1,26],[2,2,2,3],[2,4,2,6],[2,8,2,12],[8,1,8,6],[3,4,3,5],[3,7,3,9],[5,0,5,3],[6,0,6,7],[7,1,7,6],[4,2,4,3],[4,4,4,5],[16,1,16,6],[21,1,21,8],[57,9,57,10],[58,2,58,3],[59,1,59,3],[52,1,52,6],[41,1,41,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[17,1,17,6],[31,1,31,7],[32,1,32,7],[39,1,39,6],[30,1,30,7],[111,1,111,6],[61,8,61,9],[61,5,61,6],[57,1,57,6],[100,0,100,3],[101,0,101,7],[67,1,67,13],[95,0,95,13],[97,2,97,3],[97,4,97,6],[97,8,97,12],[98,4,98,5],[98,7,98,9],[135,12,135,13],[136,1,136,6],[137,1,137,6],[112,1,112,6],[116,1,116,8],[116,9,116,10],[125,1,125,7],[126,1,126,7],[138,1,138,7],[138,9,138,10],[141,1,141,6],[69,1,69,7],[153,2,153,3],[142,1,142,6],[143,1,143,6],[144,1,144,6],[144,9,144,10],[147,1,147,6],[127,1,127,7],[134,1,134,6],[102,1,102,6],[103,1,103,6],[104,1,104,6],[108,1,108,6],[154,1,154,3],[156,8,156,9],[157,1,157,6],[156,1,156,6],[148,1,148,6],[150,2,150,6],[151,2,151,6],[152,1,152,6],[152,9,152,10]]}
["Multiple Shared Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
["Date:",{"$f":"TODAY()","v":"2025-04-07"},"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":""},null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0},null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["A.","Income",null,null,null,null,null,null,null,null,null,null,null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$B$15+Info!$B$17+Info!$B$18","v":0},null,null,{"$f":"Info!$D$15+Info!$D$17+Info!$D$18","v":0},null,null,null,null,"Parties' Names"]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0},null,null,null,null,"Mother/Father"]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0},null,null,null,null,"Party A/Party B"]
["A4","# of other biological or  adopted children residing with each party:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husband/Wife"]
[null,{"$f":"$Q$7","v":""},{"$f":"IF(Info!$B$21=0,\" \",Info!$B$21)","v":" "},null,{"$f":"$Q$8","v":""},{"$f":"IF(Info!$D$21=0,\" \",Info!$D$21)","v":" "},null,null,{"$f":"Info!$F$22","v":0},null,null,{"$f":"Info!$G$22","v":0},null,null,null,null,{"$f":"$Q$7","v":""}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0},null,null,null,null,{"$f":"$Q$8","v":""}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$8=0,$I$9=0,$I$10=0,$I$12=\" \",$I$13=0,$I$14=0),\" \",IF(SUM($I$9:$I$10)-SUM($I$11:I$16)<0,0,SUM($I$9:$I$10)-SUM($I$11:$I$16)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$8=0,$L$9=0,$L$10=0,$L$12=\" \",$L$13=0,$L$14=0),\" \",IF(SUM($L$9:$L$10)-SUM($L$11:$L$14)<0,0,SUM($L$9:$L$10)-SUM($L$11:$L$16)))","v":0},"=",{"$f":"I17+L17","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$17=0,$L$17=0),50%,IF(OR(($N$17=0),($N$17=\" \")),\" \",IF(AND($N$17>0,$L$17=0),100%,IF(AND($N$17>0,$L$17=\" \"),100%,IF(AND($N$17>0,$I$17=\" \"),0,IF(AND($N$17>0,$I$17=0),0,ROUND($I$17/$N$17,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$17=0,$L$17=0),50%,IF(OR(($N$17=0),($N$17=\" \")),\" \",IF(AND($N$17>0,$I$17=0),100%,IF(AND($N$17>0,$I$17=\" \"),100%,IF(AND($N$17>0,$L$17=\" \"),0,IF(AND($N$17>0,$L$17=0),0,ROUND($L$17/$N$17,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$H$23","v":0}]
[]
["B.","Shared Child Support Needs",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["B1","Shared support need: multiply sched. mnthly basic child support obl.(A10) by 1.4:",null,null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",$J$19*1.4)","v":" "},{"$f":"IF($J$7=0,\" \",$N$18*1.4)","v":" "}]
["B2","Total # of days each year parent has custody of child 1: ",null,null,null,null,null,null,{"$f":"Info!$H$9","v":""},null,null,{"$f":"IFERROR(365-$I$23,\" \")","v":" "}]
["B3","Total # of days each year parent has custody of child 2:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$10=\"\",Info!$H$10=\" \",Info!$H$10=0),\"\",Info!$H$10)","v":""},null,null,{"$f":"IFERROR(365-$I$24,\" \")","v":" "}]
["B4","Total # of days each year parent has custody of child 3:",null,null,null,null,null,null,{"$f":"IF(OR(Info!H$11=\"\",Info!H$11=\" \",Info!H11=0),0,Info!H$11)","v":0},null,null,{"$f":"IF(I25=0,0,IFERROR(365-$I$25,\" \"))","v":0}]
["B5","Total # of days each year parent has custody of child 4:",null,null,null,null,null,null,{"$f":"IF(OR(Info!H$12=\"\",Info!H$12=\" \",Info!H12=0),0,Info!H$12)","v":0},null,null,{"$f":"IF(I26=0,0,IFERROR(365-$I$26,\" \"))","v":0}]
["B6","Total # of days each year parent has custody of child 5:",null,null,null,null,null,null,{"$f":"IF(OR(Info!H$13=\"\",Info!H$13=\" \",Info!H13=0),0,Info!H$13)","v":0},null,null,{"$f":"IF(I27=0,0,IFERROR(365-$I$27,\" \"))","v":0}]
["B7","Total # of days each year parent has custody of child 6:",null,null,null,null,null,null,{"$f":"IF(OR(Info!H$14=\"\",Info!H$14=\" \",Info!H14=0),0,Info!H$14)","v":0},null,null,{"$f":"IF(I28=0,0,IFERROR(365-$I$28,\" \"))","v":0}]
["B8","Total # of days each year parent has with children:",null,null,null,null,null,null,{"$f":"IF(AND($I$23=0,$I$24=0,$I$25=0,$I$26=0,$I$27=0,$I$28=0),\" \",I23+I24+I25+I26+I27+I28)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AND($L$23=0,$L$24=0,$L$25=0,$L$26=0,$L$27=0,$L$28=0),\" \",(SUM($L$23:$L$28)))","v":0}]
["B9","Average # of days each year parent has custody of children:",null,null,null,null,null,null,{"$f":"ROUND(IF($J$7=0,\" \",$I$29/$J$7),2)","v":{"$error":"#VALUE!"}},null,null,{"$f":"365-I30","v":{"$error":"#VALUE!"}}]
["B10","Parent's custody share: divide avg. # of days child(ren) with parent (B9) by 365:",null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",ROUND($I$30/365,4))","v":" "},null,null,{"$f":"IF($J$7=0,\" \",ROUND($L$30/365,4))","v":" "}]
["B11","Basic support: multiply parent's shared support need by the other parent's custody share:",null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",$J$22*$L$31)","v":" "},null,null,{"$f":"IF($J$7=0,\" \",$J$22*$I$31)","v":" "}]
["B12","Basic monthly support: multiply parent's basic support amt. by his/her income share:",null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",$I$32*$I$18)","v":" "},"-",null,{"$f":"IF($J$7=0,\" \",$L$32*$L$18)","v":" "},null,{"$f":"IF($J$7=0,\" \",IF($I$33>$L$33,ROUND($I$33-$L$33,2),ROUND($L$33-$I$33,2)))","v":" "}]
["B13","Payable to:",{"$f":"IF($I$33=\" \",\" \",IF($I$33<$L$33,$Q$13,$Q$14))","v":" "},null,null,null,null,null,null,null,null,null,null,"Net Amount"]
["B14","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"IF(OR($C$13=\" \",$C$13=\"\"),1+$J$7+0,1+$J$7+$C$13)","v":1},null,null,{"$f":"IF(OR($F$13=\" \",$F$13=\"\"),1+$J$7+0,1+$J$7+$F$13)","v":1}]
["B15","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$35=0,\" \",(IF($I$35<=8,VLOOKUP($I$35,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($I$35-8)*687.5))))","v":1956.25},null,null,{"$f":"IF($L$35=0,\" \",(IF($L$35<=8,VLOOKUP($L$35,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($L$35-8)*687.5))))","v":1956.25}]
["B16","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$35=0,\" \",IF(OR($I$17=\" \",$I$17=0),\"Yes\",IF($I$36>=$I$17,\"Yes\",\"No\")))","v":"Yes"},null,null,{"$f":"IF($L$35=0,\" \",IF(OR($L$17=\" \",$L$17=0),\"Yes\",IF($L$36>=$L$17,\"Yes\",\"No\")))","v":"Yes"}]
["B17","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$36=\" \",$L$36=\" \"),\" \",IF(OR($I$37=\"Yes\",$L$37=\"Yes\"),\"Failed Minimum Standard Test - See below\",\"Passed Min. Std test\"))","v":"Failed Minimum Standard Test - See below"}]
[]
["C.","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["C1","Parent's health care cost (HCC) for Health/Dental/Vision: ",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0}]
["C2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["C3","Combined HCC/W-R daycare costs: ",null,null,null,null,null,null,{"$f":"IF(AND($I$41=\" \",$I$42=\" \",$L$41=\" \",$L$42=\" \"),\" \",$I$41+$I$42)","v":0},null,null,{"$f":"IF(AND($I$41=\" \",$I$42=\" \",$L$41=\" \",$L$42=\" \"),\" \",$L$41+$L$42)","v":0}]
["C4","Amt. parent owes other parent for HCC/W-R daycare cost based income share:",null,null,null,null,null,null,{"$f":"IF(AND($L$43=\" \",$I$43=\" \"),\" \",IF(AND($L$41=0,$L$42=0,L$43>0),\" \",ROUND($L$43*$I$18,2)))","v":0},"-",null,{"$f":"IF(AND($L$43=\" \",$I$43=\" \"),\" \",IF(AND($I$41=0,$I$42=0,$I$43>0),\" \",ROUND($I$43*$L$18,2)))","v":0},null,{"$f":"IF(AND($I$44=\" \",$L$44=\" \"),\" \",IF($I$44>$L$44,$I$44-$L$44,$L$44-$I$44))","v":0}]
["C5","Payable to:",{"$f":"IF($I$43=\" \",\" \",IF($I$44<$L$44,$Q$13,$Q$14))","v":""},null,null,null,null,null,null,null,null,null,null,"Net Amount"]
[]
["D.","Support to be paid:",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["D1","Shared Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($C$34=\" \",\" \",IF($C$34=$Q$13,0,$N$33))","v":" "},null,null,{"$f":"IF($C$34=\" \",\" \",IF($C$34=$Q$14,0,$N$33))","v":" "}]
["D2","HCC/W-R daycare cost: Parent owing  net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($N$44=0,0,IF($C$45=\" \",\" \",IF($C$45=$Q$13,0,$N$44)))","v":0},null,null,{"$f":"IF($N$44=0,0,IF($C$45=\" \",\" \",IF($C$45=$Q$14,0,$N$44)))","v":0}]
["D3","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$48=\" \",$I$49=\" \"),\" \",SUM($I$48:$I$49))","v":0},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($L$48=\" \",$L$49=\" \"),\" \",SUM($L$48:$L$49))","v":0},null,{"$f":"IF(AND($I$50=\" \",$L$50=\" \"),\" \",IF($I$50>$L$50,$I$50-$L$50,$L$50-$I$50))","v":0}]
["D4","Payable to:",{"$f":"IF($I$50=\" \",\" \",IF($I$50<$L$50,$Q$13,$Q$14))","v":""}]
[]
["E.","Adjustment for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["E1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$50","v":0},null,null,{"$f":"IF($I$54=\" \",\" \",$L$50)","v":0}]
["E2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$53=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$53=Info!$R$31,Info!$D$30,0)","v":0}]
["E3","Adjustment:",{"$f":"Info!$AI$11","v":""},null,null,null,null,null,{"$f":"IF(Info!$AM$30<>\"\",Info!$AM$30,0)","v":0},null,null,{"$f":"IF(Info!$AN$30<>\" \",Info!$AN$30,0)","v":""}]
["E4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":0},null,null,{"$f":"IF(Info!$AX$6<>\"\",Info!$AX$6,0)","v":0}]
["E5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$54=\" \",\" \",IF($I$54-SUM($I$55:$I$57)<=0,0,$I$54-SUM($I$55:$I$57)))","v":0},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($I$54=\" \",$L$54=\" \"),\" \",IF($L$54-SUM($L$55:$L$57)<=0,0,$L$54-SUM($L$55:$L$57)))","v":0},null,{"$f":"IF($I$58=\" \",\" \",IF($I$58>$L$58,$I$58-$L$58,$L$58-$I$58))","v":0}]
["E6","Payable to:    ",{"$f":"IF($I$58=\" \",\" \",IF($I$58<$L$58,$Q$13,$Q$14))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[]
[null,{"$f":"IF(AND($C$59=\" \",$C$51=\" \"),\" \",IF($C$59=$Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$59=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$59=\" \",IF($C$51=$Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$51=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":"'s monthly support obl. is:"},null,null,null,{"$f":"IF(AND($N$50=0,$N$58=\" \"),\" \",ROUND(IF(AND($N$50>0,$N$58=\" \"),N$50,$N$58),2))","v":0}]
[null,{"$f":"IF(Info!$K$12=\"No\",\" \",IF($C$154=$Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"imputed monthly\"&\" \"&\"support obl. is: $\"&$N$153,IF($C$154=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"imputed monthly support obl. is: $\"&$N$153)))","v":" "}]
[null,{"$f":"Info!$M$18","v":" "}]
[null,{"$f":"Info!$M$19","v":" "}]
[null,{"$f":"Info!$M$20","v":" "}]
[null,{"$f":"Info!$M$21","v":" "}]
[]
[null,{"$f":"Info!J23","v":" "}]
[null,{"$f":"IF(AND(Info!K12=\"Yes\", Info!K21=\"Yes\"),Shared!$B$66,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Multiple Shared Guideline Worksheet (Imputation)"]
[]
["Date:",{"$f":"TODAY()","v":"2025-04-07"},"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":""},null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$K$11","v":0},null,null,{"$f":"Info!$L$11","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"$Q$7","v":""},{"$f":"Info!$B$21","v":0},null,{"$f":"$Q$8","v":""},{"$f":"Info!$D$21","v":0},null,null,{"$f":"Info!$M$8","v":0},null,null,{"$f":"Info!N8","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$104=0,$I$105=0,$I$106=0,$I$108=\" \",$I$109=0,$I$110=0,$I$111=0),\" \",IF(SUM($I$104:$I$105)-SUM($I$106:I$111)<0,0,SUM($I$104:$I$105)-SUM($I$106:$I$111)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$104=0,$L$105=0,$L$106=0,$L$108=\" \",$L$109=0,$L$110=0,$L$111=0),\" \",IF(SUM($L$104:$L$105)-SUM($L$106:L$111)<0,0,SUM($L$104:$L$105)-SUM($L$106:$L$111)))","v":0},"=",{"$f":"$I$112+$L$112","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$112=0,$L$112=0),50%,IF(OR(($N$112=0),($N$112=\" \")),\" \",IF(AND($N$112>0,$L$112=0),100%,IF(AND($N$112>0,$L$112=\" \"),100%,IF(AND($N$112>0,$I$112=\" \"),0,IF(AND($N$112>0,$I$112=0),0,ROUND($I$112/$N$112,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$112=0,$L$112=0),50%,IF(OR(($N$112=0),($N$112=\" \")),\" \",IF(AND($N$112>0,$I$112=0),100%,IF(AND($N$112>0,$I$112=\" \"),100%,IF(AND($N$112>0,$L$112=\" \"),0,IF(AND($N$112>0,$L$112=0),0,ROUND($L$112/$N$112,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$O$7","v":0}]
[]
["B.","Shared Child Support Needs",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["B1","Shared support need: multiply sched. mnthly basic child support obl.(A10) by 1.4:",null,null,null,null,null,null,null,{"$f":"IF($J$102=0,\" \",$J$114*1.4)","v":" "},{"$f":"IF($J$7=0,\" \",$N$18*1.4)","v":" "}]
["B2","Total # of days each year parent has custody of child 1: ",null,null,null,null,null,null,{"$f":"Info!$H$9","v":""},null,null,{"$f":"IFERROR(365-$I$23,\" \")","v":" "}]
["B3","Total # of days each year parent has custody of child 2:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$10=\"\",Info!$H$10=\" \",Info!$H$10=0),\" \",Info!$H$10)","v":" "},null,null,{"$f":"IFERROR(365-$I$24,\" \")","v":" "}]
["B4","Total # of days each year parent has custody of child 3:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$11=\"\",Info!$H$11=\" \",Info!$H$11=0),\" \",Info!$H$11)","v":" "},null,null,{"$f":"IFERROR(365-$I$25,\" \")","v":365}]
["B5","Total # of days each year parent has custody of child 4:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$12=\"\",Info!$H$12=\" \",Info!$H$12=0),\" \",Info!$H$12)","v":" "},null,null,{"$f":"IFERROR(365-$I$26,\" \")","v":365}]
["B6","Total # of days each year parent has custody of child 5:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$13=\"\",Info!$H$13=\" \",Info!$H$13=0),\" \",Info!$H$13)","v":" "},null,null,{"$f":"IFERROR(365-$I$27,\" \")","v":365}]
["B7","Total # of days each year parent has custody of child 6:",null,null,null,null,null,null,{"$f":"IF(OR(Info!$H$14=\"\",Info!$H$14=\" \",Info!$H$14=0),\" \",Info!$H$14)","v":" "},null,null,{"$f":"IFERROR(365-$I$28,\" \")","v":365}]
["B8","Total # of days each year parent has with children:",null,null,null,null,null,null,{"$f":"IF(AND($I$23=0,$I$24=0,$I$25=0,$I$26=0,$I$27=0,$I$28=0),\" \",(SUM($I$23:$I$28)))","v":0},null,null,{"$f":"IF(AND($L$23=0,$L$24=0,$L$25=0,$L$26=0,$L$27=0,$L$28=0),\" \",(SUM($L$23:$L$28)))","v":0}]
["B9","Average # of days each year parent has custody of children:",null,null,null,null,null,null,{"$f":"ROUND(IF($J$7=0,\" \",$I$29/$J$7),2)","v":{"$error":"#VALUE!"}},null,null,{"$f":"365-I125","v":{"$error":"#VALUE!"}}]
["B10","Parent's custody share: divide avg. # of days child(ren) with parent (B9) by 365:",null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",ROUND($I$30/365,4))","v":" "},null,null,{"$f":"IF($J$7=0,\" \",ROUND($L$30/365,4))","v":" "}]
["B11","Basic support: multiply parent's shared support need by the other parent's custody share:",null,null,null,null,null,null,{"$f":"IF($J$7=0,\" \",$J$117*$L$126)","v":" "},null,null,{"$f":"IF($J$7=0,\" \",$J$117*$I$126)","v":" "}]
["B12","Basic monthly support: multiply parent's basic support amt. by his/her income share:",null,null,null,null,null,null,{"$f":"IF($J$102=0,\" \",$I$127*$I$113)","v":" "},"-",null,{"$f":"IF($J$102=0,\" \",$L$127*$L$113)","v":" "},null,{"$f":"IF($J$102=0,\" \",IF($I$128>$L$128,ROUND($I$128-$L$128,2),ROUND($L$128-$I$128,2)))","v":" "}]
["B13","Payable to:",{"$f":"IF($I$128=\" \",\" \",IF($I$128<$L$128,$Q$13,$Q$14))","v":" "},null,null,null,null,null,null,null,null,null,null,"Net Amount"]
["B14","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"$I$35","v":1},null,null,{"$f":"$L$35","v":1}]
["B15","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$35=0,\" \",(IF($I$35<=8,1595+(($I$35*560)-560),5515+(($I$35-8)*560))))","v":1595},null,null,{"$f":"IF($L$35=0,\" \",(IF($L$35<=8,1595+(($L$35*560)-560),5515+(($L$35-8)*560))))","v":1595}]
["B16","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$131=0,\" \",IF(OR($I$112=\" \",$I$112=0),\"Yes\",IF($I$131>=$I$112,\"Yes\",\"No\")))","v":"Yes"},null,null,{"$f":"IF($L$131=0,\" \",IF(OR($L$112=\" \",$L$112=0),\"Yes\",IF($L$131>=$L$112,\"Yes\",\"No\")))","v":"Yes"}]
["B17","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$36=\" \",$L$36=\" \"),\" \",IF(OR($I$37=\"Yes\",$L$37=\"Yes\"),\"Failed Minimum Standard Test\",\" \"))","v":"Failed Minimum Standard Test"}]
[]
["C.","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["C1","Parent's health care cost (HCC) for Health/Dental/Vision: ",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0}]
["C2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["C3","Combined HCC/W-R daycare costs: ",null,null,null,null,null,null,{"$f":"$I$136+$I$137","v":0},null,null,{"$f":"$L$136+$L$137","v":0}]
["C4","Amt. parent owes other parent for HCC/W-R daycare cost based income share:",null,null,null,null,null,null,{"$f":"ROUND($L$138*$I$113,2)","v":0},"-",null,{"$f":"ROUND($I$138*$L$113,2)","v":0},null,{"$f":"IF($I$139>$L$139,$I$139-$L$139,$L$139-$I$139)","v":0}]
["C5","Payable to:",{"$f":"IF($I$139<$L$139,$Q$13,$Q$14)","v":""},null,null,null,null,null,null,null,null,null,null,"Net Amount"]
[]
["D.","Support to be paid:",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["D1","Shared Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($C$129=$Q$13,0,$N$128)","v":" "},null,null,{"$f":"IF($C$129=$Q$14,0,$N$128)","v":" "}]
["D2","HCC/W-R daycare cost: Parent owing  net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($C$140=$Q$13,0,$N$139)","v":0},null,null,{"$f":"IF($C$140=$Q$14,0,$N$139)","v":0}]
["D3","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"SUM($I$143:$I$144)","v":0},{"$f":"\"-\"","v":"-"},null,{"$f":"SUM($L$143:$L$144)","v":0},null,{"$f":"IF($I$145>$L$145,$I$145-$L$145,$L$145-$I$145)","v":0}]
["D4","Payable to:",{"$f":"IF($I$145<$L$145,$Q$13,$Q$14)","v":""}]
[]
["E.","Adjustment for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""}]
["E1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$145","v":0},null,null,{"$f":"$L$145","v":0}]
