{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Getting Started","Family Info","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"],"not_rendered":{"charts":8,"images":74,"macros":1,"external_links":4,"defined_names":124,"comments":2,"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":"Getting Started","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,1,23,3],[3,1,3,3],[19,1,19,3],[1,4,2,21],[15,1,15,3],[13,1,13,3],[16,1,16,3],[7,1,7,3],[9,1,9,3],[8,1,8,3],[10,1,10,3],[21,1,21,3],[1,1,2,3],[5,1,5,3],[11,1,11,3]]}
[]
[null,null,null,null,"     Getting Started   "]
[]
[null,"Cardinal Express"]
[]
[null,"Getting Started"]
[]
[null,"Family Information"]
[]
[null,"Income"]
[]
[null,"Health Care"]
[]
[null,"Day Care"]
[]
[]
[null,"Results"]
[]
[]
[null,"Save Work"]
[]
[null,"Calculator Reset"]
[]
[null,"Exit Calculator"]

{"sheet":"Family Info","index":1,"n_rows":467,"n_cols":107,"rows_kept":467,"cut":false,"hidden":false,"merged":[[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],[2,18,2,20],[2,21,2,22],[3,19,3,20],[4,19,4,20],[6,14,6,16],[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],[21,12,21,13],[19,12,19,13],[20,1,20,3],[1,23,1,41],[23,7,23,8],[4,13,4,15],[1,1,2,3],[1,4,1,22],[8,15,8,20],[18,5,18,8],[17,7,17,8],[19,7,19,8],[10,11,10,12],[17,5,17,6],[15,5,15,7],[18,12,18,13],[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]]}
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4=\"Split\",P16+V16&\" \"&\"Children\",IF($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":10}]
[null,null,null,null,null,"Parent A's Name",null," ",null,null,null,"Parent B's Name",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$19,\" \")))),\" \")","v":" "},null,{"$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":"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":"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":189}]
[null,"Getting Started",null,null,null,"Is there a third party caretaker",null,null,null,"No",null,{"$f":"IF($J$7=\"Yes\",\"Third Party Caretaker's Name\",\" \")","v":" "},null,null," ",null,null,null,{"$f":"IF(OR($T$4=\"Split\",T4=\"Split-Shared\"),\"Child Count\",\" \")","v":" "},{"$f":"IFERROR(IF(AND($T$4=\"Sole-Shared\",$T$6=$U$19),$W$18,IF(AND($T$4=\"Sole-Shared\",$T$6<>$U$19),365-$W$18,IF($T$4=\"Split\",$P$16,IF($T$4=\"Split-Shared\",$AS$33,IF($T$4=\"Multi-Shared\",$BQ$27,IF($T$4=\"Sole\",\" \",IF($T$4=\"Shared\",$V$11))))))),\" \")","v":" "},null,{"$f":"IFERROR(IF($T$4=\"Sole-Shared\",IF($V$6=$U$19,$W$18,365-$W$18),IF($T$4=\"Split\",$V$16,IF($T$4=\"Split-Shared\",$AT$33,IF($T$4=\"Shared\",365-$T$7,IF($T$4=\"Multi-Shared\",365-$T$7,IF($T$4=\"Sole\",\" \")))))),\" \")","v":" "},{"$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$9=1,\"Child's information\",\"Children's Information\")","v":"Children's Information"},null,null,null,null,"Number of Children",null,null,0,"   ",{"$f":"IF(AND($N$9>1,$J$7=\"No\"),\"Are the children on the same parenting schedule?\",\" \")","v":" "},null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$7=\"Yes\",\" \",\"Does not apply to Split Custody\")","v":"Does not apply to Split Custody"}]
[null,"Income",null,null,null,"Custody Type",null,null,"Sole",null,null,"Custodial Parent",null," ",null,null,null,{"$f":"IF($I$11=\"Shared\",\"The day count for \"&\" \"&$AB$19,\" \")","v":" "},null,null,null," "]
[]
[null,"Health Care"]
[null," "]
[null,"Day Care",null,null,null," "]
[null,null,null,null,null,"Split Custody Arrangement",null,null,"Yes",null,null,{"$f":"\"# of childen living with\"&\" \"&$AB$19","v":"# of childen living with "},null,null,null," ",null,{"$f":"\"# of childen living with\"&\" \"&$AB$20","v":"# of childen living with "},null,null,null," ",null,null,null,null,null,null,"DropDown"]
[null,"Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#N/A"}},null,null,null," ",null,null,null,null,null,"No"]
[null,"Save Work",null,null,null,"First Name",null,null,null,null,"Custody Type",null,{"$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$30=\"Shared\"),\" \",\"Custodial Parent\")))))","v":"Custodial Parent"},null,null,null,null,null,"For this parent",null," ",null,null,null,null,"Yes","Sole",{"$f":"Info!$J$3","v":""},true,null,"2 Kids",null,{"$f":"$AB$19","v":""},{"$f":"$AB$20","v":""},null,null,null,null,null,null,"3 Kids",null,{"$f":"AB19","v":""},{"$f":"AB20","v":""},null,null,null,"4 Kids",null,{"$f":"$AB$19","v":""},{"$f":"$AB$20","v":""},null,null,null,"5 Kids",null,{"$f":"$AB$19","v":""},{"$f":"$AB$20","v":""},null,null,null,"6 Kids",null,{"$f":"$AB$19","v":""},{"$f":"$AB$20","v":""},null,"Multishare Day Count",null,null,null,null,"Multishare Day Count",null,null,null,null,"Multishare Day Count"]
[null,null,null,null,null,"Child One",null," ",null,null," ",null," ",null,null,null,null,null,null,null," ",null,null,null,null,"No","Shared",{"$f":"Info!$J$4","v":""},null,1,{"$f":"IF($K$20=\" \",0,$K$20)","v":0},{"$f":"IF($AE$20=\"Shared\",\" \",$M$20)","v":" "},{"$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$20)","v":" "},{"$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$20","v":" "},{"$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$20","v":" "},{"$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$20