["E2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$148=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$148=Info!$R$31,Info!$D$30,0)","v":0}]
["E3","Adjustment:",{"$f":"Info!$AH$41","v":""},null,null,null,null,null,{"$f":"IF(Info!$AK$61<>\"\",Info!$AK$61,0)","v":0},null,null,{"$f":"IF(Info!$AL$61<>\"\",Info!$AL$61,0)","v":0}]
["E4","Adjustment:",{"$f":"$C$57","v":""},null,null,null,null,null,{"$f":"$I$57","v":0},null,null,{"$f":"$L$57","v":0}]
["E5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$149-SUM($I$150:$I$152)<=0,0,$I$149-SUM($I$150:$I$152))","v":0},{"$f":"\"-\"","v":"-"},null,{"$f":"IF($L$149-SUM($L$150:$L$152)<=0,0,$L$149-SUM($L$150:$L$152))","v":0},null,{"$f":"IF($I$153>$L$153,$I$153-$L$153,$L$153-$I$153)","v":0}]
["E6","Payable to:    ",{"$f":"IF($I$153<$L$153,$Q$13,$Q$14)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IF(Info!$K$12=\"No\",\" \",IF($C$154=$Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"imputed monthly\"&\" \"&\"support obl. is: $\"&$N$153,IF($C$154=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"imputed monthly support obl. is: $\"&$N$153)))","v":" "}]

{"sheet":"SoleShared","index":20,"n_rows":161,"n_cols":55,"rows_kept":161,"cut":false,"hidden":false,"merged":[[94,0,94,13],[97,1,97,2],[97,4,97,6],[97,8,97,12],[98,4,98,5],[98,7,98,9],[70,1,70,13],[71,1,71,13],[73,1,73,13],[61,3,61,6],[60,3,60,6],[66,8,66,9],[37,8,37,9],[57,1,57,6],[59,1,59,6],[62,1,62,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[50,1,50,6],[46,1,46,6],[58,1,58,6],[39,1,39,7],[38,1,38,7],[40,1,40,7],[66,5,66,6],[4,7,4,9],[14,1,14,6],[47,9,47,10],[36,9,36,10],[64,8,64,13],[7,0,7,7],[26,1,26,7],[18,1,18,6],[20,9,20,10],[3,4,3,6],[3,8,3,12],[31,1,31,7],[29,1,29,6],[30,1,30,6],[32,1,32,6],[68,1,68,14],[69,1,69,13],[24,18,24,23],[25,144,25,149],[25,150,25,155],[25,156,25,161],[67,1,67,6],[34,1,34,6],[43,1,43,6],[66,1,66,4],[35,1,35,7],[33,1,33,6],[17,1,17,6],[4,4,4,5],[6,0,6,3],[8,1,8,6],[9,1,9,6],[10,1,10,6],[44,12,44,13],[49,1,49,4],[54,9,54,10],[62,9,62,10],[44,1,44,7],[45,1,45,7],[47,1,47,7],[25,84,25,89],[25,90,25,95],[25,96,25,101],[25,102,25,107],[25,108,25,113],[25,72,25,77],[25,78,25,83],[36,1,36,7],[41,1,41,4],[0,0,0,13],[24,174,24,179],[24,114,24,119],[24,120,24,125],[24,126,24,131],[24,132,24,137],[24,180,24,185],[24,186,24,191],[24,192,24,197],[24,198,24,203],[24,144,24,149],[24,150,24,155],[24,156,24,161],[24,162,24,167],[24,168,24,173],[24,138,24,143],[24,84,24,89],[24,90,24,95],[24,96,24,101],[24,102,24,107],[24,108,24,113],[24,54,24,59],[24,60,24,65],[24,66,24,71],[24,72,24,77],[24,78,24,83],[24,24,24,29],[24,30,24,35],[24,36,24,41],[24,42,24,47],[24,48,24,53],[5,4,5,5],[24,294,24,299],[24,300,24,305],[24,306,24,311],[24,312,24,317],[24,318,24,323],[24,264,24,269],[24,270,24,275],[24,276,24,281],[24,282,24,287],[24,288,24,293],[24,234,24,239],[24,240,24,245],[24,246,24,251],[24,252,24,257],[24,258,24,263],[24,204,24,209],[24,210,24,215],[24,216,24,221],[24,222,24,227],[24,228,24,233],[24,414,24,419],[24,354,24,359],[24,360,24,365],[24,366,24,371],[24,372,24,377],[24,420,24,425],[24,426,24,431],[24,432,24,437],[24,438,24,443],[24,384,24,389],[24,390,24,395],[24,396,24,401],[24,402,24,407],[24,408,24,413],[24,378,24,383],[24,324,24,329],[24,330,24,335],[24,336,24,341],[24,342,24,347],[24,348,24,353],[24,534,24,539],[24,540,24,545],[24,546,24,551],[24,552,24,557],[24,558,24,563],[24,504,24,509],[24,510,24,515],[24,516,24,521],[24,522,24,527],[24,528,24,533],[24,474,24,479],[24,480,24,485],[24,486,24,491],[24,492,24,497],[24,498,24,503],[24,444,24,449],[24,450,24,455],[24,456,24,461],[24,462,24,467],[24,468,24,473],[24,654,24,659],[24,660,24,665],[24,666,24,671],[24,672,24,677],[24,678,24,683],[24,624,24,629],[24,630,24,635],[24,636,24,641],[24,642,24,647],[24,648,24,653],[24,594,24,599],[24,600,24,605],[24,606,24,611],[24,612,24,617],[24,618,24,623],[24,564,24,569],[24,570,24,575],[24,576,24,581],[24,582,24,587],[24,588,24,593],[24,774,24,779],[24,780,24,785],[24,786,24,791],[24,792,24,797],[24,798,24,803],[24,744,24,749],[24,750,24,755],[24,756,24,761],[24,762,24,767],[24,768,24,773],[24,714,24,719],[24,720,24,725],[24,726,24,731],[24,732,24,737],[24,738,24,743],[24,684,24,689],[24,690,24,695],[24,696,24,701],[24,702,24,707],[24,708,24,713],[24,894,24,899],[24,900,24,905],[24,906,24,911],[24,912,24,917],[24,918,24,923],[24,864,24,869],[24,870,24,875],[24,876,24,881],[24,882,24,887],[24,888,24,893],[24,834,24,839],[24,840,24,845],[24,846,24,851],[24,852,24,857],[24,858,24,863],[24,804,24,809],[24,810,24,815],[24,816,24,821],[24,822,24,827],[24,828,24,833],[24,1014,24,1019],[24,1020,24,1025],[24,1026,24,1031],[24,1032,24,1037],[24,1038,24,1043],[24,984,24,989],[24,990,24,995],[24,996,24,1001],[24,1002,24,1007],[24,1008,24,1013],[24,954,24,959],[24,960,24,965],[24,966,24,971],[24,972,24,977],[24,978,24,983],[24,924,24,929],[24,930,24,935],[24,936,24,941],[24,942,24,947],[24,948,24,953],[24,1134,24,1139],[24,1140,24,1145],[24,1146,24,1151],[24,1152,24,1157],[24,1158,24,1163],[24,1104,24,1109],[24,1110,24,1115],[24,1116,24,1121],[24,1122,24,1127],[24,1128,24,1133],[24,1074,24,1079],[24,1080,24,1085],[24,1086,24,1091],[24,1092,24,1097],[24,1098,24,1103],[24,1044,24,1049],[24,1050,24,1055],[24,1056,24,1061],[24,1062,24,1067],[24,1068,24,1073],[24,1254,24,1259],[24,1260,24,1265],[24,1266,24,1271],[24,1272,24,1277],[24,1278,24,1283],[24,1224,24,1229],[24,1230,24,1235],[24,1236,24,1241],[24,1242,24,1247],[24,1248,24,1253],[24,1194,24,1199],[24,1200,24,1205],[24,1206,24,1211],[24,1212,24,1217],[24,1218,24,1223],[24,1164,24,1169],[24,1170,24,1175],[24,1176,24,1181],[24,1182,24,1187],[24,1188,24,1193],[24,1374,24,1379],[24,1380,24,1385],[24,1386,24,1391],[24,1392,24,1397],[24,1398,24,1403],[24,1344,24,1349],[24,1350,24,1355],[24,1356,24,1361],[24,1362,24,1367],[24,1368,24,1373],[24,1314,24,1319],[24,1320,24,1325],[24,1326,24,1331],[24,1332,24,1337],[24,1338,24,1343],[24,1284,24,1289],[24,1290,24,1295],[24,1296,24,1301],[24,1302,24,1307],[24,1308,24,1313],[24,1494,24,1499],[24,1500,24,1505],[24,1506,24,1511],[24,1512,24,1517],[24,1518,24,1523],[24,1464,24,1469],[24,1470,24,1475],[24,1476,24,1481],[24,1482,24,1487],[24,1488,24,1493],[24,1434,24,1439],[24,1440,24,1445],[24,1446,24,1451],[24,1452,24,1457],[24,1458,24,1463],[24,1404,24,1409],[24,1410,24,1415],[24,1416,24,1421],[24,1422,24,1427],[24,1428,24,1433],[24,1614,24,1619],[24,1620,24,1625],[24,1626,24,1631],[24,1632,24,1637],[24,1638,24,1643],[24,1584,24,1589],[24,1590,24,1595],[24,1596,24,1601],[24,1602,24,1607],[24,1608,24,1613],[24,1554,24,1559],[24,1560,24,1565],[24,1566,24,1571],[24,1572,24,1577],[24,1578,24,1583],[24,1524,24,1529],[24,1530,24,1535],[24,1536,24,1541],[24,1542,24,1547],[24,1548,24,1553],[24,1734,24,1739],[24,1740,24,1745],[24,1746,24,1751],[24,1752,24,1757],[24,1758,24,1763],[24,1704,24,1709],[24,1710,24,1715],[24,1716,24,1721],[24,1722,24,1727],[24,1728,24,1733],[24,1674,24,1679],[24,1680,24,1685],[24,1686,24,1691],[24,1692,24,1697],[24,1698,24,1703],[24,1644,24,1649],[24,1650,24,1655],[24,1656,24,1661],[24,1662,24,1667],[24,1668,24,1673],[24,1854,24,1859],[24,1860,24,1865],[24,1866,24,1871],[24,1872,24,1877],[24,1878,24,1883],[24,1824,24,1829],[24,1830,24,1835],[24,1836,24,1841],[24,1842,24,1847],[24,1848,24,1853],[24,1794,24,1799],[24,1800,24,1805],[24,1806,24,1811],[24,1812,24,1817],[24,1818,24,1823],[24,1764,24,1769],[24,1770,24,1775],[24,1776,24,1781],[24,1782,24,1787],[24,1788,24,1793],[24,1974,24,1979],[24,1980,24,1985],[24,1986,24,1991],[24,1992,24,1997],[24,1998,24,2003],[24,1944,24,1949],[24,1950,24,1955],[24,1956,24,1961],[24,1962,24,1967],[24,1968,24,1973],[24,1914,24,1919],[24,1920,24,1925],[24,1926,24,1931],[24,1932,24,1937],[24,1938,24,1943],[24,1884,24,1889],[24,1890,24,1895],[24,1896,24,1901],[24,1902,24,1907],[24,1908,24,1913],[24,2094,24,2099],[24,2100,24,2105],[24,2106,24,2111],[24,2112,24,2117],[24,2118,24,2123],[24,2064,24,2069],[24,2070,24,2075],[24,2076,24,2081],[24,2082,24,2087],[24,2088,24,2093],[24,2034,24,2039],[24,2040,24,2045],[24,2046,24,2051],[24,2052,24,2057],[24,2058,24,2063],[24,2004,24,2009],[24,2010,24,2015],[24,2016,24,2021],[24,2022,24,2027],[24,2028,24,2033],[24,2214,24,2219],[24,2220,24,2225],[24,2226,24,2231],[24,2232,24,2237],[24,2238,24,2243],[24,2184,24,2189],[24,2190,24,2195],[24,2196,24,2201],[24,2202,24,2207],[24,2208,24,2213],[24,2154,24,2159],[24,2160,24,2165],[24,2166,24,2171],[24,2172,24,2177],[24,2178,24,2183],[24,2124,24,2129],[24,2130,24,2135],[24,2136,24,2141],[24,2142,24,2147],[24,2148,24,2153],[24,2334,24,2339],[24,2340,24,2345],[24,2346,24,2351],[24,2352,24,2357],[24,2358,24,2363],[24,2304,24,2309],[24,2310,24,2315],[24,2316,24,2321],[24,2322,24,2327],[24,2328,24,2333],[24,2274,24,2279],[24,2280,24,2285],[24,2286,24,2291],[24,2292,24,2297],[24,2298,24,2303],[24,2244,24,2249],[24,2250,24,2255],[24,2256,24,2261],[24,2262,24,2267],[24,2268,24,2273],[24,2454,24,2459],[24,2460,24,2465],[24,2466,24,2471],[24,2472,24,2477],[24,2478,24,2483],[24,2424,24,2429],[24,2430,24,2435],[24,2436,24,2441],[24,2442,24,2447],[24,2448,24,2453],[24,2394,24,2399],[24,2400,24,2405],[24,2406,24,2411],[24,2412,24,2417],[24,2418,24,2423],[24,2364,24,2369],[24,2370,24,2375],[24,2376,24,2381],[24,2382,24,2387],[24,2388,24,2393],[24,2574,24,2579],[24,2580,24,2585],[24,2586,24,2591],[24,2592,24,2597],[24,2598,24,2603],[24,2544,24,2549],[24,2550,24,2555],[24,2556,24,2561],[24,2562,24,2567],[24,2568,24,2573],[24,2514,24,2519],[24,2520,24,2525],[24,2526,24,2531],[24,2532,24,2537],[24,2538,24,2543],[24,2484,24,2489],[24,2490,24,2495],[24,2496,24,2501],[24,2502,24,2507],[24,2508,24,2513],[24,2694,24,2699],[24,2700,24,2705],[24,2706,24,2711],[24,2712,24,2717],[24,2718,24,2723],[24,2664,24,2669],[24,2670,24,2675],[24,2676,24,2681],[24,2682,24,2687],[24,2688,24,2693],[24,2634,24,2639],[24,2640,24,2645],[24,2646,24,2651],[24,2652,24,2657],[24,2658,24,2663],[24,2604,24,2609],[24,2610,24,2615],[24,2616,24,2621],[24,2622,24,2627],[24,2628,24,2633],[24,2814,24,2819],[24,2820,24,2825],[24,2826,24,2831],[24,2832,24,2837],[24,2838,24,2843],[24,2784,24,2789],[24,2790,24,2795],[24,2796,24,2801],[24,2802,24,2807],[24,2808,24,2813],[24,2754,24,2759],[24,2760,24,2765],[24,2766,24,2771],[24,2772,24,2777],[24,2778,24,2783],[24,2724,24,2729],[24,2730,24,2735],[24,2736,24,2741],[24,2742,24,2747],[24,2748,24,2753],[24,2934,24,2939],[24,2940,24,2945],[24,2946,24,2951],[24,2952,24,2957],[24,2958,24,2963],[24,2904,24,2909],[24,2910,24,2915],[24,2916,24,2921],[24,2922,24,2927],[24,2928,24,2933],[24,2874,24,2879],[24,2880,24,2885],[24,2886,24,2891],[24,2892,24,2897],[24,2898,24,2903],[24,2844,24,2849],[24,2850,24,2855],[24,2856,24,2861],[24,2862,24,2867],[24,2868,24,2873],[24,3054,24,3059],[24,3060,24,3065],[24,3066,24,3071],[24,3072,24,3077],[24,3078,24,3083],[24,3024,24,3029],[24,3030,24,3035],[24,3036,24,3041],[24,3042,24,3047],[24,3048,24,3053],[24,2994,24,2999],[24,3000,24,3005],[24,3006,24,3011],[24,3012,24,3017],[24,3018,24,3023],[24,2964,24,2969],[24,2970,24,2975],[24,2976,24,2981],[24,2982,24,2987],[24,2988,24,2993],[24,3174,24,3179],[24,3180,24,3185],[24,3186,24,3191],[24,3192,24,3197],[24,3198,24,3203],[24,3144,24,3149],[24,3150,24,3155],[24,3156,24,3161],[24,3162,24,3167],[24,3168,24,3173],[24,3114,24,3119],[24,3120,24,3125],[24,3126,24,3131],[24,3132,24,3137],[24,3138,24,3143],[24,3084,24,3089],[24,3090,24,3095],[24,3096,24,3101],[24,3102,24,3107],[24,3108,24,3113],[24,3294,24,3299],[24,3300,24,3305],[24,3306,24,3311],[24,3312,24,3317],[24,3318,24,3323],[24,3264,24,3269],[24,3270,24,3275],[24,3276,24,3281],[24,3282,24,3287],[24,3288,24,3293],[24,3234,24,3239],[24,3240,24,3245],[24,3246,24,3251],[24,3252,24,3257],[24,3258,24,3263],[24,3204,24,3209],[24,3210,24,3215],[24,3216,24,3221],[24,3222,24,3227],[24,3228,24,3233],[24,3414,24,3419],[24,3420,24,3425],[24,3426,24,3431],[24,3432,24,3437],[24,3438,24,3443],[24,3384,24,3389],[24,3390,24,3395],[24,3396,24,3401],[24,3402,24,3407],[24,3408,24,3413],[24,3354,24,3359],[24,3360,24,3365],[24,3366,24,3371],[24,3372,24,3377],[24,3378,24,3383],[24,3324,24,3329],[24,3330,24,3335],[24,3336,24,3341],[24,3342,24,3347],[24,3348,24,3353],[24,3534,24,3539],[24,3540,24,3545],[24,3546,24,3551],[24,3552,24,3557],[24,3558,24,3563],[24,3504,24,3509],[24,3510,24,3515],[24,3516,24,3521],[24,3522,24,3527],[24,3528,24,3533],[24,3474,24,3479],[24,3480,24,3485],[24,3486,24,3491],[24,3492,24,3497],[24,3498,24,3503],[24,3444,24,3449],[24,3450,24,3455],[24,3456,24,3461],[24,3462,24,3467],[24,3468,24,3473],[24,3654,24,3659],[24,3660,24,3665],[24,3666,24,3671],[24,3672,24,3677],[24,3678,24,3683],[24,3624,24,3629],[24,3630,24,3635],[24,3636,24,3641],[24,3642,24,3647],[24,3648,24,3653],[24,3594,24,3599],[24,3600,24,3605],[24,3606,24,3611],[24,3612,24,3617],[24,3618,24,3623],[24,3564,24,3569],[24,3570,24,3575],[24,3576,24,3581],[24,3582,24,3587],[24,3588,24,3593],[24,3774,24,3779],[24,3780,24,3785],[24,3786,24,3791],[24,3792,24,3797],[24,3798,24,3803],[24,3744,24,3749],[24,3750,24,3755],[24,3756,24,3761],[24,3762,24,3767],[24,3768,24,3773],[24,3714,24,3719],[24,3720,24,3725],[24,3726,24,3731],[24,3732,24,3737],[24,3738,24,3743],[24,3684,24,3689],[24,3690,24,3695],[24,3696,24,3701],[24,3702,24,3707],[24,3708,24,3713],[24,3894,24,3899],[24,3900,24,3905],[24,3906,24,3911],[24,3912,24,3917],[24,3918,24,3923],[24,3864,24,3869],[24,3870,24,3875],[24,3876,24,3881],[24,3882,24,3887],[24,3888,24,3893],[24,3834,24,3839],[24,3840,24,3845],[24,3846,24,3851],[24,3852,24,3857],[24,3858,24,3863],[24,3804,24,3809],[24,3810,24,3815],[24,3816,24,3821],[24,3822,24,3827],[24,3828,24,3833],[24,4014,24,4019],[24,4020,24,4025],[24,4026,24,4031],[24,4032,24,4037],[24,4038,24,4043],[24,3984,24,3989],[24,3990,24,3995],[24,3996,24,4001],[24,4002,24,4007],[24,4008,24,4013],[24,3954,24,3959],[24,3960,24,3965],[24,3966,24,3971],[24,3972,24,3977],[24,3978,24,3983],[24,3924,24,3929],[24,3930,24,3935],[24,3936,24,3941],[24,3942,24,3947],[24,3948,24,3953],[24,4134,24,4139],[24,4140,24,4145],[24,4146,24,4151],[24,4152,24,4157],[24,4158,24,4163],[24,4104,24,4109],[24,4110,24,4115],[24,4116,24,4121],[24,4122,24,4127],[24,4128,24,4133],[24,4074,24,4079],[24,4080,24,4085],[24,4086,24,4091],[24,4092,24,4097],[24,4098,24,4103],[24,4044,24,4049],[24,4050,24,4055],[24,4056,24,4061],[24,4062,24,4067],[24,4068,24,4073],[24,4254,24,4259],[24,4260,24,4265],[24,4266,24,4271],[24,4272,24,4277],[24,4278,24,4283],[24,4224,24,4229],[24,4230,24,4235],[24,4236,24,4241],[24,4242,24,4247],[24,4248,24,4253],[24,4194,24,4199],[24,4200,24,4205],[24,4206,24,4211],[24,4212,24,4217],[24,4218,24,4223],[24,4164,24,4169],[24,4170,24,4175],[24,4176,24,4181],[24,4182,24,4187],[24,4188,24,4193],[24,4374,24,4379],[24,4380,24,4385],[24,4386,24,4391],[24,4392,24,4397],[24,4398,24,4403],[24,4344,24,4349],[24,4350,24,4355],[24,4356,24,4361],[24,4362,24,4367],[24,4368,24,4373],[24,4314,24,4319],[24,4320,24,4325],[24,4326,24,4331],[24,4332,24,4337],[24,4338,24,4343],[24,4284,24,4289],[24,4290,24,4295],[24,4296,24,4301],[24,4302,24,4307],[24,4308,24,4313],[24,4494,24,4499],[24,4500,24,4505],[24,4506,24,4511],[24,4512,24,4517],[24,4518,24,4523],[24,4464,24,4469],[24,4470,24,4475],[24,4476,24,4481],[24,4482,24,4487],[24,4488,24,4493],[24,4434,24,4439],[24,4440,24,4445],[24,4446,24,4451],[24,4452,24,4457],[24,4458,24,4463],[24,4404,24,4409],[24,4410,24,4415],[24,4416,24,4421],[24,4422,24,4427],[24,4428,24,4433],[24,4614,24,4619],[24,4620,24,4625],[24,4626,24,4631],[24,4632,24,4637],[24,4638,24,4643],[24,4584,24,4589],[24,4590,24,4595],[24,4596,24,4601],[24,4602,24,4607],[24,4608,24,4613],[24,4554,24,4559],[24,4560,24,4565],[24,4566,24,4571],[24,4572,24,4577],[24,4578,24,4583],[24,4524,24,4529],[24,4530,24,4535],[24,4536,24,4541],[24,4542,24,4547],[24,4548,24,4553],[24,4734,24,4739],[24,4740,24,4745],[24,4746,24,4751],[24,4752,24,4757],[24,4758,24,4763],[24,4704,24,4709],[24,4710,24,4715],[24,4716,24,4721],[24,4722,24,4727],[24,4728,24,4733],[24,4674,24,4679],[24,4680,24,4685],[24,4686,24,4691],[24,4692,24,4697],[24,4698,24,4703],[24,4644,24,4649],[24,4650,24,4655],[24,4656,24,4661],[24,4662,24,4667],[24,4668,24,4673],[24,4854,24,4859],[24,4860,24,4865],[24,4866,24,4871],[24,4872,24,4877],[24,4878,24,4883],[24,4824,24,4829],[24,4830,24,4835],[24,4836,24,4841],[24,4842,24,4847],[24,4848,24,4853],[24,4794,24,4799],[24,4800,24,4805],[24,4806,24,4811],[24,4812,24,4817],[24,4818,24,4823],[24,4764,24,4769],[24,4770,24,4775],[24,4776,24,4781],[24,4782,24,4787],[24,4788,24,4793],[24,4974,24,4979],[24,4980,24,4985],[24,4986,24,4991],[24,4992,24,4997],[24,4998,24,5003],[24,4944,24,4949],[24,4950,24,4955],[24,4956,24,4961],[24,4962,24,4967],[24,4968,24,4973],[24,4914,24,4919],[24,4920,24,4925],[24,4926,24,4931],[24,4932,24,4937],[24,4938,24,4943],[24,4884,24,4889],[24,4890,24,4895],[24,4896,24,4901],[24,4902,24,4907],[24,4908,24,4913],[24,5094,24,5099],[24,5100,24,5105],[24,5106,24,5111],[24,5112,24,5117],[24,5118,24,5123],[24,5064,24,5069],[24,5070,24,5075],[24,5076,24,5081],[24,5082,24,5087],[24,5088,24,5093],[24,5034,24,5039],[24,5040,24,5045],[24,5046,24,5051],[24,5052,24,5057],[24,5058,24,5063],[24,5004,24,5009],[24,5010,24,5015],[24,5016,24,5021],[24,5022,24,5027],[24,5028,24,5033],[24,5214,24,5219],[24,5220,24,5225],[24,5226,24,5231],[24,5232,24,5237],[24,5238,24,5243],[24,5184,24,5189],[24,5190,24,5195],[24,5196,24,5201],[24,5202,24,5207],[24,5208,24,5213],[24,5154,24,5159],[24,5160,24,5165],[24,5166,24,5171],[24,5172,24,5177],[24,5178,24,5183],[24,5124,24,5129],[24,5130,24,5135],[24,5136,24,5141],[24,5142,24,5147],[24,5148,24,5153],[24,5334,24,5339],[24,5340,24,5345],[24,5346,24,5351],[24,5352,24,5357],[24,5358,24,5363],[24,5304,24,5309],[24,5310,24,5315],[24,5316,24,5321],[24,5322,24,5327],[24,5328,24,5333],[24,5274,24,5279],[24,5280,24,5285],[24,5286,24,5291],[24,5292,24,5297],[24,5298,24,5303],[24,5244,24,5249],[24,5250,24,5255],[24,5256,24,5261],[24,5262,24,5267],[24,5268,24,5273],[24,5454,24,5459],[24,5460,24,5465],[24,5466,24,5471],[24,5472,24,5477],[24,5478,24,5483],[24,5424,24,5429],[24,5430,24,5435],[24,5436,24,5441],[24,5442,24,5447],[24,5448,24,5453],[24,5394,24,5399],[24,5400,24,5405],[24,5406,24,5411],[24,5412,24,5417],[24,5418,24,5423],[24,5364,24,5369],[24,5370,24,5375],[24,5376,24,5381],[24,5382,24,5387],[24,5388,24,5393],[24,5574,24,5579],[24,5580,24,5585],[24,5586,24,5591],[24,5592,24,5597],[24,5598,24,5603],[24,5544,24,5549],[24,5550,24,5555],[24,5556,24,5561],[24,5562,24,5567],[24,5568,24,5573],[24,5514,24,5519],[24,5520,24,5525],[24,5526,24,5531]],"merged_total":8304,"flags":["merged_cut"]}
["Sole-Shared Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[]
["Date:",{"$f":"TODAY()","v":"2025-04-07"},null,"Parties' Names:",{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#:",{"$f":"Info!$S$11","v":""},null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""},null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0},null,null,null,null,null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$B$15+Info!$B$17+Info!$B$18","v":0},null,null,{"$f":"Info!$D$15+Info!$D$17+Info!$D$18","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0},null,null,null,null,null,null,null,"C14 Cell","F14 Cell"]
["A4","# of other biological or  adopted children residing with each party:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""},{"$f":"IF(OR($C$14=\"\",$C$14=\" \"),0,$C$14)","v":0},{"$f":"IF(OR($F$14=\"\",$F$14=\" \"),0,$F$14)","v":0}]
[null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},{"$f":"IF(Info!$B$21=0,\" \",Info!$B$21)","v":" "},null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""},{"$f":"IF(Info!$D$21=0,\" \",Info!$D$21)","v":" "},null,null,{"$f":"Info!$F$22","v":0},null,null,{"$f":"Info!$G$22","v":0},null,null,null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0},null,null,null,0]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$10=0,$I$11=0),0,IF(SUM($I$10:$I$11)- SUM($I$12:$I$17)<0,0,SUM($I$10:$I$11)- SUM($I$12:$I$17)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$10=0,$L$11=0),0,IF(SUM($L$10:$L$11)-SUM($L$12:$L$17)<0,0,SUM($L$10:$L$11)-SUM($L$12:$L$17)))","v":0},"=",{"$f":"I18+L18","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$18=0,$L$18=0),50%,IF(OR(($N$18=0),($N$18=\" \")),\" \",IF(AND($N$18>0,$L$18=0),100%,IF(AND($N$18>0,$L$18=\" \"),100%,IF(AND($N$18>0,$I$18=\" \"),0,IF(AND($N$18>0,$I$18=0),0,ROUND($I$18/$N$18,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$18=0,$L$18=0),50%,IF(OR(($N$18=0),($N$18=\" \")),\" \",IF(AND($N$18>0,$I$18=0),100%,IF(AND($N$18>0,$I$18=\" \"),100%,IF(AND($N$18>0,$L$18=\" \"),0,IF(AND($N$18>0,$L$18=0),0,ROUND($L$18/$N$18,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$H$23","v":0}]
["A11","Per child amt.: divide sched. basic monthly support obl. by # of children (above): ",null,null,null,null,null,null,null,{"$f":"IF($J$20=\" \",\" \",IF($N$18=\"\",\" \",ROUND($J$20/$J$8,2)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($J$20=\" \",\" \",IF($N$18=0,\" \",ROUND($J$20/$J$9,2)))","v":" "}]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["B1","Identify custodial parent:",null,null,{"$f":"Info!$B$7","v":0}]
["B2","Sole Custody: # of children: ",null,null,null,null,null,null,null,{"$f":"IFERROR(Info!B9,\" \")","v":0}]
["B3","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (B2):",null,null,null,null,null,null,null,{"$f":"IF($J$25=0,\" \",ROUND($J$21*$J$25,2))","v":" "},null,null,null,null,null,null,"Mother"]
["B4","Basic monthly obl.: multiply pro rata monthly basic child support by his/her income share:",null,null,null,null,null,null,{"$f":"IF($J$26=\" \",\" \",$J$26*$I$19)","v":" "},null,null,{"$f":"IF($J$26=\" \",\" \",$J$26*$L$19)","v":" "},null,null,null,null,"Father"]
["B5","Payable to:",null,{"$f":"IF($E$24=0,\"\",$E$24)","v":""},null,null,{"$f":"IF(M27<J27,\"X\",\" \")","v":" "},null,null,{"$f":"VLOOKUP($J$25,Info!AW13:AZ18,4,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($E$24=0,\" \",IF($E$24=$S$13,ROUND($L$27,2),ROUND($I$27,2)))","v":" "}]
[]
["C.","Shared Child Support Needs",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["C1","Shared Custody: # of children:",null,null,null,null,null,null,null,{"$f":"IF($J$8=0,\" \",$J$8-$J$25)","v":" "}]
["C2","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (C1):",null,null,null,null,null,null,null,{"$f":"IF($J$31=\" \",\" \",$J$21*$J$31)","v":" "}]
["C3","Shared support need: multiply pro rata monthly basic child support obl. by  1.4:",null,null,null,null,null,null,null,{"$f":"IF($J$31=\" \",\" \",ROUND(1.4*$J$32,2))","v":" "}]
["C4","Total # of days each year parent has custody of child(ren):",null,null,null,null,null,null,{"$f":"IFERROR(Info!H9,\" \")","v":""},null,null,{"$f":"IF(I34=0,\" \",IF(I34=0,0,365-I34))","v":{"$error":"#VALUE!"}}]
["C5","Parent's custody share: divide # of days child(ren)with the parent (C4) by 365",null,null,null,null,null,null,{"$f":"IF($I$34=0,\" \",ROUND($I$34/365,4))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(L$34=\" \",\" \",ROUND($L$34/365,4))","v":{"$error":"#VALUE!"}}]
["C6","Basic support: multiply shared support need by other parent's custody share:",null,null,null,null,null,null,{"$f":"IF($I$34=0,\" \",$J$33*$L$35)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$34=\" \",\" \",$J$33*$I$35)","v":{"$error":"#VALUE!"}}]
["C7","Basic monthly support: multiply parent's basic support by his/her income share:",null,null,null,null,null,null,{"$f":"IF($I$36=\" \",\" \",$I$36*$I$19)","v":{"$error":"#VALUE!"}},"-",null,{"$f":"IF(L36=\" \",\" \",$L$36*$L$19)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$37=\" \",$L$37=\" \"),\" \",IF($I$37>$L$37,ROUND($I$37-$L$37,2),ROUND($L$37-$I$37,2)))","v":{"$error":"#VALUE!"}}]
["C8","Payable to:",null,{"$f":"IF($I$37=\" \",\" \",IF($I$37<$L$37,$S$13,$S$14))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Net Amount"]
["C9","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"IF($I$30=$E$24,1+$J$25+$J$31+$T$13,1+$J$31+$T$13)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$30=$E$24,1+$J$25+$J$31+$U$13,1+$J$31+$U$13)","v":{"$error":"#VALUE!"}}]
["C10","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$39=0,\" \",(IF($I$39<=8,VLOOKUP($I$39,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($I$39-8)*687.5))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$39=0,\" \",(IF($L$39<=8,VLOOKUP($L$39,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($L$39-8)*687.5))))","v":{"$error":"#VALUE!"}}]
["C11","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$40=\" \",\" \",IF(OR($I$18=\" \",$I$18=0),\"Yes\",IF($I$40>=$I$18,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$39=0,\" \",IF(OR($L$18=\" \",$L$18=0),\"Yes\",IF($L$40>=$L$18,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}}]
["C12","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$41=\" \",$L$41=\" \"),\" \",IF(OR($I$41=\"Yes\",$L$41=\"Yes\"),\"Failed Minimum Standard Test - See below\",\"Passed Min. Std. Test\"))","v":{"$error":"#VALUE!"}}]
[]
["D. ","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["D1","Parent's health care cost (HCC) - Health/Dental/Vision:",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0}]
["D2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["D3","Combined HCC/W-R day care costs: ",null,null,null,null,null,null,{"$f":"IF(AND($I$45=\" \",$I$46=\" \",$L$45=\" \",$L$46=\" \"),\" \",SUM($I$45:$I$46))","v":0},null,null,{"$f":"IF(AND($L$45=\" \",$L$46=\" \",$I$45=\" \",$I$46=\" \"),\" \",SUM($L$45:$L$46))","v":0}]
["D4","Amt. Parent owes other parent for HCC/W-R daycare cost based on income share:",null,null,null,null,null,null,{"$f":"IF(AND($L$47=\" \",$I$47=\" \"),\" \",IF(AND($L$45=\" \",$L$46=\" \",$L$47>0),\" \",ROUND($L$47*$I$19,2)))","v":0},"-",null,{"$f":"IF($I$47=\" \",\" \",ROUND($I$47*$L$19,2))","v":0},null,{"$f":"IF(AND($I$48=\" \",$L$48=\" \"),\" \",IF($I$48=\" \",$L$48-0,IF($L$48=\" \",$I$48-0,IF($L$48>$I$48,$L$48-$I$48,$I$48-$L$48))))","v":0}]
["D5","Payable to:",null,{"$f":"IF($I$48=$L$48,\" \",IF(AND($I$48>0,$L$48=\" \"),$S$14,IF(AND($I$48=\" \",$L$48>0),$S$13,IF($I$48<$L$48,$S$13,$S$14))))","v":" "},null,null,null,null,null,null,null,null,null,"Net Amount"]
[]
["E.","Support to be paid:",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["E1","Sole Custody: Parent owing basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($E$24=0,\" \",IF($E$24=$S$13,0,$J$28))","v":" "},null,null,{"$f":"IF($E$24=0,\" \",IF($E$24=$S$14,0,$J$28))","v":" "}]
["E2","Shared Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($D$38=\" \",\" \",IF($D$38=$S$13,0,$N$37))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($D$38=\" \",\" \",IF($D$38=$S$14,0,$N$37))","v":{"$error":"#VALUE!"}}]
["E3","HCC/W-R daycare: Parent owing net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($N$48=0,0,IF($D$49=\" \",\" \",IF($N$48=\" \",0,IF($D$49=$S$14,$N$48,0))))","v":0},null,null,{"$f":"IF($N$48=0,0,IF(D49=\" \",\" \",IF($N$48=\" \",0,IF($D$49=$S$13,$N$48,0))))","v":0}]
["E4","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$52=\" \",$I$53=\" \",$I$54=\" \"),\" \",SUM($I$52:$I$54))","v":{"$error":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($L$52=\" \",$L$53=\" \",$L$54=\" \"),\" \",SUM($L$52:$L$54))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$55=\" \",$L$55=\" \"),\" \",IF($I$55>$L$55,$I$55-$L$55,$L$55-$I$55))","v":{"$error":"#VALUE!"}}]
["E5","Payable to:",null,{"$f":"IF($L$55=$I$55,\" \",IF($L$55>$I$55,$S$13,$S$14))","v":{"$error":"#VALUE!"}}]
[]
["F.","Adjustments, including SSDI derivative benefit paid to other parent",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["F1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$60=\" \",$L$60=\" \",$I$61=\"\",$L$61=\"\",$I$62=\"\",$L$62=\"\"),\" \",IF(AND($L$60=\" \",$I$60=\" \",$L$61=\" \",$I$61=\" \",$L$62=\" \",$I$62=\" \"),\" \",$I$55))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($I$59=\" \",\" \",$L$55)","v":{"$error":"#VALUE!"}}]
["F2","Parent's SSDI derivative benefit paid to the other parent for benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$58=Info!$R$31,Info!$R$32,0)","v":0},null,null,{"$f":"IF($L$58=Info!$R$31,Info!$R$32,0)","v":0}]
["F3","Adjustment:",null,{"$f":"Info!$AI$11","v":""},null,null,null,null,{"$f":"IF(Info!$AM$30<>\"\",Info!$AM$30,0)","v":0},null,null,{"$f":"IF(Info!$AN$30<>\" \",Info!$AN$30,0)","v":""}]
["F4","Adjustment:",null,{"$f":"Info!$AQ$12","v":""},null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":0},null,null,{"$f":"IF(Info!$AX$6<>\"\",Info!$AX$6,0)","v":0}]
["F5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$59=\" \",\" \",IF($I$59-SUM($I$60:$I$62)<=0,0,$I$59-SUM($I$60:$I$62)))","v":{"$error":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF($I$59=\" \",\" \",IF($L$59-SUM($L$60:$L$62)<=0,0,$L$59-SUM($L$60:$L$62)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$63=\" \",$L$63=\" \"),\" \",IF($I$63>$L$63,$I$63-$L$63,$L$63-$I$63))","v":{"$error":"#VALUE!"}}]
["F6","Payable to:     ",null,{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$S$13,$S$14))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IF(AND($D$64=\" \",$D$56=\" \"),\" \",IF($D$64=$S$13,$S$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($D$64=$S$14,$S$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF(D64=\" \",IF($D$56=$S$13,$S$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($D$56=$S$14,$S$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(N55=0,\" \",IF($N$63=\" \",$N$55,$N$63))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(Info!K12=\"No\",\" \",$B$161)","v":" "}]
[null,{"$f":"Info!$M$18","v":" "}]
[null,{"$f":"Info!$M$19","v":" "}]
[null,{"$f":"Info!$M$20","v":" "}]
[null,{"$f":"Info!$M$21","v":" "}]
[]
[null,{"$f":"IF(Info!$J$23=FALSE,\"\",Info!$J$23)","v":" "}]
[null,{"$f":"IF(AND($I$41=\"No\",$L$41=\"No\"),\"\",Shared!$B$66)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sole/Shared Guideline Worksheet (Imputation)"]
[]
[]
["Date:",{"$f":"TODAY()","v":"2025-04-07"},null,"Parties' Names:",{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#:",{"$f":"Info!$S$11","v":""},null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$K$11","v":0},null,null,{"$f":"Info!$L$11","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},{"$f":"Info!$B$21","v":0},null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""},{"$f":"Info!$D$21","v":0},null,null,{"$f":"Info!M8","v":0},null,null,{"$f":"Info!N8","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(SUM($I$104:$I$105)-SUM($I$106:$I$111)<0,0,SUM($I$104:$I$105)-SUM($I$106:$I$111))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(SUM($L$104:$L$105)-SUM($L$106:$L$111)<0,0,SUM($L$104:$L$105)-SUM($L$106:$L$111))","v":0},"=",{"$f":"I112+L112","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$112=0,$L$112=0),50%,IF(AND($N$112>0,$L$112=0),100%,IF(AND($N$112>0,$L$112=\" \"),100%,IF(AND($N$112>0,$I$112=\" \"),0,IF(AND($N$112>0,$I$112=0),0,ROUND($I$112/$N$112,4))))))","v":0.5},null,null,{"$f":"IF(AND($N$112>0,$I$112=0),100%,IF(AND($N$112>0,$I$112=\" \"),100%,IF(AND($N$112>0,$L$112=\" \"),0,IF(AND($N$112>0,$L$112=0),0,ROUND($L$112/$N$112,4)))))","v":{"$error":"#DIV/0!"}},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$O$7","v":0}]
["A11","Per child amt.: multiply sched. basic monthly support obl. by # of children (above): ",null,null,null,null,null,null,null,{"$f":"IF($J$102=\" \",\" \",IF($N$112=0,\" \",ROUND($J$114/$J$102,2)))","v":" "},{"$f":"IF($J$20=\" \",\" \",IF($N$18=0,\" \",ROUND($J$20/$J$9,2)))","v":" "}]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["B1","Identify custodial parent:",null,null,{"$f":"'Family Info'!$T$5","v":0}]
["B2","Sole Custody: # of children: ",null,null,null,null,null,null,null,{"$f":"$J$25","v":0}]
["B3","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (B2):",null,null,null,null,null,null,null,{"$f":"ROUND($J$115*$J$119,2)","v":{"$error":"#VALUE!"}}]
["B4","Basic monthly obl.: multiply pro rata monthly basic child support by his/her income share:",null,null,null,null,null,null,{"$f":"$J$120*$I$113","v":{"$error":"#VALUE!"}},null,null,{"$f":"$J$120*$L$113","v":{"$error":"#VALUE!"}}]
["B5","Payable to:",null,{"$f":"$E$118","v":0},null,null,{"$f":"IF(M121<J121,\"X\",\" \")","v":" "},null,null,{"$f":"VLOOKUP($J$119,Info!$AW$24:$AZ$28,4,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($D$122=$I$117,$L$121,$I$121)","v":{"$error":"#VALUE!"}}]
[]
["C.","Shared Child Support Needs",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["C1","Shared Custody: # of children:",null,null,null,null,null,null,null,{"$f":"$J$102-$J$119","v":0}]
["C2","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (C1):",null,null,null,null,null,null,null,{"$f":"$J$115*$J$125","v":{"$error":"#VALUE!"}}]
["C3","Shared support need: multiply pro rata monthly basic child support obl. by  1.4:",null,null,null,null,null,null,null,{"$f":"ROUND(1.4*$J$126,2)","v":{"$error":"#VALUE!"}}]
["C4","Total # of days each year parent has custody of child(ren):",null,null,null,null,null,null,{"$f":"IFERROR(Info!$H$9,\" \")","v":""},null,null,{"$f":"IF($I$128=0,0,365-$I$128)","v":{"$error":"#VALUE!"}}]
["C5","Parent's custody share: divide # of days child(ren)with the parent (C4) by 365",null,null,null,null,null,null,{"$f":"ROUND($I$128/365,4)","v":{"$error":"#VALUE!"}},null,null,{"$f":"ROUND($L$128/365,4)","v":{"$error":"#VALUE!"}}]
["C6","Basic support: multiply shared support need by other parent's custody share:",null,null,null,null,null,null,{"$f":"$J$127*$L$129","v":{"$error":"#VALUE!"}},null,null,{"$f":"$J$127*$I$129","v":{"$error":"#VALUE!"}}]
["C7","Basic monthly support: multiply parent's basic support by his/her income share:",null,null,null,null,null,null,{"$f":"$I$130*$I$113","v":{"$error":"#VALUE!"}},"-",null,{"$f":"L130*$L$113","v":{"$error":"#VALUE!"}},null,{"$f":"IF($I$131>$L$131,ROUND($I$131-$L$131,2),ROUND($L$131-$I$131,2))","v":{"$error":"#VALUE!"}}]
["C8","Payable to:",null,{"$f":"IF($I$131<$L$131,$S$13,$S$14)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Net Amount"]
["C9","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"$I$39","v":{"$error":"#VALUE!"}},null,null,{"$f":"$L$39","v":{"$error":"#VALUE!"}}]
["C10","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$39=0,\" \",(IF($I$39<=8,1595+(($I$39*560)-560),5515+(($I$39-8)*560))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$39=0,\" \",(IF($L$39<=8,1595+(($L$39*560)-560),5515+(($L$39-8)*560))))","v":{"$error":"#VALUE!"}}]
["C11","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$134=\" \",\" \",IF(OR($I$112=\" \",$I$112=0),\"Yes\",IF($I$134>=$I$112,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$134=\" \",\" \",IF(OR($L$112=\" \",$L$112=0),\"Yes\",IF($L$134>=$L$112,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}}]
["C12","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$135=\" \",$L$135=\" \"),\" \",IF(OR($I$135=\"Yes\",$L$135=\"Yes\"),\"Failed Minimum Standard Test\",\" \"))","v":{"$error":"#VALUE!"}}]
[]
["D. ","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["D1","Parent's health care cost (HCC) - Health/Dental/Vision:",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0}]
["D2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["D3","Combined HCC/W-R day care costs: ",null,null,null,null,null,null,{"$f":"SUM($I$139:$I$140)","v":0},null,null,{"$f":"SUM($L$139:$L$140)","v":0}]
["D4","Amt. Parent owes other parent for HCC/W-R daycare cost based on income share:",null,null,null,null,null,null,{"$f":"ROUND($L$141*$I$113,2)","v":0},"-",null,{"$f":"ROUND($I$141*$L$113,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AND($I$142=\" \",$L$142=\" \"),\" \",IF($I$142=\" \",$L$142-0,IF($L$142=\" \",$I$142-0,IF($L$142>$I$142,$L$142-$I$142,$I$142-$L$142))))","v":{"$error":"#DIV/0!"}}]
["D5","Payable to:",null,{"$f":"IF($I$142=$L$142,\" \",IF(AND($I$142>0,$L$142=\" \"),$S$14,IF(AND($I$142=\" \",$L$142>0),$S$13,IF($I$142<$L$142,$S$13,$S$14))))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"Net Amount"]
[]
["E.","Support to be paid:",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["E1","Sole Custody: Parent owing basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($D$122=\" \",\" \",IF($D$122=$S$13,0,$J$122))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($D$122=\" \",\" \",IF($D$122=$S$14,0,$J$122))","v":{"$error":"#N/A"}}]
["E2","Shared Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($D$132=\" \",\" \",IF($D$132=$S$13,0,$N$131))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($D$132=\" \",\" \",IF($D$132=$S$14,0,$N$131))","v":{"$error":"#VALUE!"}}]
["E3","HCC/W-R daycare: Parent owing net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($D$143=\" \",\" \",IF($D$143=$S$14,$N$142,0))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($D$143=\" \",\" \",IF($D$143=$S$13,$N$142,0))","v":{"$error":"#DIV/0!"}}]
["E4","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"SUM($I$146:$I$148)","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"SUM($L$146:$L$148)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$149=\" \",$L$149=\" \"),\" \",IF($I$149>$L$149,$I$149-$L$149,$L$149-$I$149))","v":{"$error":"#N/A"}}]
["E5","Payable to:",null,{"$f":"IF($L$149=$I$149,\" \",IF($L$149>$I$149,$S$13,$S$14))","v":{"$error":"#N/A"}}]
[]
["F.","Adjustments, including SSDI derivative benefit paid to other parent",null,null,null,null,null,null,{"$f":"IF(ISTEXT($E$4),$S$7,\" \")","v":""},null,null,{"$f":"IF(ISTEXT($I$4),$S$8,\" \")","v":""}]
["F1","Total monthly support amt each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$149","v":{"$error":"#N/A"}},null,null,{"$f":"$L$149","v":{"$error":"#N/A"}}]
["F2","Parent's SSDI derivative benefit paid to the other parent for benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$152=Info!$R$31,Info!$R$32,0)","v":0},null,null,{"$f":"IF($L$152=Info!$R$31,Info!$R$32,0)","v":0}]
["F3","Adjustment:",null,{"$f":"Info!$AH$41","v":""},null,null,null,null,{"$f":"IF(Info!$AK$61<>\"\",Info!$AK$61,0)","v":0},null,null,{"$f":"IF(Info!$AL$61<>\"\",Info!$AL$61,0)","v":0}]
["F4","Adjustment:",null,{"$f":"$D$62","v":""},null,null,null,null,{"$f":"$I$62","v":0},null,null,{"$f":"$L$62","v":0}]
["F5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$153-SUM($I$154:$I$156)<=0,0,$I$153-SUM($I$154:$I$156))","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF($L$153-SUM($L$154:$L$156)<=0,0,$L$153-SUM($L$154:$L$156))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$157=\" \",$L$157=\" \"),\" \",ROUND(IF($I$157>$L$157,$I$157-$L$157,$L$157-$I$157),2))","v":{"$error":"#N/A"}}]
["F6","Payable to:     ",null,{"$f":"IF($I$157=$L$157,\" \",IF($L$157>$I$157,$S$13,$S$14))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IFERROR(IF($D$158=\" \",\"No support is owed\",IF($D$158=$S$13,$S$14&\"'\"&\"s\"&\" \"&\"monthly imputed support obl. is $\"&$N$157,IF($D$158=$S$14,$S$13&\"'\"&\"s\"&\" \"&\"monthly imputed support obl. is $\"&$N$157))),\" \")","v":" "}]

{"sheet":"SplitShared","index":21,"n_rows":159,"n_cols":55,"rows_kept":159,"cut":false,"hidden":false,"merged":[[98,4,98,5],[98,8,98,9],[94,0,94,13],[95,0,95,1],[95,2,95,3],[96,1,96,2],[96,3,96,5],[96,7,96,11],[69,1,69,13],[70,1,70,13],[72,1,72,13],[11,1,11,6],[15,1,15,6],[25,54,25,59],[18,1,18,6],[20,9,20,10],[25,1,25,7],[25,18,25,23],[26,54,26,59],[35,1,35,7],[36,1,36,7],[36,9,36,10],[37,2,37,3],[58,1,58,6],[60,2,60,6],[61,2,61,6],[66,8,66,9],[62,1,62,6],[62,9,62,10],[63,2,63,3],[64,1,64,3],[64,6,64,8],[4,16,4,25],[25,24,25,29],[25,30,25,35],[25,36,25,41],[25,42,25,47],[25,48,25,53],[19,1,19,6],[21,9,21,10],[18,9,18,10],[26,1,26,7],[26,9,26,10],[26,18,26,23],[26,24,26,29],[26,30,26,35],[26,36,26,41],[26,42,26,47],[26,48,26,53],[25,72,25,77],[25,78,25,83],[25,84,25,89],[25,90,25,95],[0,0,0,13],[1,12,1,21],[2,2,2,11],[4,2,4,3],[4,4,4,6],[4,8,4,12],[25,138,25,143],[25,144,25,149],[25,150,25,155],[25,156,25,161],[25,162,25,167],[25,96,25,101],[25,102,25,107],[25,108,25,113],[25,114,25,119],[25,120,25,125],[25,132,25,137],[5,4,5,5],[5,7,5,9],[6,4,6,5],[7,0,7,3],[8,0,8,7],[8,9,8,10],[25,126,25,131],[25,60,25,65],[25,66,25,71],[9,1,9,6],[10,1,10,6],[25,168,25,173],[25,174,25,179],[25,180,25,185],[25,186,25,191],[25,192,25,197],[25,198,25,203],[25,204,25,209],[25,210,25,215],[25,216,25,221],[25,222,25,227],[25,228,25,233],[25,234,25,239],[25,240,25,245],[25,246,25,251],[25,252,25,257],[25,258,25,263],[25,264,25,269],[25,270,25,275],[25,276,25,281],[25,282,25,287],[25,288,25,293],[25,294,25,299],[25,300,25,305],[25,306,25,311],[25,312,25,317],[25,318,25,323],[25,324,25,329],[25,330,25,335],[25,336,25,341],[25,342,25,347],[25,348,25,353],[25,354,25,359],[25,360,25,365],[25,366,25,371],[25,372,25,377],[25,378,25,383],[25,384,25,389],[25,390,25,395],[25,396,25,401],[25,402,25,407],[25,408,25,413],[25,414,25,419],[25,420,25,425],[25,426,25,431],[25,432,25,437],[25,438,25,443],[25,444,25,449],[25,450,25,455],[25,456,25,461],[25,462,25,467],[25,468,25,473],[25,474,25,479],[25,480,25,485],[25,486,25,491],[25,492,25,497],[25,498,25,503],[25,504,25,509],[25,510,25,515],[25,516,25,521],[25,522,25,527],[25,528,25,533],[25,534,25,539],[25,540,25,545],[25,546,25,551],[25,552,25,557],[25,558,25,563],[25,564,25,569],[25,570,25,575],[25,576,25,581],[25,582,25,587],[25,588,25,593],[25,594,25,599],[25,600,25,605],[25,606,25,611],[25,612,25,617],[25,618,25,623],[25,624,25,629],[25,630,25,635],[25,636,25,641],[25,642,25,647],[25,648,25,653],[25,654,25,659],[25,660,25,665],[25,666,25,671],[25,672,25,677],[25,678,25,683],[25,684,25,689],[25,690,25,695],[25,696,25,701],[25,702,25,707],[25,708,25,713],[25,714,25,719],[25,720,25,725],[25,726,25,731],[25,732,25,737],[25,738,25,743],[25,744,25,749],[25,750,25,755],[25,756,25,761],[25,762,25,767],[25,768,25,773],[25,774,25,779],[25,780,25,785],[25,786,25,791],[25,792,25,797],[25,798,25,803],[25,804,25,809],[25,810,25,815],[25,816,25,821],[25,822,25,827],[25,828,25,833],[25,834,25,839],[25,840,25,845],[25,846,25,851],[25,852,25,857],[25,858,25,863],[25,864,25,869],[25,870,25,875],[25,876,25,881],[25,882,25,887],[25,888,25,893],[25,894,25,899],[25,900,25,905],[25,906,25,911],[25,912,25,917],[25,918,25,923],[25,924,25,929],[25,930,25,935],[25,936,25,941],[25,942,25,947],[25,948,25,953],[25,954,25,959],[25,960,25,965],[25,966,25,971],[25,972,25,977],[25,978,25,983],[25,984,25,989],[25,990,25,995],[25,996,25,1001],[25,1002,25,1007],[25,1008,25,1013],[25,1014,25,1019],[25,1020,25,1025],[25,1026,25,1031],[25,1032,25,1037],[25,1038,25,1043],[25,1044,25,1049],[25,1050,25,1055],[25,1056,25,1061],[25,1062,25,1067],[25,1068,25,1073],[25,1074,25,1079],[25,1080,25,1085],[25,1086,25,1091],[25,1092,25,1097],[25,1098,25,1103],[25,1104,25,1109],[25,1110,25,1115],[25,1116,25,1121],[25,1122,25,1127],[25,1128,25,1133],[25,1134,25,1139],[25,1140,25,1145],[25,1146,25,1151],[25,1152,25,1157],[25,1158,25,1163],[25,1164,25,1169],[25,1170,25,1175],[25,1176,25,1181],[25,1182,25,1187],[25,1188,25,1193],[25,1194,25,1199],[25,1200,25,1205],[25,1206,25,1211],[25,1212,25,1217],[25,1218,25,1223],[25,1224,25,1229],[25,1230,25,1235],[25,1236,25,1241],[25,1242,25,1247],[25,1248,25,1253],[25,1254,25,1259],[25,1260,25,1265],[25,1266,25,1271],[25,1272,25,1277],[25,1278,25,1283],[25,1284,25,1289],[25,1290,25,1295],[25,1296,25,1301],[25,1302,25,1307],[25,1308,25,1313],[25,1314,25,1319],[25,1320,25,1325],[25,1326,25,1331],[25,1332,25,1337],[25,1338,25,1343],[25,1344,25,1349],[25,1350,25,1355],[25,1356,25,1361],[25,1362,25,1367],[25,1368,25,1373],[25,1374,25,1379],[25,1380,25,1385],[25,1386,25,1391],[25,1392,25,1397],[25,1398,25,1403],[25,1404,25,1409],[25,1410,25,1415],[25,1416,25,1421],[25,1422,25,1427],[25,1428,25,1433],[25,1434,25,1439],[25,1440,25,1445],[25,1446,25,1451],[25,1452,25,1457],[25,1458,25,1463],[25,1464,25,1469],[25,1470,25,1475],[25,1476,25,1481],[25,1482,25,1487],[25,1488,25,1493],[25,1494,25,1499],[25,1500,25,1505],[25,1506,25,1511],[25,1512,25,1517],[25,1518,25,1523],[25,1524,25,1529],[25,1530,25,1535],[25,1536,25,1541],[25,1542,25,1547],[25,1548,25,1553],[25,1554,25,1559],[25,1560,25,1565],[25,1566,25,1571],[25,1572,25,1577],[25,1578,25,1583],[25,1584,25,1589],[25,1590,25,1595],[25,1596,25,1601],[25,1602,25,1607],[25,1608,25,1613],[25,1614,25,1619],[25,1620,25,1625],[25,1626,25,1631],[25,1632,25,1637],[25,1638,25,1643],[25,1644,25,1649],[25,1650,25,1655],[25,1656,25,1661],[25,1662,25,1667],[25,1668,25,1673],[25,1674,25,1679],[25,1680,25,1685],[25,1686,25,1691],[25,1692,25,1697],[25,1698,25,1703],[25,1704,25,1709],[25,1710,25,1715],[25,1716,25,1721],[25,1722,25,1727],[25,1728,25,1733],[25,1734,25,1739],[25,1740,25,1745],[25,1746,25,1751],[25,1752,25,1757],[25,1758,25,1763],[25,1764,25,1769],[25,1770,25,1775],[25,1776,25,1781],[25,1782,25,1787],[25,1788,25,1793],[25,1794,25,1799],[25,1800,25,1805],[25,1806,25,1811],[25,1812,25,1817],[25,1818,25,1823],[25,1824,25,1829],[25,1830,25,1835],[25,1836,25,1841],[25,1842,25,1847],[25,1848,25,1853],[25,1854,25,1859],[25,1860,25,1865],[25,1866,25,1871],[25,1872,25,1877],[25,1878,25,1883],[25,1884,25,1889],[25,1890,25,1895],[25,1896,25,1901],[25,1902,25,1907],[25,1908,25,1913],[25,1914,25,1919],[25,1920,25,1925],[25,1926,25,1931],[25,1932,25,1937],[25,1938,25,1943],[25,1944,25,1949],[25,1950,25,1955],[25,1956,25,1961],[25,1962,25,1967],[25,1968,25,1973],[25,1974,25,1979],[25,1980,25,1985],[25,1986,25,1991],[25,1992,25,1997],[25,1998,25,2003],[25,2004,25,2009],[25,2010,25,2015],[25,2016,25,2021],[25,2022,25,2027],[25,2028,25,2033],[25,2034,25,2039],[25,2040,25,2045],[25,2046,25,2051],[25,2052,25,2057],[25,2058,25,2063],[25,2064,25,2069],[25,2070,25,2075],[25,2076,25,2081],[25,2082,25,2087],[25,2088,25,2093],[25,2094,25,2099],[25,2100,25,2105],[25,2106,25,2111],[25,2112,25,2117],[25,2118,25,2123],[25,2124,25,2129],[25,2130,25,2135],[25,2136,25,2141],[25,2142,25,2147],[25,2148,25,2153],[25,2154,25,2159],[25,2160,25,2165],[25,2166,25,2171],[25,2172,25,2177],[25,2178,25,2183],[25,2184,25,2189],[25,2190,25,2195],[25,2196,25,2201],[25,2202,25,2207],[25,2208,25,2213],[25,2214,25,2219],[25,2220,25,2225],[25,2226,25,2231],[25,2232,25,2237],[25,2238,25,2243],[25,2244,25,2249],[25,2250,25,2255],[25,2256,25,2261],[25,2262,25,2267],[25,2268,25,2273],[25,2274,25,2279],[25,2280,25,2285],[25,2286,25,2291],[25,2292,25,2297],[25,2298,25,2303],[25,2304,25,2309],[25,2310,25,2315],[25,2316,25,2321],[25,2322,25,2327],[25,2328,25,2333],[25,2334,25,2339],[25,2340,25,2345],[25,2346,25,2351],[25,2352,25,2357],[25,2358,25,2363],[25,2364,25,2369],[25,2370,25,2375],[25,2376,25,2381],[25,2382,25,2387],[25,2388,25,2393],[25,2394,25,2399],[25,2400,25,2405],[25,2406,25,2411],[25,2412,25,2417],[25,2418,25,2423],[25,2424,25,2429],[25,2430,25,2435],[25,2436,25,2441],[25,2442,25,2447],[25,2448,25,2453],[25,2454,25,2459],[25,2460,25,2465],[25,2466,25,2471],[25,2472,25,2477],[25,2478,25,2483],[25,2484,25,2489],[25,2490,25,2495],[25,2496,25,2501],[25,2502,25,2507],[25,2508,25,2513],[25,2514,25,2519],[25,2520,25,2525],[25,2526,25,2531],[25,2532,25,2537],[25,2538,25,2543],[25,2544,25,2549],[25,2550,25,2555],[25,2556,25,2561],[25,2562,25,2567],[25,2568,25,2573],[25,2574,25,2579],[25,2580,25,2585],[25,2586,25,2591],[25,2592,25,2597],[25,2598,25,2603],[25,2604,25,2609],[25,2610,25,2615],[25,2616,25,2621],[25,2622,25,2627],[25,2628,25,2633],[25,2634,25,2639],[25,2640,25,2645],[25,2646,25,2651],[25,2652,25,2657],[25,2658,25,2663],[25,2664,25,2669],[25,2670,25,2675],[25,2676,25,2681],[25,2682,25,2687],[25,2688,25,2693],[25,2694,25,2699],[25,2700,25,2705],[25,2706,25,2711],[25,2712,25,2717],[25,2718,25,2723],[25,2724,25,2729],[25,2730,25,2735],[25,2736,25,2741],[25,2742,25,2747],[25,2748,25,2753],[25,2754,25,2759],[25,2760,25,2765],[25,2766,25,2771],[25,2772,25,2777],[25,2778,25,2783],[25,2784,25,2789],[25,2790,25,2795],[25,2796,25,2801],[25,2802,25,2807],[25,2808,25,2813],[25,2814,25,2819],[25,2820,25,2825],[25,2826,25,2831],[25,2832,25,2837],[25,2838,25,2843],[25,2844,25,2849],[25,2850,25,2855],[25,2856,25,2861],[25,2862,25,2867],[25,2868,25,2873],[25,2874,25,2879],[25,2880,25,2885],[25,2886,25,2891],[25,2892,25,2897],[25,2898,25,2903],[25,2904,25,2909],[25,2910,25,2915],[25,2916,25,2921],[25,2922,25,2927],[25,2928,25,2933],[25,2934,25,2939],[25,2940,25,2945],[25,2946,25,2951],[25,2952,25,2957],[25,2958,25,2963],[25,2964,25,2969],[25,2970,25,2975],[25,2976,25,2981],[25,2982,25,2987],[25,2988,25,2993],[25,2994,25,2999],[25,3000,25,3005],[25,3006,25,3011],[25,3012,25,3017],[25,3018,25,3023],[25,3024,25,3029],[25,3030,25,3035],[25,3036,25,3041],[25,3042,25,3047],[25,3048,25,3053],[25,3054,25,3059],[25,3060,25,3065],[25,3066,25,3071],[25,3072,25,3077],[25,3078,25,3083],[25,3084,25,3089],[25,3090,25,3095],[25,3096,25,3101],[25,3102,25,3107],[25,3108,25,3113],[25,3114,25,3119],[25,3120,25,3125],[25,3126,25,3131],[25,3132,25,3137],[25,3138,25,3143],[25,3144,25,3149],[25,3150,25,3155],[25,3156,25,3161],[25,3162,25,3167],[25,3168,25,3173],[25,3174,25,3179],[25,3180,25,3185],[25,3186,25,3191],[25,3192,25,3197],[25,3198,25,3203],[25,3204,25,3209],[25,3210,25,3215],[25,3216,25,3221],[25,3222,25,3227],[25,3228,25,3233],[25,3234,25,3239],[25,3240,25,3245],[25,3246,25,3251],[25,3252,25,3257],[25,3258,25,3263],[25,3264,25,3269],[25,3270,25,3275],[25,3276,25,3281],[25,3282,25,3287],[25,3288,25,3293],[25,3294,25,3299],[25,3300,25,3305],[25,3306,25,3311],[25,3312,25,3317],[25,3318,25,3323],[25,3324,25,3329],[25,3330,25,3335],[25,3336,25,3341],[25,3342,25,3347],[25,3348,25,3353],[25,3354,25,3359],[25,3360,25,3365],[25,3366,25,3371],[25,3372,25,3377],[25,3378,25,3383],[25,3384,25,3389],[25,3390,25,3395],[25,3396,25,3401],[25,3402,25,3407],[25,3408,25,3413],[25,3414,25,3419],[25,3420,25,3425],[25,3426,25,3431],[25,3432,25,3437],[25,3438,25,3443],[25,3444,25,3449],[25,3450,25,3455],[25,3456,25,3461],[25,3462,25,3467],[25,3468,25,3473],[25,3474,25,3479],[25,3480,25,3485],[25,3486,25,3491],[25,3492,25,3497],[25,3498,25,3503],[25,3504,25,3509],[25,3510,25,3515],[25,3516,25,3521],[25,3522,25,3527],[25,3528,25,3533],[25,3534,25,3539],[25,3540,25,3545],[25,3546,25,3551],[25,3552,25,3557],[25,3558,25,3563],[25,3564,25,3569],[25,3570,25,3575],[25,3576,25,3581],[25,3582,25,3587],[25,3588,25,3593],[25,3594,25,3599],[25,3600,25,3605],[25,3606,25,3611],[25,3612,25,3617],[25,3618,25,3623],[25,3624,25,3629],[25,3630,25,3635],[25,3636,25,3641],[25,3642,25,3647],[25,3648,25,3653],[25,3654,25,3659],[25,3660,25,3665],[25,3666,25,3671],[25,3672,25,3677],[25,3678,25,3683],[25,3684,25,3689],[25,3690,25,3695],[25,3696,25,3701],[25,3702,25,3707],[25,3708,25,3713],[25,3714,25,3719],[25,3720,25,3725],[25,3726,25,3731],[25,3732,25,3737],[25,3738,25,3743],[25,3744,25,3749],[25,3750,25,3755],[25,3756,25,3761],[25,3762,25,3767],[25,3768,25,3773],[25,3774,25,3779],[25,3780,25,3785],[25,3786,25,3791],[25,3792,25,3797],[25,3798,25,3803],[25,3804,25,3809],[25,3810,25,3815],[25,3816,25,3821],[25,3822,25,3827],[25,3828,25,3833],[25,3834,25,3839],[25,3840,25,3845],[25,3846,25,3851],[25,3852,25,3857],[25,3858,25,3863],[25,3864,25,3869],[25,3870,25,3875],[25,3876,25,3881],[25,3882,25,3887],[25,3888,25,3893],[25,3894,25,3899],[25,3900,25,3905],[25,3906,25,3911],[25,3912,25,3917],[25,3918,25,3923],[25,3924,25,3929],[25,3930,25,3935],[25,3936,25,3941],[25,3942,25,3947],[25,3948,25,3953],[25,3954,25,3959],[25,3960,25,3965],[25,3966,25,3971],[25,3972,25,3977],[25,3978,25,3983],[25,3984,25,3989],[25,3990,25,3995],[25,3996,25,4001],[25,4002,25,4007],[25,4008,25,4013],[25,4014,25,4019],[25,4020,25,4025],[25,4026,25,4031],[25,4032,25,4037],[25,4038,25,4043],[25,4044,25,4049],[25,4050,25,4055],[25,4056,25,4061],[25,4062,25,4067],[25,4068,25,4073],[25,4074,25,4079],[25,4080,25,4085],[25,4086,25,4091],[25,4092,25,4097],[25,4098,25,4103],[25,4104,25,4109],[25,4110,25,4115],[25,4116,25,4121],[25,4122,25,4127],[25,4128,25,4133],[25,4134,25,4139],[25,4140,25,4145],[25,4146,25,4151],[25,4152,25,4157],[25,4158,25,4163],[25,4164,25,4169],[25,4170,25,4175],[25,4176,25,4181],[25,4182,25,4187],[25,4188,25,4193],[25,4194,25,4199],[25,4200,25,4205],[25,4206,25,4211],[25,4212,25,4217],[25,4218,25,4223],[25,4224,25,4229],[25,4230,25,4235],[25,4236,25,4241],[25,4242,25,4247],[25,4248,25,4253],[25,4254,25,4259],[25,4260,25,4265],[25,4266,25,4271],[25,4272,25,4277],[25,4278,25,4283],[25,4284,25,4289],[25,4290,25,4295],[25,4296,25,4301],[25,4302,25,4307],[25,4308,25,4313],[25,4314,25,4319],[25,4320,25,4325],[25,4326,25,4331],[25,4332,25,4337],[25,4338,25,4343],[25,4344,25,4349],[25,4350,25,4355],[25,4356,25,4361],[25,4362,25,4367],[25,4368,25,4373],[25,4374,25,4379],[25,4380,25,4385],[25,4386,25,4391],[25,4392,25,4397],[25,4398,25,4403],[25,4404,25,4409],[25,4410,25,4415],[25,4416,25,4421],[25,4422,25,4427],[25,4428,25,4433],[25,4434,25,4439],[25,4440,25,4445],[25,4446,25,4451],[25,4452,25,4457],[25,4458,25,4463],[25,4464,25,4469],[25,4470,25,4475],[25,4476,25,4481],[25,4482,25,4487],[25,4488,25,4493],[25,4494,25,4499],[25,4500,25,4505],[25,4506,25,4511],[25,4512,25,4517],[25,4518,25,4523],[25,4524,25,4529],[25,4530,25,4535],[25,4536,25,4541],[25,4542,25,4547],[25,4548,25,4553],[25,4554,25,4559],[25,4560,25,4565],[25,4566,25,4571],[25,4572,25,4577],[25,4578,25,4583],[25,4584,25,4589],[25,4590,25,4595],[25,4596,25,4601],[25,4602,25,4607],[25,4608,25,4613],[25,4614,25,4619],[25,4620,25,4625],[25,4626,25,4631],[25,4632,25,4637],[25,4638,25,4643],[25,4644,25,4649],[25,4650,25,4655],[25,4656,25,4661],[25,4662,25,4667],[25,4668,25,4673],[25,4674,25,4679],[25,4680,25,4685],[25,4686,25,4691],[25,4692,25,4697],[25,4698,25,4703],[25,4704,25,4709],[25,4710,25,4715],[25,4716,25,4721],[25,4722,25,4727],[25,4728,25,4733],[25,4734,25,4739],[25,4740,25,4745],[25,4746,25,4751],[25,4752,25,4757],[25,4758,25,4763],[25,4764,25,4769],[25,4770,25,4775],[25,4776,25,4781],[25,4782,25,4787],[25,4788,25,4793],[25,4794,25,4799],[25,4800,25,4805],[25,4806,25,4811],[25,4812,25,4817],[25,4818,25,4823],[25,4824,25,4829],[25,4830,25,4835],[25,4836,25,4841],[25,4842,25,4847],[25,4848,25,4853],[25,4854,25,4859],[25,4860,25,4865],[25,4866,25,4871],[25,4872,25,4877],[25,4878,25,4883],[25,4884,25,4889],[25,4890,25,4895],[25,4896,25,4901],[25,4902,25,4907],[25,4908,25,4913],[25,4914,25,4919],[25,4920,25,4925],[25,4926,25,4931],[25,4932,25,4937],[25,4938,25,4943],[25,4944,25,4949],[25,4950,25,4955],[25,4956,25,4961],[25,4962,25,4967],[25,4968,25,4973],[25,4974,25,4979],[25,4980,25,4985],[25,4986,25,4991],[25,4992,25,4997],[25,4998,25,5003],[25,5004,25,5009],[25,5010,25,5015],[25,5016,25,5021],[25,5022,25,5027],[25,5028,25,5033],[25,5034,25,5039],[25,5040,25,5045],[25,5046,25,5051],[25,5052,25,5057],[25,5058,25,5063],[25,5064,25,5069],[25,5070,25,5075],[25,5076,25,5081],[25,5082,25,5087],[25,5088,25,5093],[25,5094,25,5099],[25,5100,25,5105],[25,5106,25,5111],[25,5112,25,5117],[25,5118,25,5123],[25,5124,25,5129],[25,5130,25,5135],[25,5136,25,5141],[25,5142,25,5147],[25,5148,25,5153],[25,5154,25,5159],[25,5160,25,5165],[25,5166,25,5171],[25,5172,25,5177],[25,5178,25,5183],[25,5184,25,5189],[25,5190,25,5195],[25,5196,25,5201],[25,5202,25,5207],[25,5208,25,5213],[25,5214,25,5219],[25,5220,25,5225],[25,5226,25,5231],[25,5232,25,5237],[25,5238,25,5243],[25,5244,25,5249],[25,5250,25,5255],[25,5256,25,5261],[25,5262,25,5267],[25,5268,25,5273],[25,5274,25,5279],[25,5280,25,5285],[25,5286,25,5291],[25,5292,25,5297],[25,5298,25,5303],[25,5304,25,5309],[25,5310,25,5315],[25,5316,25,5321],[25,5322,25,5327],[25,5328,25,5333],[25,5334,25,5339],[25,5340,25,5345],[25,5346,25,5351],[25,5352,25,5357],[25,5358,25,5363],[25,5364,25,5369],[25,5370,25,5375],[25,5376,25,5381],[25,5382,25,5387],[25,5388,25,5393],[25,5394,25,5399],[25,5400,25,5405],[25,5406,25,5411],[25,5412,25,5417],[25,5418,25,5423],[25,5424,25,5429],[25,5430,25,5435],[25,5436,25,5441],[25,5442,25,5447],[25,5448,25,5453],[25,5454,25,5459],[25,5460,25,5465],[25,5466,25,5471],[25,5472,25,5477],[25,5478,25,5483],[25,5484,25,5489],[25,5490,25,5495],[25,5496,25,5501],[25,5502,25,5507],[25,5508,25,5513],[25,5514,25,5519],[25,5520,25,5525],[25,5526,25,5531],[25,5532,25,5537],[25,5538,25,5543],[25,5544,25,5549],[25,5550,25,5555],[25,5556,25,5561],[25,5562,25,5567],[25,5568,25,5573],[25,5574,25,5579],[25,5580,25,5585],[25,5586,25,5591],[25,5592,25,5597],[25,5598,25,5603],[25,5604,25,5609],[25,5610,25,5615],[25,5616,25,5621],[25,5622,25,5627],[25,5628,25,5633],[25,5634,25,5639],[25,5640,25,5645],[25,5646,25,5651],[25,5652,25,5657],[25,5658,25,5663],[25,5664,25,5669],[25,5670,25,5675],[25,5676,25,5681]],"merged_total":5590,"flags":["merged_cut"]}
["Split-Shared Guideline Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[]
[]
[null,null,"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":""},null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[null,null,null,"Date:",{"$f":"TODAY()","v":"2025-04-07"},null,null,null,null,null,null,null,null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$Q$7","v":""},null,null,{"$f":"$Q$8","v":""},null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$B$15+Info!$B$17+Info!$B$18","v":0},null,null,{"$f":"Info!$D$15+Info!$D$17+Info!$D$18","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0},null,null,null,"Party A",{"$f":"Info!$J$3","v":""}]
["A4","# of other biological or  adopted children residing with each party:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Party B",{"$f":"Info!$J$4","v":""}]
[null,{"$f":"IF(ISTEXT($E$5),$Q$7,\" \")","v":""},{"$f":"IF(Info!$B$21=0,\" \",Info!$B$21)","v":" "},null,{"$f":"IF(ISTEXT($I$5),$Q$8,\" \")","v":""},{"$f":"IF(Info!$D$21=0,\" \",Info!$D$21)","v":" "},null,null,{"$f":"Info!$F$22","v":0},null,null,{"$f":"Info!$G$22","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$11=0,$I$12=0),0,IF(SUM($I$11:$I$12)- SUM($I$13:$I$18)<0,0,SUM($I$11:$I$12)- SUM($I$13:$I$18)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$11=0,$L$12=0),0,IF(SUM($L$11:$L$12)-SUM($L$13:$L$17)<0,0,SUM($L$11:$L$12)-SUM($L$13:$L$18)))","v":0},"=",{"$f":"I19+L19","v":0}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$19=0,$L$19=0),50%,IF(OR(($N$19=0),($N$19=\" \")),\" \",IF(AND($N$19>0,$L$19=0),100%,IF(AND($N$19>0,$L$19=\" \"),100%,IF(AND($N$19>0,$I$19=\" \"),0,IF(AND($N$19>0,$I$19=0),0,ROUND($I$19/$N$19,4)))))))","v":0.5},null,null,{"$f":"IF(AND($I$19=0,$L$19=0),50%,IF(OR(($N$19=0),($N$19=\" \")),\" \",IF(AND($N$19>0,$I$19=0),100%,IF(AND($N$19>0,$I$19=\" \"),100%,IF(AND($N$19>0,$L$19=\" \"),0,IF(AND($N$19>0,$L$19=0),0,ROUND($L$19/$N$19,4)))))))","v":0.5},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$H$23","v":0}]
["A11","Per child amt.: multiply sched. basic monthly support obl. by # of children (above): ",null,null,null,null,null,null,null,{"$f":"IF($J$21=\" \",\" \",IF($N$19=\"\",0,ROUND($J$21/$J$9,2)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($J$20=\" \",\" \",IF($N$18=0,\" \",ROUND($J$20/$J$9,2)))","v":" "}]
[]
["B.","Split Custody Support",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["B1"," # of children Parent has sole custody of & other parent owes support for:",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=6,ISNUMBER(Info!$B$9)),Info!$B$9,\" \")","v":" "},null,null,{"$f":"IF(AND(Info!$E$6=6,ISNUMBER(Info!$B$10)),Info!$B$10,\" \")","v":" "}]
["B2","Pro rata monthly basic child support: multiply per child amt. by each parent's # of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$25=\" \",\" \",$J$22*$I$25)","v":" "},null,null,{"$f":"IF($L$25=\" \",\" \",$J$22*$L$25)","v":" "},null,null,null,null,"Mother"]
["B3","Basic monthly obl.: multiply other parent's pro rata amt. by parent's income share:",null,null,null,null,null,null,{"$f":"VLOOKUP($L$25,Info!$AW$13:$BA$18,5,FALSE)","v":{"$error":"#N/A"}},"-",null,{"$f":"VLOOKUP($I$25,Info!BD13:BH18,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$27=\" \",$L$27=\" \"),\" \",IF($I$27>$L$27,ROUND($I$27-$L$27,2),ROUND($L$27-$I$27,2)))","v":{"$error":"#N/A"}},null,{"$f":"IF($I$26=\" \",\" \",$L$26*$I$20)","v":" "},"Father",{"$f":"IF($L$26=\" \",\" \",$I$26*$L$20)","v":" "}]
["B4","Payable to:",{"$f":"IF($I$27=\" \",\" \",IF($I$27<$L$27,$Q$13,$Q$14))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"net amount"]
[]
["C.","Shared Custody Support",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["C1","# of children in a shared custody arrangement:",null,null,null,null,null,null,null,{"$f":"IF($J$9=0,\" \",$J$9-($L$25+$I$25))","v":" "}]
["C2","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (C1):",null,null,null,null,null,null,null,{"$f":"IF($J$31=\" \",\" \",$J$22*$J$31)","v":" "},{"$f":"IF($J$31=\" \",\" \",$J$21*$J$31)","v":" "}]
["C3","Shared support need: pro rata monthly basic child support obl. multiplied by 1.4:",null,null,null,null,null,null,null,{"$f":"IF($J$32=\" \",\" \",1.4*$J$32)","v":" "},{"$f":"IF($J$32=\" \",\" \",1.4*$J$32)","v":" "}]
["C4","Total # of days each year parent has custody of children:",null,null,null,null,null,null,{"$f":"IF(Info!$E$6=6,Info!$H$9,0)","v":0},null,null,{"$f":"IF($I$34=0,\" \",IF($I$34=0,0,365-$I$34))","v":" "}]
["C5","Parent's custody share: divide # of days child(ren) with Parent (C4) by 365:",null,null,null,null,null,null,{"$f":"IF(J31=\" \",\" \",ROUND($I$34/365,4))","v":" "},null,null,{"$f":"IF($J$31=\" \",\" \",ROUND($L$34/365,4))","v":" "}]
["C6","Basic support: multiply parent's shared support need by the other parent's custody share:",null,null,null,null,null,null,{"$f":"IF($J$33=\" \",\" \",$J$33*$L$35)","v":" "},null,null,{"$f":"IF($J$33=\" \",\" \",$J$33*$I$35)","v":" "}]
["C7","Basic monthly support: multiply parent's basic support amt. by his/her income share:",null,null,null,null,null,null,{"$f":"IF($I$36=\" \",\" \",$I$36*$I$20)","v":" "},"-",null,{"$f":"IF(L36=\" \",\" \",$L$36*$L$20)","v":" "},null,{"$f":"IF(AND($I$37=\" \",$L$37=\" \"),\" \",IF($I$37>$L$37,ROUND($I$37-$L$37,2),ROUND($L$37-$I$37,2)))","v":" "}]
["C8","Payable to:",{"$f":"IF($I$37=\" \",\" \",IF($I$37<$L$37,$Q$13,$Q$14))","v":" "},null,null,null,null,null,null,null,null,null,null,"net amount"]
["C9","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"IF(OR($C$15=\"\",$C$15=\" \"),1+$J$31+$I$25+0,1+$J$31+$I$25+$C$15)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR($F$15=\"\",$F$15=\" \"),1+$J$31+$L$25+0,1+$J$31+$L$25+$F$15)","v":{"$error":"#VALUE!"}}]
["C10","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$39=0,\" \",(IF($I$39<=8,VLOOKUP($I$39,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($I$39-8)*687.5))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$39=0,\" \",(IF($L$39<=8,VLOOKUP($L$39,Info!$AA$43:'Info'!$AB$50,2,TRUE),6768.75+(($L$39-8)*687.5))))","v":{"$error":"#VALUE!"}}]
["C11","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$40=\" \",\" \",IF(OR($I$19=\" \",$I$19=0),\"Yes\",IF($I$40>=$I$19,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$40=\" \",\" \",IF(OR($L$19=\" \",$L$19=0),\"Yes\",IF($L$40>=$L$19,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}}]
["C12","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$41=\" \",$L$41=\" \"),\" \",IF(OR($I$41=\"Yes\",$L$41=\"Yes\"),\"Failed Minimum Standard Test - See below\",\"Passed Min. Std. Test\"))","v":{"$error":"#VALUE!"}}]
[]
["D. ","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["D1","Parent's health care cost (HCC): Health/Dental/Vision:",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0},null,null,{"$f":"IF(Info!$E$6=6,IF(OR(Info!$B$26>0,Info!$B$27>0,Info!$D$26>0,Info!$D$27>0),0,1),\" \")","v":" "}]
["D2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["D3","Combined HCC/W-R daycare costs: ",null,null,null,null,null,null,{"$f":"IF(AND($I$45=\" \",$I$46=\" \",$L$45=\" \",$L$46=\" \"),\" \",SUM($I$45:$I$46))","v":0},null,null,{"$f":"IF(AND($L$45=\" \",$L$46=\" \",$I$45=\" \",$I$46=\" \"),\" \",SUM($L$45:$L$46))","v":0}]
["D4","Amt. Parent owes other parent for HCC/W-R daycare cost based on his/her income share:",null,null,null,null,null,null,{"$f":"IF(AND($I$47=\" \",$L$47=\" \"),\" \",IF($L$47=\" \",0,$L$47*$I$20))","v":0},"-",null,{"$f":"IF(AND($I$47=\" \",$L$47=\" \"),\" \",IF($I$47=\" \",0,$I$47*$L$20))","v":0},null,{"$f":"IF(AND($I$48=\" \",$L$48=\" \"),\" \",IF(AND($I$48=\" \",$L$48>0),$L$48-0,IF(AND($L$48=\" \",$I$48>0),$I$48-0,IF($I$48>$L$48,ROUND($I$48-$L$48,2),ROUND($L$48-$I$48,2)))))","v":0}]
["D5","Payable to:",{"$f":"IF($I$48=\" \",\" \",IF($I$48<$L$48,$Q$13,$Q$14))","v":""},null,null,null,null,null,null,null,null,null,null,"net amount"]
[]
["E.","Support to be paid:",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["E1","Split Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($C$28=\" \",\" \",IF($C$28=$Q$13,0,$N$27))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C$28=\" \",\" \",IF($C$28=$Q$14,0,$N$27))","v":{"$error":"#N/A"}}]
["E2","Shared Custody: Parent owing net basic monthly child support amt.:",null,null,null,null,null,null,{"$f":"IF($C$38=\" \",\" \",IF($C$38=$Q$13,0,$N$37))","v":" "},null,null,{"$f":"IF($C$38=\" \",0,IF($C$38=$Q$14,0,$N$37))","v":0}]
["E3","HCC/W-R daycare costs: Parent owing  net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($N$48=0,0,IF($C$49=\" \",0,IF($C$49=$Q$13,0,$N$48)))","v":0},null,null,{"$f":"IF($N$48=0,0,IF($C$49=\" \",0,IF($C$49=$Q$14,0,$N$48)))","v":0}]
["E4","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$52=0,$I$53=0,$I$54=0),0,IF(AND($I$52=\" \",$I$53=\" \",$I$54=\" \"),\" \",SUM($I$52:$I$54)))","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($L$52=\" \",$L$53=\" \",$L$54=\" \"),\" \",SUM($L$52:$L$54))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$55=\" \",$L$55=\" \"),\" \",IF(AND($I$55=\" \",$L$55=0),0,IF(AND($I$55=0,$L$55=\" \"),0,IF(AND($I$55=0,$L$55=0),0,IF($I$55>=$L$55,$I$55-$L$55,$L$55-$I$55)))))","v":{"$error":"#N/A"}}]
["E5","Payable to:",{"$f":"IF($I$55=\" \",\" \",IF($I$55<$L$55,$Q$13,$Q$14))","v":{"$error":"#N/A"}}]
[]
["F.","Adjustment for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["F1","Total monthly support amt. each parent owes the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$60=\" \",$L$60=\" \",$I$61=\"\",$L$61=\"\",$I$62=\"\",$L$62=\"\"),0,IF(AND($L$60=\" \",$I$60=\" \",$L$61=\" \",$I$61=\" \",$L$62=\" \",$I$62=\" \"),0,$I$55))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($I$59=\" \",\" \",$L$55)","v":{"$error":"#N/A"}}]
["F2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$58=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$58=Info!$R$31,Info!$D$30,0)","v":0}]
["F3","Adjustment:",{"$f":"Info!$AI$11","v":""},null,null,null,null,null,{"$f":"IF(Info!$AM$30<>\"\",Info!$AM$30,0)","v":0},null,null,{"$f":"IF(Info!$AN$30<>\"\",Info!$AN$30,0)","v":0}]
["F4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":0},null,null,{"$f":"IF(Info!$AX$6<>\"\",Info!$AX$6,0)","v":0}]
["F5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF(AND($I$59=\" \",$L$59=\" \"),\" \",IF($I$59-SUM($I$60:$I$62)<=0,0,I59-SUM($I$60:$I$62)))","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($I$59=\" \",$L$59=\" \"),\" \",IF($L$59-SUM($L$60:$L$62)<=0,0,$L$59-SUM($L$60:$L$62)))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(I63=\" \",L63=\" \"),\" \",IF(AND($I$63=\" \",L63=0),0,IF(AND(I63=0,L63=\" \"),0,IF($I$63>$L$63,$I$63-$L$63,$L$63-$I$63))))","v":{"$error":"#N/A"}}]
["F6","Payable to:      ",{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$Q$13,$Q$14))","v":{"$error":"#N/A"}},{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$S$7,$S$8))","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(AND($C$64=\" \",$C$56=\" \"),\" \",IF($C$64=Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$64=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$64=\" \",IF($C$56=$Q$13,$Q$14&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\",IF($C$56=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($N$55=0,\" \",IF($N$63=\" \",ROUND($N$55,2),ROUND($N$63,2)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IF(Info!$K$12=\"No\",\" \",$B$159)","v":" "}]
[null,{"$f":"Info!$M$18","v":" "}]
[null,{"$f":"Info!$M$19","v":" "}]
[null,{"$f":"Info!$M$20","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "}]
[null,{"$f":"Info!$M$21","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "},{"$f":"IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s $\"&ROUND(Vision!$T$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$T$7-Vision!$T$8,2)&\" \"&\"per month.\",\" \")","v":" "}]
[]
[null,{"$f":"IF(Info!$J$23=FALSE,\"\",Info!$J$23)","v":" "}]
[null,{"$f":"IF(AND($I$41=\"No\",$L$41=\"No\"),\"\",Shared!$B$66)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Split/Shared Guideline Worksheet (Imputation)"]
["Date:",null,{"$f":"TODAY()","v":"2025-04-07"}]
[null,"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":""},null,null,"DCSE #:",{"$f":"Info!$S$12","v":""}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"Info!$B$8","v":0}]
["A.","Income"]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"Info!$K$11","v":0},null,null,{"$f":"Info!$L$11","v":0}]
["A2","Spousal Support Income:",null,null,null,null,null,null,{"$f":"Info!$B$16","v":0},null,null,{"$f":"Info!$D$16","v":0}]
["A3","Income deduction for spousal support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$20","v":0},null,null,{"$f":"Info!$D$20","v":0}]
["A4","# of other biological or  adopted children residing with each party:"]
[null,{"$f":"IF(ISTEXT($E$5),$Q$7,\" \")","v":""},{"$f":"Info!$B$21","v":0},null,{"$f":"IF(ISTEXT($I$5),$Q$8,\" \")","v":""},{"$f":"Info!$D$21","v":0},null,null,{"$f":"Info!$M$8","v":0},null,null,{"$f":"Info!$N$8","v":0}]
["A5","Income deduction for other child support paid by the party",null,null,null,null,null,null,{"$f":"Info!$B$22","v":0},null,null,{"$f":"Info!$D$22","v":0}]
["A6","Income deduction for 1/2 of self-employment tax paid:",null,null,null,null,null,null,{"$f":"Info!$B$23","v":0},null,null,{"$f":"Info!$D$23","v":0}]
["A7","Income deduction for Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"Info!$B$24","v":0},null,null,{"$f":"Info!$D$24","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(AND($I$104=0,$I$105=0),0,IF(SUM($I$104:$I$105)- SUM($I$106:$I$111)<0,0,SUM($I$104:$I$105)- SUM($I$106:$I$111)))","v":0},{"$f":"\"+\"","v":"+"},null,{"$f":"IF(AND($L$104=0,$L$105=0),\" \",IF(SUM($L$104:$L$105)-SUM($L$106:$L$111)<0,0,SUM($L$104:$L$105)-SUM($L$106:$L$111)))","v":" "},"=",{"$f":"I112+L112","v":{"$error":"#VALUE!"}}]
["A9","Parent's income share: divide each parent's GI (A8) by combined GI:",null,null,null,null,null,null,{"$f":"IF(AND($I$112=0,$L$112=0),50%,IF(OR(($N$112=0),($N$112=\" \")),\" \",IF(AND($N$112>0,$L$112=0),100%,IF(AND($N$112>0,$L$112=\" \"),100%,IF(AND($N$112>0,$I$112=\" \"),0,IF(AND($N$112>0,$I$112=0),0,ROUND($I$112/$N$112,4)))))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AND($I$112=0,$L$112=0),50%,IF(OR(($N$112=0),($N$112=\" \")),\" \",IF(AND($N$112>0,$I$112=0),100%,IF(AND($N$112>0,$I$112=\" \"),100%,IF(AND($N$112>0,$L$112=\" \"),0,IF(AND($N$112>0,$L$112=0),0,ROUND($L$112/$N$112,4)))))))","v":{"$error":"#VALUE!"}},null,"combined (GI)"]
["A10","Child support from guideline table:",null,null,null,null,null,null,null,{"$f":"Info!$O$7","v":0}]
["A11","Per child amt.: multiply sched. basic monthly support obl. by # of children (above): ",null,null,null,null,null,null,null,{"$f":"IF($J$102=\" \",\" \",IF($N$112=0,\" \",ROUND($J$114/$J$102,2)))","v":{"$error":"#VALUE!"}},{"$f":"IF($J$20=\" \",\" \",IF($N$18=0,\" \",ROUND($J$20/$J$9,2)))","v":" "}]
[]
["B.","Split Custody Support",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["B1"," # of children Parent has sole custody of & other parent owes support for:",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=6,ISNUMBER(Info!$B$9)),Info!$B$9,\" \")","v":" "},null,null,{"$f":"IF(AND(Info!$E$6=6,ISNUMBER(Info!$B$10)),Info!$B$10,\" \")","v":" "}]
["B2","Pro rata monthly basic child support: multiply per child amt. by each parent's # of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$118=\" \",\" \",$J$115*$I$118)","v":" "},null,null,{"$f":"IF($L$118=\" \",\" \",$J$115*$L$118)","v":" "}]
["B3","Basic monthly obl.: multiply other parent's pro rata amt. by parent's income share:",null,null,null,null,null,null,{"$f":"VLOOKUP($L$118,Info!$AW$24:$BA$29,5)","v":{"$error":"#N/A"}},"-",null,{"$f":"VLOOKUP($I$118,Info!BD24:BH29,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$120=\" \",$L$120=\" \"),\" \",IF($I$120>$L$120,ROUND($I$120-$L$120,2),ROUND($L$120-$I$120,2)))","v":{"$error":"#N/A"}},null,{"$f":"IF($I$119=\" \",\" \",$L$119*$I$113)","v":" "},null,{"$f":"IF($L$119=\" \",\" \",$I$119*$L$113)","v":" "}]
["B4","Payable to:",{"$f":"IF($I$120=\" \",\" \",IF($I$120<$L$120,$Q$13,$Q$14))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"net amount"]
[]
["C.","Shared Custody Support",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["C1","# of children in a shared custody arrangement:",null,null,null,null,null,null,null,{"$f":"IF($J$102=0,\" \",$J$102-($L$118+$I$118))","v":" "}]
["C2","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (C1):",null,null,null,null,null,null,null,{"$f":"IF($J$124=\" \",\" \",$J$115*$J$124)","v":" "},{"$f":"IF($J$31=\" \",\" \",$J$21*$J$31)","v":" "}]
["C3","Shared support need: pro rata monthly basic child support obl. multiplied by 1.4:",null,null,null,null,null,null,null,{"$f":"IF($J$125=\" \",\" \",1.4*$J$125)","v":" "},{"$f":"IF($J$32=\" \",\" \",1.4*$J$32)","v":" "}]
["C4","Total # of days each year parent has custody of children:",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=6,ISNUMBER(Info!$H$9)),Info!$H$9,IF(Info!$E$6=6,0,\" \"))","v":" "},null,null,{"$f":"IF($I$34=0,\" \",IF($I$34=0,0,365-$I$34))","v":" "}]
["C5","Parent's custody share: divide # of days child(ren) with Parent (C4) by 365:",null,null,null,null,null,null,{"$f":"IF($J$124=\" \",\" \",ROUND($I$127/365,4))","v":" "},null,null,{"$f":"IF($J$124=\" \",\" \",ROUND($L$127/365,4))","v":" "}]
["C6","Basic support: multiply parent's shared support need by the other parent's custody share:",null,null,null,null,null,null,{"$f":"IF($J$124=\" \",\" \",$J$126*$L$128)","v":" "},null,null,{"$f":"IF($J$124=\" \",\" \",$J$126*$I$128)","v":" "}]
["C7","Basic monthly support: multiply parent's basic support amt. by his/her income share:",null,null,null,null,null,null,{"$f":"IF($I$129=\" \",\" \",$I$129*$I$113)","v":" "},"-",null,{"$f":"IF($L$129=\" \",\" \",$L$129*$L$113)","v":" "},null,{"$f":"IF(AND($I$130=\" \",$L$130=\" \"),\" \",IF($I$130>$L$130,ROUND($I$130-$L$130,2),ROUND($L$130-$I$130,2)))","v":" "}]
["C8","Payable to:",{"$f":"IF($I$130=\" \",\" \",IF($I$130<$L$130,$Q$13,$Q$14))","v":" "},null,null,null,null,null,null,null,null,null,null,"net amount"]
["C9","Min. Std. Test § 20-108.2 (G)(3)(d): # members in household:",null,null,null,null,null,null,{"$f":"$I$39","v":{"$error":"#VALUE!"}},null,null,{"$f":"$L$39","v":{"$error":"#VALUE!"}}]
["C10","Monthly income test at 150% of fed. poverty level (household size):",null,null,null,null,null,null,{"$f":"IF($I$39=0,\" \",(IF($I$39<=8,1595+(($I$39*560)-560),5515+(($I$39-8)*560))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$39=0,\" \",(IF($L$39<=8,1595+(($L$39*560)-560),5515+(($L$39-8)*560))))","v":{"$error":"#VALUE!"}}]
["C11","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$f":"IF($I$133=\" \",\" \",IF(OR($I$112=\" \",$I$112=0),\"Yes\",IF($I$133>=$I$112,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($L$133=\" \",\" \",IF(OR($L$112=\" \",$L$112=0),\"Yes\",IF($L$133>=$L$112,\"Yes\",\"No\")))","v":{"$error":"#VALUE!"}}]
["C12","Min. Std. Test § 20-108.2 (G)(3)(d) results:",null,null,null,{"$f":"IF(AND($I$41=\" \",$L$41=\" \"),\" \",IF(OR($I$41=\"Yes\",$L$41=\"Yes\"),\"Failed Minimum Standard Test\",\" \"))","v":{"$error":"#VALUE!"}}]
[]
["D. ","Health Care/Work-Related (W-R) Daycare Calculation",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["D1","Parent's health care cost (HCC): Health/Dental/Vision:",null,null,null,null,null,null,{"$f":"Info!$B$26","v":0},null,null,{"$f":"Info!$D$26","v":0}]
["D2","Parent's W-R daycare cost:",null,null,null,null,null,null,{"$f":"Info!$B$27","v":0},null,null,{"$f":"Info!$D$27","v":0}]
["D3","Combined HCC/W-R daycare costs: ",null,null,null,null,null,null,{"$f":"IF(AND($I$138=\" \",$I$139=\" \",$L$138=\" \",$L$139=\" \"),\" \",SUM($I$138:$I$139))","v":0},null,null,{"$f":"IF(AND($L$138=\" \",$L$139=\" \",$I$138=\" \",$I$139=\" \"),\" \",SUM($L$138:$L$139))","v":0}]
["D4","Amt. Parent owes other parent for HCC/W-R daycare cost based on his/her income share:",null,null,null,null,null,null,{"$f":"IF(AND($I$140=\" \",$L$140=\" \"),\" \",IF($L$140=\" \",0,$L$140*$I$113))","v":{"$error":"#VALUE!"}},"-",null,{"$f":"IF(AND($I$140=\" \",$L$140=\" \"),\" \",IF($I$140=\" \",0,$I$140*$L$113))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$141=\" \",$L$141=\" \"),\" \",IF(AND($I$141=\" \",$L$141>0),$L$141-0,IF(AND($L$141=\" \",$I$141>0),$I$141-0,IF($I$141>$L$141,ROUND($I$141-$L$141,2),ROUND($L$141-$I$141,2)))))","v":{"$error":"#VALUE!"}}]
["D5","Payable to:",{"$f":"IF($I$141=\" \",\" \",IF($I$141<$L$141,$Q$13,$Q$14))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"net amount"]
[]
["E.","Support to be paid:",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["E1","Split Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$f":"IF($C$121=\" \",\" \",IF($C$121=$Q$13,0,$N$120))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($C$121=\" \",\" \",IF($C$121=$Q$14,0,$N$120))","v":{"$error":"#N/A"}}]
["E2","Shared Custody: Parent owing net basic monthly child support amt.:",null,null,null,null,null,null,{"$f":"IF($C$131=\" \",\" \",IF($C$131=$Q$13,0,$N$130))","v":" "},null,null,{"$f":"IF($C$131=\" \",0,IF($C$131=$Q$14,0,$N$130))","v":0}]
["E3","HCC/W-R daycare costs: Parent owing  net monthly amt: ",null,null,null,null,null,null,{"$f":"IF($C$142=\" \",0,IF($C$142=$Q$13,0,$N$141))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($C$142=\" \",0,IF($C$142=$Q$14,0,$N$141))","v":{"$error":"#VALUE!"}}]
["E4","Net monthly support amt. payable from one parent to the other parent:",null,null,null,null,null,null,{"$f":"IF(AND($I$145=0,$I$146=0,$I$147=0),0,IF(AND($I$145=\" \",$I$146=\" \",$I$147=\" \"),\" \",SUM($I$145:$I$147)))","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($L$145=\" \",$L$146=\" \",$L$147=\" \"),\" \",SUM($L$145:$L$147))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$148=\" \",$L$148=\" \"),\" \",IF(AND($I$148=\" \",$L$148=0),0,IF(AND($I$148=0,$L$148=\" \"),0,IF(AND($I$148=0,$L$148=0),0,IF($I$148>=$L$148,$I$148-$L$148,$L$148-$I$148)))))","v":{"$error":"#N/A"}}]
["E5","Payable to:",{"$f":"IF($I$148=$L$148,\" \",IF($I$148<$L$148,$Q$13,$Q$14))","v":{"$error":"#N/A"}}]
[]
["F.","Adjustment for SSDI Derivative Benefit Paid to Other Parent",null,null,null,null,null,null,{"$f":"$I$8","v":""},null,null,{"$f":"$L$8","v":""}]
["F1","Total monthly support amt. each parent owes the other parent:",null,null,null,null,null,null,{"$f":"$I$148","v":{"$error":"#N/A"}},null,null,{"$f":"$L$148","v":{"$error":"#N/A"}}]
["F2","Parent's SSDI derivative benefit paid to the other parent for the benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF($I$151=Info!$R$31,Info!$B$30,0)","v":0},null,null,{"$f":"IF($L$151=Info!$R$31,Info!$D$30,0)","v":0}]
["F3","Adjustment:",{"$f":"Info!$AH$41","v":""},null,null,null,null,null,{"$f":"IF(Info!$AK$61<>\"\",Info!$AK$61,0)","v":0},null,null,{"$f":"IF(Info!$AL$61<>\"\",Info!$AL$61,0)","v":0}]
["F4","Adjustment:",{"$f":"$C$62","v":""},null,null,null,null,null,{"$f":"$I$62","v":0},null,null,{"$f":"$L$62","v":0}]
["F5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF(AND($I$152=\" \",$L$152=\" \"),\" \",IF($I$152-SUM($I$153:$I$155)<=0,0,$I$152-SUM($I$153:$I$155)))","v":{"$error":"#N/A"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($I$152=\" \",$L$152=\" \"),\" \",IF($L$152-SUM($L$153:$L$155)<=0,0,$L$152-SUM($L$153:$L$155)))","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($I$156=\" \",$L$156=\" \"),\" \",IF(AND($I$156=\" \",$L$156=0),0,IF(AND($I$156=0,$L$156=\" \"),0,IF($I$156>$L$156,$I$156-$L$156,$L$156-$I$156))))","v":{"$error":"#N/A"}}]
["F6","Payable to:      ",{"$f":"IF($I$156=$L$156,\" \",IF($L$156>$I$156,$Q$13,$Q$14))","v":{"$error":"#N/A"}},{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$S$7,$S$8))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]
[null,{"$f":"IF($C$157=\" \",\"For imputation, noone owes support\",IF($C$157=Q$13,$Q$14&\"'s monthly imputed support obl. is $\"&$N$156,IF($C$157=$Q$14,$Q$13&\"'\"&\"s\"&\" \"&\"monthly imputed support obl. is $\"&$N$156)))","v":{"$error":"#N/A"}}]

{"sheet":"Interface","index":22,"n_rows":28,"n_cols":79,"rows_kept":28,"cut":false,"hidden":false,"merged":[[11,1,11,2],[0,7,2,16],[2,17,2,18],[3,1,3,4],[4,6,4,11],[4,12,4,13],[5,1,5,4],[6,5,6,11],[6,12,6,13],[7,2,7,3],[8,12,8,13],[8,3,8,11],[19,5,19,9],[19,10,19,11],[9,46,9,47],[9,50,9,51],[10,5,10,11],[10,12,10,13],[12,12,12,13],[14,5,14,11],[14,12,14,13],[16,5,16,11],[16,12,16,13],[14,29,14,30],[12,3,12,11],[20,5,20,9],[20,10,20,11],[21,5,21,9],[21,10,21,11],[23,5,23,9],[23,10,23,11],[22,6,22,7],[22,8,22,9],[66,16,66,17],[24,5,24,9],[24,10,24,11],[25,5,25,9],[25,10,25,11],[26,5,26,9],[26,10,26,11],[27,6,27,7],[27,8,27,9]]}
[null,null,null,null,null,null,null,"Virginia Child Support Arrearage Calculator"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Party:",{"$f":"Info!$B$1","v":""},null,null,null,null,null,"How to handle multiple support amounts?",null,null,null,null,null,null,null,null,{"$f":"IF(AND($M$13>=0,$M$13<>\" \"),\"Payment Amount\",\"\")","v":""}]
[null,null,null,null,null,null,"What is the new order amount:",null,null,null,null,null,0,null,null,null,null,null,{"$f":"EOMONTH(TODAY(),-1)+1","v":"2025-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide","Yes","Yes"]
["Party:",{"$f":"Info!$B$2","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,"What is the effective date of the new order:",null,null,null,null,null,null," "]
[{"$f":"IF(Info!$E$5=TRUE,\"3rd Party Caretaker\",\" \")","v":" "},null,{"$f":"IF(Info!E5=FALSE,\" \",Info!$B$3)","v":" "}]
[null,null,null,"            If there was a prior order, what was the prior order amount: ",null,null,null,null,null,null,null,null," "]
["DOCKET NO:",{"$f":"Info!$S$11","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last day of the last month",null,null,{"$f":"Arrearage_Calculator!K5","v":{"$error":"#VALUE!"}},null,"First Day of month with effective date",null,null,null,{"$f":"AE10+1","v":{"$error":"#VALUE!"}},null,"# of months between effective date and Current Month",null,null,null,null,null,{"$f":"DATEDIF($AE$10,TODAY(),\"M\")","v":{"$error":"#VALUE!"}},null,"Todays Date",null,{"$f":"TODAY()","v":"2025-04-07"},null,"Last Month End date",null,{"$f":"EOMONTH($AW$10,-1)","v":"2025-03-31"},null,"First day of this month",null,null,{"$f":"EOMONTH($AW$10,-1)+1","v":"2025-04-01"}]
[null,null,null,null,null,{"$f":"IFERROR(\" What was the principal arrearage as of\"&\" \"&$AE$13&\"/\"&$AE$12&\"/\"&$AE$11&\":\",\" \")","v":" "},null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"YEAR(AE10)","v":{"$error":"#VALUE!"}},null,null,null,null,"Year",{"$f":"YEAR(AK10)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Total Paid",{"$f":"SUMPRODUCT($Q$5:$R$67)","v":0},null,null,"Year",{"$f":"YEAR($AW$10)","v":2025},null,null,"Year",{"$f":"YEAR($BA$10)","v":2025},null,null,null,"Year",{"$f":"YEAR(BF10)","v":2025}]
["DCSE NO:",{"$f":"Info!$S$12","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Day",{"$f":"DAY(AE10)","v":{"$error":"#VALUE!"}},null,null,null,null,"Day",{"$f":"DAY(AK10)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Day",{"$f":"DAY($AW$10)","v":7},null,null,"Day",{"$f":"DAY($BA$10)","v":31},null,null,null,"Day",{"$f":"DAY(BF10)","v":1}]
[null,null,null,{"$f":"IF(OR(M9=\"\",M9=\" \",M9=0),\"If you wish to only calculate principal arrears, delete -0-:\",IFERROR(\" What was the interest arrearage as of\"&\" \"&$AE$13&\"/\"&$AE$12&\"/\"&$AE$11&\":\",\" \"))","v":"If you wish to only calculate principal arrears, delete -0-:"},null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",{"$f":"MONTH(AE10)","v":{"$error":"#VALUE!"}},null,null,null,null,"Month",{"$f":"MONTH(AK10)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Month",{"$f":"MONTH($AW$10)","v":4},null,null,"Month",{"$f":"MONTH($BA$10)","v":3},null,null,null,"Month",{"$f":"MONTH(BF10)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,{"$f":"IF(OR($M$5=\" \",$M$5=\"\",$M$7=\"\",$M$7=\" \"),\"\",IFERROR(IF(OR($M$9=\" \",$M$9=\"\",$M$9=0),\"What was the total amount paid since\"&\" \"&TEXT($M$7,\"m/dd/yyyy\")&\":\",\"How much money has been paid since\"&\" \"&$AK$13&\"/\"&$AK$12&\"/\"&$AK$11&\":\"),\"\"))","v":""},null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P5:P64)","v":"00:00:00"},{"$f":"VLOOKUP(AD16,P5:Q64,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"P14","v":"00:00:00"}]
[null,null,null,null,null,{"$f":"\"How much money has been paid since\"&\" \"&$BF$13&\"/\"&$BF$12&\"/\"&$BF$11&\":\"","v":"How much money has been paid since 4/1/2025:"},null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #",{"$f":"MATCH(MAX(P5:P66),P5:P66,0)+4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Prorate the Initial Partial Month",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Ref",{"$f":"\"Q\"&AE17","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col Ref",{"$f":"COLUMN(Q5)","v":17}]
[null,null,null,null,null,{"$f":"\"Principal Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Principal Arrearage as of 4/7/2025:"},null,null,null,null,{"$f":"IF(OR($M$13=\"\",$M$13=\" \"),IFERROR(Arrearage_Calculator!G$16,\" \"),IFERROR('Interest Worksheet'!$L$3,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Ref",{"$f":"AE17&\",\"&AE19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"\"Interest Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Interest Arrearage as of 4/7/2025:"},null,null,null,null,{"$f":"IFERROR('Interest Worksheet'!$L$4,\" \")","v":""}]
[null,null,null,null,null,{"$f":"\"Total Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Total Arrearage as of 4/7/2025:"},null,null,null,null,{"$f":"SUMPRODUCT($K$20:$L$21)","v":0}]
[null,null,null,null,null,null,"Credit Balance",null,{"$f":"IF('Interest Worksheet'!$L$5<0,'Interest Worksheet'!$L$5,\"\")","v":""}]
[]
[null,null,null,null,null,{"$f":"\"Principal Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Principal Arrearage as of 3/31/2025:"},null,null,null,null,{"$f":"IF(OR($M$13=\"\",$M$13=\" \"),IFERROR($K$20+IF(OR($M$17=\" \",$M$17=\"\"),0,$M$17)-$M$5,\" \"),IFERROR('Interest Worksheet'!$M$3,\"\"))","v":" "},null,{"$f":"IFERROR(K20-K25+IFERROR(M17,0),\"\")","v":""}]
[null,null,null,null,null,{"$f":"\"Interest Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Interest Arrearage as of 3/31/2025:"},null,null,null,null,{"$f":"IF(OR($M$13=\"\",$M$13=\" \"),IFERROR('Interest Worksheet'!$L$8,\" \"),IFERROR('Interest Worksheet'!$M$4,\"\"))","v":0}]
[null,null,null,null,null,{"$f":"\"Total Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Total Arrearage as of 3/31/2025:"},null,null,null,null,{"$f":"SUMPRODUCT($K$25:$L$26)","v":0}]
[null,null,null,null,null,null,"Credit Balance",null,{"$f":"IF('Interest Worksheet'!$M$5<0,'Interest Worksheet'!$M$5,\"\")","v":""},null,null,null,null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]

{"sheet":"Arrearage_Calculator","index":23,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[9,1,9,5],[0,0,0,4],[0,8,0,11],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,8,1,10],[2,8,2,10],[3,8,3,10],[6,1,6,5],[6,8,6,9],[7,1,7,5],[8,1,8,5],[0,5,0,7],[15,1,15,3],[15,9,15,10],[16,1,16,3],[17,1,17,3],[10,1,10,5],[11,1,11,5],[12,1,12,5],[13,1,13,5],[14,1,14,5],[17,9,17,10]]}
["Calculations for the month of the new order's effective date",null,null,null,null,"Principal Only Worksheet",null,null,"DATA ENTRY"]
["Effective date","End of month","Per diem\n amount","# of days\nper order","Support\n  Owed",{"$f":"DAY(B3)","v":{"$error":"#VALUE!"}},null,null,"Effective Date of new order",null,null,{"$f":"Interface!M7","v":" "}]
[{"$f":"$L$2","v":" "},{"$f":"EOMONTH(L2,0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"New Order Amount",null,null,{"$f":"Interface!M5","v":0}]
["Prior Order Amount",{"$f":"$L$4","v":0},{"$f":"IFERROR(IF(Interface!$AG$14=2,ROUND((B4/$F$2),2),ROUND((B4*12)/365,2)),0)","v":0},{"$f":"$A$3-$K$6","v":{"$error":"#VALUE!"}},{"$f":"IFERROR($C$4*$D$4,0)","v":0},null,null,null,"Prior Order Amount",null,null,{"$f":"IF(Interface!$M$9=\" \",0,Interface!$M$9)","v":0}]
["New Order Amount",{"$f":"$L$3","v":0},{"$f":"IF(Interface!$AG$14=2,ROUND((B5/$F$2),2),ROUND((B5*12)/365,2))","v":{"$error":"#VALUE!"}},{"$f":"($B$3+1)-$A$3","v":{"$error":"#VALUE!"}},{"$f":"$C$5*$D$5","v":{"$error":"#VALUE!"}},null,null,null,"Principal Arrearage as of",null,{"$f":"EOMONTH(L2,-1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Interface!$M$11=\" \",0,Interface!$M$11)","v":0}]
[null,"Total for Mth",null,{"$f":"D4+D5","v":{"$error":"#VALUE!"}},{"$f":"E4+E5","v":{"$error":"#VALUE!"}},null,null,null,"Amount paid since",null,{"$f":"IF(L4=0,TEXT(L2,\"mm/dd/yy\"),TEXT(L2-DAY(L2)+1,\"mm/dd/yy\"))","v":" "},{"$f":"IF(Interface!$M$15=\" \",0,Interface!$M$15)","v":0}]
[null,{"$f":"\"Principal\"&\" \"&\"arrearage\"&\" \"&\"as\"&\" \"&\"of\"&\" \"&TEXT(K5,\"mmmm dd, yyyy\")","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF($L$5=\" \",0,$L$5)","v":0},null,"Interest as of ",null,{"$f":"K5","v":{"$error":"#VALUE!"}},{"$f":"IF(Interface!$M$13=\" \",0,Interface!$M$13)","v":0}]
[null,"Effective Date of new support order",null,null,null,null,{"$f":"$L$2","v":" "}]
[null,{"$f":"\"Amount\"&\" \"&\"owed\"&\" \"&\"for\"&\" \"&TEXT(A3,\"mmmm yyyy\")","v":"Amount owed for  "},null,null,null,null,{"$f":"IF(DAY($L$2)=1,$L$3,IF(AND($B$4>$B$5,$B$4<$E$6),$B$4,IF(AND($B$5>$B$4,B5<E6),$B$5,$E$6)))","v":{"$error":"#VALUE!"}}]
[null,"Today's Date",null,null,null,null,{"$f":"TODAY()","v":"2025-04-07"},null,"Party:",{"$f":"IF(Interface!$B$4=\"\",\" \",Interface!$B$4)","v":" "}]
[null,{"$f":"\"Number\"&\" \"&\"of\"&\" \"&\"months\"&\" \"&\"since\"&\" \"&TEXT(A3,\"mmmm yyyy\")","v":"Number of months since  "},null,null,null,null,{"$f":"IF(DAY($G$8)>DAY(ArrearInterface),DATEDIF($G$8,ArrearInterface,\"m\")+1,DATEDIF($G$8,ArrearInterface,\"m\"))","v":{"$error":"#VALUE!"}}]
[null,"New Support Amount",null,null,null,null,{"$f":"L3","v":0}]
[null,{"$f":"\"Support\"&\" \"&\"Owed\"&\" \"&\"from\"&\" \"&TEXT(B3+1,\"mmmm dd, yyyy\")&\" \"&\"through\"&\" \"&TEXT(E18,\"mmmm dd, yyyy\")","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"$G$11*$G$12","v":{"$error":"#VALUE!"}},null,"Party:",{"$f":"Interface!$B$6","v":""}]
[null,{"$f":"\"Total owed without crediting payments from\"&\" \"&IF($L$4=0,TEXT($L$2,\"mm/dd/yyyy\"),TEXT(K6,\"mm/dd/yyyy\"))","v":"Total owed without crediting payments from  "},null,null,null,null,{"$f":"$G$7+$G$9+$G$13","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(L4=0,\"Amount paid since \"&TEXT(L2,\"mm/dd/yyyy\"),\"Amount paid beg from 1st day of mth new order was modified\")","v":"Amount paid since  "},null,null,null,null,{"$f":"IF($L$6=\" \",0,$L$6)","v":0}]
[null,"Principal Arrearage as of ",null,null,{"$f":"TODAY()","v":"2025-04-07"},null,{"$f":"G14-G15","v":{"$error":"#VALUE!"}},null,"DCSE#",{"$f":"Info!$S$12","v":""}]
[null,{"$f":"IF(OR(Interface!M13=\"\",Interface!M13=\" \"),\" \",\"Interest Arrearage as of\")","v":" "},null,null,{"$f":"IF(OR(Interface!M13=\" \",Interface!M13=\"\"),\" \",TODAY())","v":" "},null,{"$f":"IFERROR('Interest Worksheet'!$L$6,0)","v":0}]
[null,"Total Arrearage as of ",null,null,{"$f":"TODAY()","v":"2025-04-07"},null,{"$f":"SUM(G16:G17)","v":{"$error":"#VALUE!"}},null,"Docket #",{"$f":"Info!S11","v":""},null,{"$f":"Info!$Q$2","v":"2025 B Ed."}]

{"sheet":"Interest Worksheet","index":24,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12]]}
["Month","Amount Owed","Amount Paid","Monthly Arrearage","Principal Arrearage","Interest Charged","Interest Paid","Interest Owed","Total Arrearage"]
[null,null,null,null,{"$f":"Arrearage_Calculator!L5","v":0},null,null,{"$f":"Arrearage_Calculator!L7","v":0},null,null,null,{"$f":"\"As of\" &\" \"&TEXT(TODAY(),\"mm/dd/yyyy\")","v":"As of 04/07/2025"},{"$f":"\"As of \"&TEXT(EOMONTH(TODAY(),-1),\"mm/dd/yyyy\")","v":"As of 03/31/2025"}]
[null,null,{"$f":"IF(OR(A3=\"\",A3=\" \"),\" \",IF(OR(Interface!Q5=\" \",Interface!Q5=\"\"),0,Interface!Q5))","v":" "},{"$f":"IFERROR(B3-C3,\"\")","v":""},{"$f":"IFERROR(E2+D3,\"\")","v":""},{"$f":"IF(A3=\"\",\"\",IFERROR(IF(OR(E2<=0,E3<=0),0,IF(E3>=E2,E2*0.005,IF(E2>E3,E3*0.005,\"\"))),\"\"))","v":""},{"$f":"IF(F3=0,0,IF(E3>0,0,IF(-E3>F3,F3,IF(F3>E3,-E3))))","v":0},{"$f":"IF(A3=\"\",\"\",IF(E3>0,H2+F3+G3,IF(AND(F3=0,E3<0,H2>=0,-E3>H2),0,H2+E3)))","v":""},{"$f":"IFERROR(IF(E3>0,E3+H3,IF(AND(E3<0,H3>0),H3,H2+E3)),\"\")","v":""},null,"Principal",{"$f":"IFERROR(IF(VLOOKUP((TODAY()),$A$3:$I$63,9,TRUE)<0,0,IF(AND(VLOOKUP((TODAY()),$A$3:$I$63,5,TRUE)<0,L4>0),0,VLOOKUP((TODAY()),$A$3:$I$63,5,TRUE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,9,TRUE)<0,0,IF(AND(VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,5,TRUE)<0,M4>0),0,VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,5,TRUE))),\"\")","v":""}]
[null,null,{"$f":"IF(OR(A4=\"\",A4=\" \"),\" \",IF(I3>=0,(Interface!Q6),IF(I3<0,Interface!Q6-I3,IF(OR(Interface!Q6=\" \",Interface!Q6=\"\"),0,\"\"))))","v":" "},{"$f":"IF(OR(A4=\"\",A4=\" \"),\"\",B4-C4)","v":""},{"$f":"IFERROR(IF(OR(I3<0,E3<0),D4,E3+D4),\"\")","v":""},{"$f":"IF(A4=\"\",\"\",IFERROR(IF(OR(E3<=0,E4<=0),0,IF(E4>=E3,E3*0.005,IF(E3>E4,E4*0.005,\"\"))),\"\"))","v":""},{"$f":"IF(F4=0,0,IF(E4>0,0,IF(-E4>F4,F4,IF(F4>E4,-E4))))","v":0},{"$f":"IF(A4=\"\",\"\",IF(E4>0,H3+F4+G4,IF(AND(F4=0,E4<0,H3>=0,-E4>H3),0,H3+E4)))","v":""},{"$f":"IFERROR(IF(E4>0,E4+H4,IF(AND(E4<0,H4>0),H4,H3+E4)),\"\")","v":""},null,"Interest",{"$f":"IFERROR(VLOOKUP((TODAY()),$A$3:$I$63,8,TRUE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,8,TRUE),\"\")","v":""}]
[null,null,{"$f":"IF(OR(A5=\"\",A5=\" \"),\" \",IF(I4>=0,(Interface!Q7),IF(I4<0,Interface!Q7-I4,IF(OR(Interface!Q7=\" \",Interface!Q7=\"\"),0,\"\"))))","v":" "},"",{"$f":"IFERROR(IF(OR(I4<0,E4<0),D5,E4+D5),\"\")","v":""},"",{"$f":"IFERROR(IF(F5=0,0,IF(E4+D5>0,0,(E4+D5))),\"\")","v":""},"","",null,"Total",{"$f":"IFERROR(IF(VLOOKUP((TODAY()),$A$3:$I$63,9,TRUE)<0,VLOOKUP((TODAY()),$A$3:$I$63,9,TRUE),ROUND(SUM(L3:L4),2)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,9,TRUE)<0,VLOOKUP(EOMONTH((TODAY()),-1),$A$3:$I$63,9,TRUE),ROUND(SUM(M3:M4),2)),\"\")","v":""}]
[null,null,{"$f":"IF(OR(A6=\"\",A6=\" \"),\" \",IF(I5>=0,(Interface!Q8),IF(I5<0,Interface!Q8-I5,IF(OR(Interface!Q8=\" \",Interface!Q8=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Red cells indicate credit balances"]
[null,null,{"$f":"IF(OR(A7=\"\",A7=\" \"),\" \",IF(I6>=0,(Interface!Q9),IF(I6<0,Interface!Q9-I6,IF(OR(Interface!Q9=\" \",Interface!Q9=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Blue cell are the monthly amount paid plus the credit balance"]
[null,null,{"$f":"IF(OR(A8=\"\",A8=\" \"),\" \",IF(I7>=0,(Interface!Q10),IF(I7<0,Interface!Q10-I7,IF(OR(Interface!Q10=\" \",Interface!Q10=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A9=\"\",A9=\" \"),\" \",IF(I8>=0,(Interface!Q11),IF(I8<0,Interface!Q11-I8,IF(OR(Interface!Q11=\" \",Interface!Q11=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Docket No:",{"$f":"IFERROR(Interface!$B$10,\"\")","v":""}]
[null,null,{"$f":"IF(OR(A10=\"\",A10=\" \"),\" \",IF(I9>=0,(Interface!Q12),IF(I9<0,Interface!Q12-I9,IF(OR(Interface!Q12=\" \",Interface!Q12=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"DCSE No: ",{"$f":"IFERROR(Interface!$B$12,\"\")","v":""}]
[null,null,{"$f":"IF(OR(A11=\"\",A11=\" \"),\" \",IF(I10>=0,(Interface!Q13),IF(I10<0,Interface!Q13-I10,IF(OR(Interface!Q13=\" \",Interface!Q13=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Party A",{"$f":"IFERROR(Interface!$B$4,\"\")","v":""}]
[null,null,{"$f":"IF(OR(A12=\"\",A12=\" \"),\" \",IF(I11>=0,(Interface!Q14),IF(I11<0,Interface!Q14-I11,IF(OR(Interface!Q14=\" \",Interface!Q14=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Party B",{"$f":"IFERROR(Interface!$B$6,\"\")","v":""}]
[null,null,{"$f":"IF(OR(A13=\"\",A13=\" \"),\" \",IF(I12>=0,(Interface!Q15),IF(I12<0,Interface!Q15-I12,IF(OR(Interface!Q15=\" \",Interface!Q15=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A14=\"\",A14=\" \"),\" \",IF(I13>=0,(Interface!Q16),IF(I13<0,Interface!Q16-I13,IF(OR(Interface!Q16=\" \",Interface!Q16=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A15=\"\",A15=\" \"),\" \",IF(I14>=0,(Interface!Q17),IF(I14<0,Interface!Q17-I14,IF(OR(Interface!Q17=\" \",Interface!Q17=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A16=\"\",A16=\" \"),\" \",IF(I15>=0,(Interface!Q18),IF(I15<0,Interface!Q18-I15,IF(OR(Interface!Q18=\" \",Interface!Q18=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A17=\"\",A17=\" \"),\" \",IF(I16>=0,(Interface!Q19),IF(I16<0,Interface!Q19-I16,IF(OR(Interface!Q19=\" \",Interface!Q19=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A18=\"\",A18=\" \"),\" \",IF(I17>=0,(Interface!Q20),IF(I17<0,Interface!Q20-I17,IF(OR(Interface!Q20=\" \",Interface!Q20=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A19=\"\",A19=\" \"),\" \",IF(I18>=0,(Interface!Q21),IF(I18<0,Interface!Q21-I18,IF(OR(Interface!Q21=\" \",Interface!Q21=\"\"),0,\"\"))))","v":" "},"","",{"$f":"IF(A19=\"\",\"\",IFERROR(IF(OR(E18<=0,E19<=0),0,IF(E19>=E18,E18*0.005,IF(E18>E19,E19*0.005,\"\"))),\"\"))","v":""},"","",""]
[null,null,{"$f":"IF(OR(A20=\"\",A20=\" \"),\" \",IF(I19>=0,(Interface!Q22),IF(I19<0,Interface!Q22-I19,IF(OR(Interface!Q22=\" \",Interface!Q22=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A21=\"\",A21=\" \"),\" \",IF(I20>=0,(Interface!Q23),IF(I20<0,Interface!Q23-I20,IF(OR(Interface!Q23=\" \",Interface!Q23=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A22=\"\",A22=\" \"),\" \",IF(I21>=0,(Interface!Q24),IF(I21<0,Interface!Q24-I21,IF(OR(Interface!Q24=\" \",Interface!Q24=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A23=\"\",A23=\" \"),\" \",IF(I22>=0,(Interface!Q25),IF(I22<0,Interface!Q25-I22,IF(OR(Interface!Q25=\" \",Interface!Q25=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A24=\"\",A24=\" \"),\" \",IF(I23>=0,(Interface!Q26),IF(I23<0,Interface!Q26-I23,IF(OR(Interface!Q26=\" \",Interface!Q26=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A25=\"\",A25=\" \"),\" \",IF(I24>=0,(Interface!Q27),IF(I24<0,Interface!Q27-I24,IF(OR(Interface!Q27=\" \",Interface!Q27=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A26=\"\",A26=\" \"),\" \",IF(I25>=0,(Interface!Q28),IF(I25<0,Interface!Q28-I25,IF(OR(Interface!Q28=\" \",Interface!Q28=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A27=\"\",A27=\" \"),\" \",IF(I26>=0,(Interface!Q29),IF(I26<0,Interface!Q29-I26,IF(OR(Interface!Q29=\" \",Interface!Q29=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A28=\"\",A28=\" \"),\" \",IF(I27>=0,(Interface!Q30),IF(I27<0,Interface!Q30-I27,IF(OR(Interface!Q30=\" \",Interface!Q30=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A29=\"\",A29=\" \"),\" \",IF(I28>=0,(Interface!Q31),IF(I28<0,Interface!Q31-I28,IF(OR(Interface!Q31=\" \",Interface!Q31=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A30=\"\",A30=\" \"),\" \",IF(I29>=0,(Interface!Q32),IF(I29<0,Interface!Q32-I29,IF(OR(Interface!Q32=\" \",Interface!Q32=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A31=\"\",A31=\" \"),\" \",IF(I30>=0,(Interface!Q33),IF(I30<0,Interface!Q33-I30,IF(OR(Interface!Q33=\" \",Interface!Q33=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A32=\"\",A32=\" \"),\" \",IF(I31>=0,(Interface!Q34),IF(I31<0,Interface!Q34-I31,IF(OR(Interface!Q34=\" \",Interface!Q34=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A33=\"\",A33=\" \"),\" \",IF(I32>=0,(Interface!Q35),IF(I32<0,Interface!Q35-I32,IF(OR(Interface!Q35=\" \",Interface!Q35=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A34=\"\",A34=\" \"),\" \",IF(I33>=0,(Interface!Q36),IF(I33<0,Interface!Q36-I33,IF(OR(Interface!Q36=\" \",Interface!Q36=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A35=\"\",A35=\" \"),\" \",IF(I34>=0,(Interface!Q37),IF(I34<0,Interface!Q37-I34,IF(OR(Interface!Q37=\" \",Interface!Q37=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A36=\"\",A36=\" \"),\" \",IF(I35>=0,(Interface!Q38),IF(I35<0,Interface!Q38-I35,IF(OR(Interface!Q38=\" \",Interface!Q38=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A37=\"\",A37=\" \"),\" \",IF(I36>=0,(Interface!Q39),IF(I36<0,Interface!Q39-I36,IF(OR(Interface!Q39=\" \",Interface!Q39=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A38=\"\",A38=\" \"),\" \",IF(I37>=0,(Interface!Q40),IF(I37<0,Interface!Q40-I37,IF(OR(Interface!Q40=\" \",Interface!Q40=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A39=\"\",A39=\" \"),\" \",IF(I38>=0,(Interface!Q41),IF(I38<0,Interface!Q41-I38,IF(OR(Interface!Q41=\" \",Interface!Q41=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A40=\"\",A40=\" \"),\" \",IF(I39>=0,(Interface!Q42),IF(I39<0,Interface!Q42-I39,IF(OR(Interface!Q42=\" \",Interface!Q42=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A41=\"\",A41=\" \"),\" \",IF(I40>=0,(Interface!Q43),IF(I40<0,Interface!Q43-I40,IF(OR(Interface!Q43=\" \",Interface!Q43=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A42=\"\",A42=\" \"),\" \",IF(I41>=0,(Interface!Q44),IF(I41<0,Interface!Q44-I41,IF(OR(Interface!Q44=\" \",Interface!Q44=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A43=\"\",A43=\" \"),\" \",IF(I42>=0,(Interface!Q45),IF(I42<0,Interface!Q45-I42,IF(OR(Interface!Q45=\" \",Interface!Q45=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A44=\"\",A44=\" \"),\" \",IF(I43>=0,(Interface!Q46),IF(I43<0,Interface!Q46-I43,IF(OR(Interface!Q46=\" \",Interface!Q46=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A45=\"\",A45=\" \"),\" \",IF(I44>=0,(Interface!Q47),IF(I44<0,Interface!Q47-I44,IF(OR(Interface!Q47=\" \",Interface!Q47=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A46=\"\",A46=\" \"),\" \",IF(I45>=0,(Interface!Q48),IF(I45<0,Interface!Q48-I45,IF(OR(Interface!Q48=\" \",Interface!Q48=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A47=\"\",A47=\" \"),\" \",IF(I46>=0,(Interface!Q49),IF(I46<0,Interface!Q49-I46,IF(OR(Interface!Q49=\" \",Interface!Q49=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A48=\"\",A48=\" \"),\" \",IF(I47>=0,(Interface!Q50),IF(I47<0,Interface!Q50-I47,IF(OR(Interface!Q50=\" \",Interface!Q50=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A49=\"\",A49=\" \"),\" \",IF(I48>=0,(Interface!Q51),IF(I48<0,Interface!Q51-I48,IF(OR(Interface!Q51=\" \",Interface!Q51=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A50=\"\",A50=\" \"),\" \",IF(I49>=0,(Interface!Q52),IF(I49<0,Interface!Q52-I49,IF(OR(Interface!Q52=\" \",Interface!Q52=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A51=\"\",A51=\" \"),\" \",IF(I50>=0,(Interface!Q53),IF(I50<0,Interface!Q53-I50,IF(OR(Interface!Q53=\" \",Interface!Q53=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A52=\"\",A52=\" \"),\" \",IF(I51>=0,(Interface!Q54),IF(I51<0,Interface!Q54-I51,IF(OR(Interface!Q54=\" \",Interface!Q54=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A53=\"\",A53=\" \"),\" \",IF(I52>=0,(Interface!Q55),IF(I52<0,Interface!Q55-I52,IF(OR(Interface!Q55=\" \",Interface!Q55=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A54=\"\",A54=\" \"),\" \",IF(I53>=0,(Interface!Q56),IF(I53<0,Interface!Q56-I53,IF(OR(Interface!Q56=\" \",Interface!Q56=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A55=\"\",A55=\" \"),\" \",IF(I54>=0,(Interface!Q57),IF(I54<0,Interface!Q57-I54,IF(OR(Interface!Q57=\" \",Interface!Q57=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A56=\"\",A56=\" \"),\" \",IF(I55>=0,(Interface!Q58),IF(I55<0,Interface!Q58-I55,IF(OR(Interface!Q58=\" \",Interface!Q58=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A57=\"\",A57=\" \"),\" \",IF(I56>=0,(Interface!Q59),IF(I56<0,Interface!Q59-I56,IF(OR(Interface!Q59=\" \",Interface!Q59=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A58=\"\",A58=\" \"),\" \",IF(I57>=0,(Interface!Q60),IF(I57<0,Interface!Q60-I57,IF(OR(Interface!Q60=\" \",Interface!Q60=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A59=\"\",A59=\" \"),\" \",IF(I58>=0,(Interface!Q61),IF(I58<0,Interface!Q61-I58,IF(OR(Interface!Q61=\" \",Interface!Q61=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A60=\"\",A60=\" \"),\" \",IF(I59>=0,(Interface!Q62),IF(I59<0,Interface!Q62-I59,IF(OR(Interface!Q62=\" \",Interface!Q62=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A61=\"\",A61=\" \"),\" \",IF(I60>=0,(Interface!Q63),IF(I60<0,Interface!Q63-I60,IF(OR(Interface!Q63=\" \",Interface!Q63=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A62=\"\",A62=\" \"),\" \",IF(I61>=0,(Interface!Q64),IF(I61<0,Interface!Q64-I61,IF(OR(Interface!Q64=\" \",Interface!Q64=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A63=\"\",A63=\" \"),\" \",IF(I62>=0,(Interface!Q65),IF(I62<0,Interface!Q65-I62,IF(OR(Interface!Q65=\" \",Interface!Q65=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[null,null,{"$f":"IF(OR(A64=\"\",A64=\" \"),\" \",IF(I63>=0,(Interface!Q66),IF(I63<0,Interface!Q66-I63,IF(OR(Interface!Q66=\" \",Interface!Q66=\"\"),0,\"\"))))","v":" "},"","","","","",""]

{"sheet":"Calendar","index":25,"n_rows":201,"n_cols":80,"rows_kept":201,"cut":false,"hidden":false,"merged":[[67,20,67,26],[34,9,34,15],[34,20,34,26],[45,9,45,15],[45,20,45,26],[56,9,56,15],[56,20,56,26],[23,9,23,15],[23,20,23,26],[1,9,1,15],[1,20,1,26],[1,37,1,38],[12,9,12,15],[12,20,12,26]]}
[{"$f":"IF(StartDate=\"\",DATE(1961,9,12),StartDate)","v":"1961-09-12"},{"$f":"IF(StartDate=\"\",Start+360000,Start+364)","v":"2947-05-06"},"Day of Week","Month","Month#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Yes"]
[{"$f":"EOMONTH(A1,0)","v":"1961-09-30"},{"$f":"EOMONTH(A2,-1)+1","v":"1961-09-01"},{"$f":"WEEKDAY(B2,2)","v":5},{"$f":"TEXT($B$2,\"mmmm\")","v":"September"},{"$f":"MONTH(B2)","v":9},{"$f":"YEAR(A2)","v":1961},null,null,null,{"$f":"D2&\" \"&F2","v":"September 1961"},null,null,null,null,null,null,null,null,null,null,{"$f":"D8&\" \"&F8","v":"March 1962"},null,null,null,null,null,null,{"$f":"IFERROR(ROUNDUP(IF(OR($AB$3=\"\",$AB$3=\"No\"),\"\",IF(AB4=\"\",$AB$6,$AB$5)),0),\"\")","v":""},"Pick Up","PU -Time","a.m./p.m.","Drop-Off ","DO-Time","a.m./p.m.","Day Count","Total Days",null," overlapping  days",null,null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=\"\"),\"\",IF(#REF!>$B$1,0,IF(AND(#REF!<$B$1,#REF!>$B$1),$B$1-#REF!,IF(AND(#REF!=\"p.m.\",#REF!=\"a.m.\"),(#REF!-#REF!)-0.5,IF(AND(#REF!=#REF!,#REF!>#REF!),(#REF!-#REF!)-0.5,(#REF!-#REF!)))))),\"\")","v":""},null,null,"spare formula",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ref. Date","Sunday","Monday","Tuesday","Wednesday","Thursday","Friday","Saturday",null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"EOMONTH(A2,1)","v":"1961-10-31"},{"$f":"EOMONTH(A3,-1)+1","v":"1961-10-01"},{"$f":"WEEKDAY(B3,2)","v":7},{"$f":"TEXT(B3,\"mmmm\")","v":"October"},{"$f":"MONTH(B3)","v":10},{"$f":"YEAR(A3)","v":1961},null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN","No",null,null,null,null,null,null,{"$f":"IFERROR(IF(OR($AC3=\"\",$AF3=\"\"),\"\",IF($AC3>$B$1,0,IF(AND($AC3<$B$1,$AF3>$B$1),$B$1-$AC3,IF(AND($AE3=\"p.m.\",$AH3=\"a.m.\"),($AF3-$AC3)-0.5,IF(AND($AE3=$AH3,$AD3>$AG3),($AF3-$AC3)-0.5,($AF3-$AC3)))))),\"\")","v":""},{"$f":"IFERROR(AI3,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(($AC3<$AF$3:$AF$40)*($AF3>$AC$3:$AC$40)),1)","v":0},null,null,null,"IFERROR(AI3,\"\")",{"$f":"IFERROR(IF(OR($AC3=\"\",$AF3=\"\"),\"\",IF($AC3>$B$1,0,IF(AND($AC3<$B$1,$AF3>$B$1),$B$1-$AC3,IF(AND($AE3=\"p.m.\",$AH3=\"a.m.\"),($AF3-$AC3)-0.5,IF(AND($AE3=$AH3,$AD3>$AG3),($AF3-$AC3)-0.5,($AF3-$AC3)))))),\"\")","v":""},null,"IFERROR(IF(OR($AC3=\"\",$AF3=\"\"),\"\",IF($AC3>$B$1,0,IF(AND($AC3<$B$1,$AF3>$B$1),$B$1-$AC3,IF(AND($AE3=\"p.m.\",$AH3=\"a.m.\"),($AF3-$AC3)-0.5,IF(AND($AE3=$AH3,$AD3>$AG3),($AF3-$AC3)-0.5,($AF3-$AC3)))))),\"\")",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monday",6,0,1,2,3,4,5]
[{"$f":"EOMONTH(A3,1)","v":"1961-11-30"},{"$f":"EOMONTH(A4,-1)+1","v":"1961-11-01"},{"$f":"WEEKDAY(B4,2)","v":3},{"$f":"TEXT(B4,\"mmmm\")","v":"November"},11,1961,null,null,null,{"$f":"IF(C2=1,B2,B2-(C2-1))","v":"1961-08-28"},{"$f":"IF(J4<>\"\",J4+1,$P3+1)","v":"1961-08-29"},"1961-08-30","1961-08-31","1961-09-01","1961-09-02","1961-09-03",null,null,null,null,{"$f":"IF(C8=1,B8,B8-(C8-1))","v":"1962-02-26"},{"$f":"IF(U4<>\"\",U4+1,$AA3+1)","v":"1962-02-27"},"1962-02-28","1962-03-01","1962-03-02","1962-03-03","1962-03-04",null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ3+AI4,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(($AC4<$AF$3:$AF$40)*($AF4>$AC$3:$AC$40)),1)","v":0},null,null,null,"IFERROR(AJ3+AI4,\"\")",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuesday",5,6,7,1,2,3,4]
["1961-12-31","1961-12-01",5,"December",12,1961,null,null,null,{"$f":"IF(I5<>\"\",I5+1,$P4+1)","v":"1961-09-04"},"1961-09-05","1961-09-06","1961-09-07","1961-09-08","1961-09-09","1961-09-10",null,null,null,null,{"$f":"IF(T5<>\"\",T5+1,$AA4+1)","v":"1962-03-05"},"1962-03-06","1962-03-07","1962-03-08","1962-03-09","1962-03-10","1962-03-11",{"$f":"IF($AB$4=\"\",\"\",IF($AB$3=\"Weekly\",($AB$4-$AB$7)/7,IF($AB$3=\"Everyother Week\",($AB$4-$AB$7)/14,IF($AB$3=\"Monthly\",($AB$4-$AB$7)/28,\"\"))))","v":""},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC5<$AF$3:$AF$40)*($AF5>$AC$3:$AC$40)),1)","v":0},null,null,null,{"$f":"SUM($AI$3:$AI$200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wednesday",4,5,6,7,1,2,3]
["1962-01-31","1962-01-01",1,"January",1,1962,null,null,null,"1961-09-11","1961-09-12","1961-09-13","1961-09-14","1961-09-15","1961-09-16","1961-09-17",null,null,null,null,"1962-03-12","1962-03-13","1962-03-14","1962-03-15","1962-03-16","1962-03-17","1962-03-18",{"$f":"IF($AB$4<>\"\",$AB$5,IF($AB$3=\"Weekly\",52,IF($AB$3=\"Everyother Week\",26,IF($AB$3=\"Monthly\",12,\"\"))))","v":""},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,"0 mth","2022-12-16",{"$f":"WEEKDAY(AO6,2)","v":5},"2022-12-31",{"$f":"WEEKDAY(AQ6,2)","v":6},null,"Days",{"$f":"DAY(AO6)","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thursday",3,4,5,6,7,1,2]
["1962-02-28","1962-02-01",4,"February",2,1962,null,null,null,"1961-09-18","1961-09-19","1961-09-20","1961-09-21","1961-09-22","1961-09-23","1961-09-24",null,null,null,null,"1962-03-19","1962-03-20","1962-03-21","1962-03-22","1962-03-23",{"$f":"IF(Y7<>\"\",Y7+1,$AA6+1)","v":"1962-03-24"},"1962-03-25","2022-12-16",null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC6<$AF$3:$AF$40)*($AF6>$AC$3:$AC$40)),1)","v":0},null,null,null,{"$f":"TEXT(AO6,\"dddd\")","v":"Friday"},{"$f":"IF(AU6<=7,0,IF(AU6<=14,7,IF(AU6<=21,14,IF(AU6<=31,21))))","v":14},"Days?",{"$f":"AQ6-AO6","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Friday",2,3,4,5,6,7,1]
["1962-03-31","1962-03-01",{"$f":"WEEKDAY(B8,2)","v":4},"March",3,1962,null,null,null,"1961-09-25","1961-09-26","1961-09-27","1961-09-28","1961-09-29","1961-09-30","1961-10-01",null,null,null,null,"1962-03-26","1962-03-27","1962-03-28","1962-03-29","1962-03-30","1962-03-31","1962-04-01",{"$f":"COUNTA(AC3:AC898)","v":0},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,null,{"$f":"TEXT(EOMONTH(AO6,0),\"dddd\")","v":"Saturday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saturday",1,2,3,4,5,6,7]
["1962-04-30","1962-04-01",7,"April",4,1962,null,null,null,"1961-10-02","1961-10-03","1961-10-04","1961-10-05","1961-10-06","1961-10-07","1961-10-08",null,null,null,null,"1962-04-02","1962-04-03","1962-04-04","1962-04-05","1962-04-06","1962-04-07","1962-04-08",{"$f":"COUNTA(AC1:AC899)+1","v":2},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC7<$AF$3:$AF$40)*($AF7>$AC$3:$AC$40)),1)","v":0},null,null,"1 stmth",{"$f":"EOMONTH(AO6,0)+BK13","v":"2023-01-06"},null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunday",7,1,2,3,4,5,6]
["1962-05-31","1962-05-01",2,"May",5,1962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,null,{"$f":"TEXT(EOMONTH(AO9,0),\"dddd\")","v":"Tuesday"}]
["1962-06-30","1962-06-01",5,"June",6,1962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=\"\"),\"\",IF(AND(#REF!=\"p.m.\",#REF!=\"a.m.\"),(#REF!-#REF!)-0.5,IF(AND(#REF!=#REF!,#REF!>#REF!),(#REF!-#REF!)-0.5,(#REF!-#REF!)))),\"\")","v":""},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,"2nd mth",{"$f":"EOMONTH(AO9,0)+BK14","v":"2023-02-03"},null,{"$f":"AO11-AO9","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PU","DO",null,"PUTime","PAM","DOTime","DAM"]
["1962-07-31","1962-07-01",7,"July",7,1962,null,null,null,null,null,null,null,null,null,"Pick-Up",null,null,null,null,"Drop-Off",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC8<$AF$3:$AF$40)*($AF8>$AC$3:$AC$40)),1)","v":0},null,null,null,{"$f":"TEXT(EOMONTH(AO11,0),\"dddd\")","v":"Tuesday"},null,{"$f":"AO13-AO11","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0 mth",{"$f":"AP6","v":5},null,{"$f":"AO6","v":"2022-12-16"},{"$f":"BM12+AR7","v":"2022-12-31"},null,"03:00:00","p.m.","11:59:00","p.m."]
["1962-08-31","1962-08-01",3,"August",8,1962,null,null,null,{"$f":"D3&\" \"&F3","v":"October 1961"},null,null,null,null,null,null,null,null,null,null,{"$f":"D9&\" \"&F9","v":"April 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC9<$AF$3:$AF$40)*($AF9>$AC$3:$AC$40)),1)","v":0},null,null,"3rd mth",{"$f":"EOMONTH(AO11,0)+BK15","v":"2023-03-03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$8,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":6},null,{"$f":"AO9+AP7","v":"2023-01-20"},{"$f":"BM13+$AR$7","v":"2023-02-04"}]
["1962-09-30","1962-09-01",6,"September",9,1962,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,null,{"$f":"TEXT(EOMONTH(AO13,0),\"dddd\")","v":"Friday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$10,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":3},null,{"$f":"AO11+$AP$7","v":"2023-02-17"},{"$f":"BM14+$AR$7","v":"2023-03-04"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C3=1,B3,B3-(C3-1))","v":"1961-09-25"},{"$f":"IF(J15<>\"\",J15+1,$P14+1)","v":"1961-09-26"},"1961-09-27","1961-09-28","1961-09-29","1961-09-30","1961-10-01",null,null,null,null,{"$f":"IF(C9=1,B9,B9-(C9-1))","v":"1962-03-26"},{"$f":"IF(U15<>\"\",U15+1,$AA14+1)","v":"1962-03-27"},"1962-03-28","1962-03-29","1962-03-30","1962-03-31","1962-04-01",{"$f":"AND(VLOOKUP(J4,$AC$2:$AC$2,1,FALSE)<=J4,VLOOKUP(J4,#REF!,1,FALSE)>=J4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC10<$AF$3:$AF$40)*($AF10>$AC$3:$AC$40)),1)","v":0},null,null,"4th mth",{"$f":"EOMONTH(AO13,0)+BK16","v":"2023-04-07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd  mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$12,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":3},null,{"$f":"AO13+$AP$7","v":"2023-03-17"},"2023-04-01"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I16<>\"\",I16+1,$P15+1)","v":"1961-10-02"},"1961-10-03","1961-10-04","1961-10-05","1961-10-06","1961-10-07","1961-10-08",null,null,null,null,{"$f":"IF(T17<>\"\",T17+1,$AA15+1)","v":"1962-04-02"},"1962-04-03","1962-04-04","1962-04-05","1962-04-06","1962-04-07","1962-04-08",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC11<$AF$3:$AF$40)*($AF11>$AC$3:$AC$40)),1)","v":0},null,null,null,{"$f":"TEXT(EOMONTH(AO15,0),\"dddd\")","v":"Sunday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$14,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":7},null,{"$f":"AO15+$AP$7","v":"2023-04-21"},"2023-05-06"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I17<>\"\",I17+1,$P16+1)","v":"1961-10-09"},"1961-10-10","1961-10-11","1961-10-12","1961-10-13","1961-10-14","1961-10-15",null,null,null,null,{"$f":"IF(T18<>\"\",T18+1,$AA16+1)","v":"1962-04-09"},"1962-04-10","1962-04-11","1962-04-12","1962-04-13","1962-04-14","1962-04-15",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC12<$AF$3:$AF$40)*($AF12>$AC$3:$AC$40)),1)","v":0},null,null,"5th mth",{"$f":"EOMONTH(AO15,0)+BK17","v":"2023-05-05"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$16,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":5},null,{"$f":"AO17+$AP$7","v":"2023-05-19"},"2023-06-03"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I18<>\"\",I18+1,$P17+1)","v":"1961-10-16"},"1961-10-17","1961-10-18","1961-10-19","1961-10-20","1961-10-21","1961-10-22",null,null,null,null,{"$f":"IF(T19<>\"\",T19+1,$AA17+1)","v":"1962-04-16"},"1962-04-17","1962-04-18","1962-04-19","1962-04-20","1962-04-21","1962-04-22",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,null,{"$f":"TEXT(EOMONTH(AO17,0),\"dddd\")","v":"Wednesday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$18,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":2},null,{"$f":"AO19+$AP$7","v":"2023-06-16"},"2023-07-01"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I19<>\"\",I19+1,$P18+1)","v":"1961-10-23"},"1961-10-24","1961-10-25","1961-10-26","1961-10-27","1961-10-28","1961-10-29",null,null,null,null,{"$f":"IF(T20<>\"\",T20+1,$AA18+1)","v":"1962-04-23"},"1962-04-24","1962-04-25","1962-04-26","1962-04-27","1962-04-28","1962-04-29",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC13<$AF$3:$AF$40)*($AF13>$AC$3:$AC$40)),1)","v":0},null,null,"6th mth",{"$f":"EOMONTH(AO17,0)+BK18","v":"2023-06-02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$20,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":7},null,{"$f":"AO21+$AP$7","v":"2023-07-21"},"2023-08-05"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I20<>\"\",I20+1,$P19+1)","v":"1961-10-30"},"1961-10-31","1961-11-01","1961-11-02","1961-11-03","1961-11-04","1961-11-05",null,null,null,null,{"$f":"IF(T21<>\"\",T21+1,$AA19+1)","v":"1962-04-30"},"1962-05-01","1962-05-02","1962-05-03","1962-05-04","1962-05-05","1962-05-06",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1},null,null,null,{"$f":"TEXT(EOMONTH(AO19,0),\"dddd\")","v":"Friday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$22,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":4},null,{"$f":"AO23+$AP$7","v":"2023-08-18"},"2023-09-02"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC14<$AF$3:$AF$40)*($AF14>$AC$3:$AC$40)),1)","v":0},null,null,"7th mth",{"$f":"EOMONTH(AO19,0)+BK19","v":"2023-07-07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$24,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":1},null,{"$f":"AO25+$AP$7","v":"2023-09-15"},"2023-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,null,null,null,{"$f":"TEXT(EOMONTH(AO21,0),\"dddd\")","v":"Monday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$26,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":6},null,{"$f":"AO27+$AP$7","v":"2023-10-20"},"2023-11-04"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,null,null,"8th mth",{"$f":"EOMONTH(AO21,0)+BK20","v":"2023-08-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$28,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":3},null,{"$f":"AO29+$AP$7","v":"2023-11-17"},"2023-12-02"]
[null,null,null,null,null,null,null,null,null,{"$f":"D4&\" \"&F4","v":"November 1961"},null,null,null,null,null,null,null,null,null,null,{"$f":"D10&\" \"&F10","v":"May 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0,null,null,null,{"$f":"TEXT(EOMONTH(AO23,0),\"dddd\")","v":"Thursday"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12th mth",{"$f":"INDEX($BL$3:$BR$9,MATCH($AO$30,$BK$3:$BK$9,0),MATCH($AO$7,$BL$2:$BR$2,0))","v":1},null,{"$f":"AO31+$AP$7","v":"2023-12-15"},"2023-12-30"]
[null,null,null,null,null,null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"","",0,null,null,"9th mth",{"$f":"EOMONTH(AO23,0)+BK21","v":"2023-09-01"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C4=1,B4,B4-(C4-1))","v":"1961-10-30"},{"$f":"IF(J26<>\"\",J26+1,$P25+1)","v":"1961-10-31"},"1961-11-01","1961-11-02","1961-11-03","1961-11-04","1961-11-05",null,null,null,null,{"$f":"IF(C10=1,B10,B10-(C10-1))","v":"1962-04-30"},{"$f":"IF(U26<>\"\",U26+1,$AA25+1)","v":"1962-05-01"},"1962-05-02","1962-05-03","1962-05-04","1962-05-05","1962-05-06",null,null,null,null,null,null,null,"","",0,null,null,null,{"$f":"TEXT(EOMONTH(AO25,0),\"dddd\")","v":"Saturday"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I27<>\"\",I27+1,$P26+1)","v":"1961-11-06"},"1961-11-07","1961-11-08","1961-11-09","1961-11-10","1961-11-11","1961-11-12",null,null,null,null,{"$f":"IF(T28<>\"\",T28+1,$AA26+1)","v":"1962-05-07"},"1962-05-08","1962-05-09","1962-05-10","1962-05-11","1962-05-12","1962-05-13",null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ26+AI27,\"\")","v":""},0,null,null,"10th mth",{"$f":"EOMONTH(AO25,0)+BK22","v":"2023-10-06"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I28<>\"\",I28+1,$P27+1)","v":"1961-11-13"},"1961-11-14","1961-11-15","1961-11-16","1961-11-17","1961-11-18","1961-11-19",null,null,null,null,{"$f":"IF(T29<>\"\",T29+1,$AA27+1)","v":"1962-05-14"},"1962-05-15","1962-05-16","1962-05-17","1962-05-18","1962-05-19","1962-05-20",null,null,null,null,null,null,null,"","",0,null,null,null,{"$f":"TEXT(EOMONTH(AO27,0),\"dddd\")","v":"Tuesday"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I29<>\"\",I29+1,$P28+1)","v":"1961-11-20"},"1961-11-21","1961-11-22","1961-11-23","1961-11-24","1961-11-25","1961-11-26",null,null,null,null,{"$f":"IF(T30<>\"\",T30+1,$AA28+1)","v":"1962-05-21"},"1962-05-22","1962-05-23","1962-05-24","1962-05-25","1962-05-26","1962-05-27",null,null,null,null,null,null,null,"","",0,null,null,"11th mth",{"$f":"EOMONTH(AO27,0)+BK23","v":"2023-11-03"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I30<>\"\",I30+1,$P29+1)","v":"1961-11-27"},"1961-11-28","1961-11-29","1961-11-30","1961-12-01","1961-12-02","1961-12-03",null,null,null,null,{"$f":"IF(T31<>\"\",T31+1,$AA29+1)","v":"1962-05-28"},"1962-05-29","1962-05-30","1962-05-31","1962-06-01","1962-06-02","1962-06-03",null,null,null,null,null,null,null,"","",0,null,null,null,{"$f":"TEXT(EOMONTH(AO29,0),\"dddd\")","v":"Thursday"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I31<>\"\",I31+1,$P30+1)","v":"1961-12-04"},"1961-12-05","1961-12-06","1961-12-07","1961-12-08","1961-12-09","1961-12-10",null,null,null,null,{"$f":"IF(T32<>\"\",T32+1,$AA30+1)","v":"1962-06-04"},"1962-06-05","1962-06-06","1962-06-07","1962-06-08","1962-06-09","1962-06-10",null,null,null,null,null,null,null,"","",0,null,null,"12th mth",{"$f":"EOMONTH(AO29,0)+BK24","v":"2023-12-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ32+AI33,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ33+AI34,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"D5&\" \"&F5","v":"December 1961"},null,null,null,null,null,null,null,null,null,null,{"$f":"D11&\" \"&F11","v":"June 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ34+AI35,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ35+AI36,\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C5=1,B5,B5-(C5-1))","v":"1961-11-27"},{"$f":"IF(J37<>\"\",J37+1,$P36+1)","v":"1961-11-28"},"1961-11-29","1961-11-30","1961-12-01","1961-12-02","1961-12-03",null,null,null,null,{"$f":"IF(C11=1,B11,B11-(C11-1))","v":"1962-05-28"},{"$f":"IF(U37<>\"\",U37+1,$AA36+1)","v":"1962-05-29"},"1962-05-30","1962-05-31","1962-06-01","1962-06-02","1962-06-03",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I38<>\"\",I38+1,$P37+1)","v":"1961-12-04"},"1961-12-05","1961-12-06","1961-12-07","1961-12-08","1961-12-09","1961-12-10",null,null,null,null,{"$f":"IF(T39<>\"\",T39+1,$AA37+1)","v":"1962-06-04"},"1962-06-05","1962-06-06","1962-06-07","1962-06-08","1962-06-09","1962-06-10",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC25<$AF$3:$AF$40)*($AF25>$AC$3:$AC$40)),1)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I39<>\"\",I39+1,$P38+1)","v":"1961-12-11"},"1961-12-12","1961-12-13","1961-12-14","1961-12-15","1961-12-16","1961-12-17",null,null,null,null,{"$f":"IF(T40<>\"\",T40+1,$AA38+1)","v":"1962-06-11"},"1962-06-12","1962-06-13","1962-06-14","1962-06-15","1962-06-16","1962-06-17",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I40<>\"\",I40+1,$P39+1)","v":"1961-12-18"},"1961-12-19","1961-12-20","1961-12-21","1961-12-22","1961-12-23","1961-12-24",null,null,null,null,{"$f":"IF(T41<>\"\",T41+1,$AA39+1)","v":"1962-06-18"},"1962-06-19","1962-06-20","1962-06-21","1962-06-22","1962-06-23","1962-06-24",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I41<>\"\",I41+1,$P40+1)","v":"1961-12-25"},"1961-12-26","1961-12-27","1961-12-28","1961-12-29","1961-12-30","1961-12-31",null,null,null,null,{"$f":"IF(T42<>\"\",T42+1,$AA40+1)","v":"1962-06-25"},"1962-06-26","1962-06-27","1962-06-28","1962-06-29","1962-06-30","1962-07-01",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I42<>\"\",I42+1,$P41+1)","v":"1962-01-01"},"1962-01-02","1962-01-03","1962-01-04","1962-01-05","1962-01-06","1962-01-07",null,null,null,null,{"$f":"IF(T43<>\"\",T43+1,$AA41+1)","v":"1962-07-02"},"1962-07-03","1962-07-04","1962-07-05","1962-07-06","1962-07-07","1962-07-08",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"D6&\" \"&F6","v":"January 1962"},null,null,null,null,null,null,null,null,null,null,{"$f":"D12&\" \"&F12","v":"July 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C6=1,B6,B6-(C6-1))","v":"1962-01-01"},{"$f":"IF(J48<>\"\",J48+1,$P47+1)","v":"1962-01-02"},"1962-01-03","1962-01-04","1962-01-05","1962-01-06","1962-01-07",null,null,null,null,{"$f":"IF(C12=1,B12,B12-(C12-1))","v":"1962-06-25"},{"$f":"IF(U48<>\"\",U48+1,$AA47+1)","v":"1962-06-26"},"1962-06-27","1962-06-28","1962-06-29","1962-06-30","1962-07-01",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I49<>\"\",I49+1,$P48+1)","v":"1962-01-08"},"1962-01-09","1962-01-10","1962-01-11","1962-01-12","1962-01-13","1962-01-14",null,null,null,null,{"$f":"IF(T50<>\"\",T50+1,$AA48+1)","v":"1962-07-02"},"1962-07-03","1962-07-04","1962-07-05","1962-07-06","1962-07-07","1962-07-08",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I50<>\"\",I50+1,$P49+1)","v":"1962-01-15"},"1962-01-16","1962-01-17","1962-01-18","1962-01-19","1962-01-20","1962-01-21",null,null,null,null,{"$f":"IF(T51<>\"\",T51+1,$AA49+1)","v":"1962-07-09"},"1962-07-10","1962-07-11","1962-07-12","1962-07-13","1962-07-14","1962-07-15",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I51<>\"\",I51+1,$P50+1)","v":"1962-01-22"},"1962-01-23","1962-01-24","1962-01-25","1962-01-26","1962-01-27","1962-01-28",null,null,null,null,{"$f":"IF(T52<>\"\",T52+1,$AA50+1)","v":"1962-07-16"},"1962-07-17","1962-07-18","1962-07-19","1962-07-20","1962-07-21","1962-07-22",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I52<>\"\",I52+1,$P51+1)","v":"1962-01-29"},"1962-01-30","1962-01-31","1962-02-01","1962-02-02","1962-02-03","1962-02-04",null,null,null,null,{"$f":"IF(T53<>\"\",T53+1,$AA51+1)","v":"1962-07-23"},"1962-07-24","1962-07-25","1962-07-26","1962-07-27","1962-07-28","1962-07-29",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT((#REF!<$AF$3:$AF$40)*(#REF!>$AC$3:$AC$40)),1)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I53<>\"\",I53+1,$P52+1)","v":"1962-02-05"},"1962-02-06","1962-02-07","1962-02-08","1962-02-09","1962-02-10","1962-02-11",null,null,null,null,{"$f":"IF(T54<>\"\",T54+1,$AA52+1)","v":"1962-07-30"},"1962-07-31","1962-08-01","1962-08-02","1962-08-03","1962-08-04","1962-08-05",null,null,null,null,null,null,null,"","",{"$f":"IFERROR(SUMPRODUCT(($AC39<$AF$3:$AF$40)*($AF39>$AC$3:$AC$40)),1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"D7&\" \"&F7","v":"February 1962"},null,null,null,null,null,null,null,null,null,null,{"$f":"D13&\" \"&F13","v":"August 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=1,B7,B7-(C7-1))","v":"1962-01-29"},{"$f":"IF(J59<>\"\",J59+1,$P58+1)","v":"1962-01-30"},"1962-01-31","1962-02-01","1962-02-02","1962-02-03","1962-02-04",null,null,null,null,{"$f":"IF(C13=1,B13,B13-(C13-1))","v":"1962-07-30"},{"$f":"IF(U59<>\"\",U59+1,$AA58+1)","v":"1962-07-31"},"1962-08-01","1962-08-02","1962-08-03","1962-08-04","1962-08-05",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I60<>\"\",I60+1,$P59+1)","v":"1962-02-05"},"1962-02-06","1962-02-07","1962-02-08","1962-02-09","1962-02-10","1962-02-11",null,null,null,null,{"$f":"IF(T61<>\"\",T61+1,$AA59+1)","v":"1962-08-06"},"1962-08-07","1962-08-08","1962-08-09","1962-08-10","1962-08-11","1962-08-12",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I61<>\"\",I61+1,$P60+1)","v":"1962-02-12"},"1962-02-13","1962-02-14","1962-02-15","1962-02-16","1962-02-17","1962-02-18",null,null,null,null,{"$f":"IF(T62<>\"\",T62+1,$AA60+1)","v":"1962-08-13"},"1962-08-14","1962-08-15","1962-08-16","1962-08-17","1962-08-18","1962-08-19",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I62<>\"\",I62+1,$P61+1)","v":"1962-02-19"},"1962-02-20","1962-02-21","1962-02-22","1962-02-23","1962-02-24","1962-02-25",null,null,null,null,{"$f":"IF(T63<>\"\",T63+1,$AA61+1)","v":"1962-08-20"},"1962-08-21","1962-08-22","1962-08-23","1962-08-24","1962-08-25","1962-08-26",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I63<>\"\",I63+1,$P62+1)","v":"1962-02-26"},"1962-02-27","1962-02-28","1962-03-01","1962-03-02","1962-03-03","1962-03-04",null,null,null,null,{"$f":"IF(T64<>\"\",T64+1,$AA62+1)","v":"1962-08-27"},"1962-08-28","1962-08-29","1962-08-30","1962-08-31","1962-09-01","1962-09-02",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I64<>\"\",I64+1,$P63+1)","v":"1962-03-05"},"1962-03-06","1962-03-07","1962-03-08","1962-03-09","1962-03-10","1962-03-11",null,null,null,null,{"$f":"IF(T65<>\"\",T65+1,$AA63+1)","v":"1962-09-03"},"1962-09-04","1962-09-05","1962-09-06","1962-09-07","1962-09-08","1962-09-09",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR($AC67=\"\",$AF67=\"\"),\"\",IF($AC67>$B$1,0,IF(AND($AC67<$B$1,$AF67>$B$1),$B$1-$AC67,IF(AND($AE67=\"p.m.\",$AH67=\"a.m.\"),($AF67-$AC67)-0.5,IF(AND($AE67=$AH67,$AD67>$AG67),($AF67-$AC67)-0.5,($AF67-$AC67)))))),\"\")","v":""},{"$f":"IFERROR(AJ66+AI67,\"\")","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D14&\" \"&F14","v":"September 1962"},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IFERROR(AJ67+AI68,\"\")","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MON","TUE","WED","THU","FRI","SAT","SUN",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C14=1,B14,B14-(C14-1))","v":"1962-08-27"},{"$f":"IF(U70<>\"\",U70+1,$AA69+1)","v":"1962-08-28"},"1962-08-29","1962-08-30","1962-08-31","1962-09-01","1962-09-02",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T72<>\"\",T72+1,$AA70+1)","v":"1962-09-03"},"1962-09-04","1962-09-05","1962-09-06","1962-09-07","1962-09-08","1962-09-09",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T73<>\"\",T73+1,$AA71+1)","v":"1962-09-10"},"1962-09-11","1962-09-12","1962-09-13","1962-09-14","1962-09-15","1962-09-16",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T74<>\"\",T74+1,$AA72+1)","v":"1962-09-17"},"1962-09-18","1962-09-19","1962-09-20","1962-09-21","1962-09-22","1962-09-23",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T75<>\"\",T75+1,$AA73+1)","v":"1962-09-24"},"1962-09-25","1962-09-26","1962-09-27","1962-09-28","1962-09-29","1962-09-30",null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T76<>\"\",T76+1,$AA74+1)","v":"1962-10-01"},"1962-10-02","1962-10-03","1962-10-04","1962-10-05","1962-10-06","1962-10-07",null,null,null,null,null,null,null,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",{"$f":"IFERROR(SUMPRODUCT(($AC71<$AF$3:$AF$40)*($AF71>$AC$3:$AC$40)),1)","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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",{"$f":"IFERROR(SUMPRODUCT(($AC103<$AF$3:$AF$40)*($AF103>$AC$3:$AC$40)),1)","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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,{"$f":"IFERROR(IF(OR($AC131=\"\",$AF131=\"\"),\"\",IF($AC131>$B$1,0,IF(AND($AC131<$B$1,$AF131>$B$1),$B$1-$AC131,IF(AND($AE131=\"p.m.\",$AH131=\"a.m.\"),($AF131-$AC131)-0.5,IF(AND($AE131=$AH131,$AD131>$AG131),($AF131-$AC131)-0.5,($AF131-$AC131)))))),\"\")","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,"",{"$f":"IFERROR(AJ131+AI132,\"\")","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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",{"$f":"IFERROR(SUMPRODUCT(($AC135<$AF$3:$AF$40)*($AF135>$AC$3:$AC$40)),1)","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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",{"$f":"IFERROR(SUMPRODUCT(($AC167<$AF$3:$AF$40)*($AF167>$AC$3:$AC$40)),1)","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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,"","",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,{"$f":"IFERROR(IF(OR($AC195=\"\",$AF195=\"\"),\"\",IF($AC195>$B$1,0,IF(AND($AC195<$B$1,$AF195>$B$1),$B$1-$AC195,IF(AND($AE195=\"p.m.\",$AH195=\"a.m.\"),($AF195-$AC195)-0.5,IF(AND($AE195=$AH195,$AD195>$AG195),($AF195-$AC195)-0.5,($AF195-$AC195)))))),\"\")","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,"",{"$f":"IFERROR(AJ195+AI196,\"\")","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR($AC183=\"\",$AF183=\"\"),\"\",IF($AC183>$B$1,0,IF(AND($AC183<$B$1,$AF183>$B$1),$B$1-$AC183,IF(AND($AE183=\"p.m.\",$AH183=\"a.m.\"),($AF183-$AC183)-0.5,IF(AND($AE183=$AH183,$AD183>$AG183),($AF183-$AC183)-0.5,($AF183-$AC183)))))),\"\")","v":""},"",{"$f":"MAX(AK3:AK200)","v":1}]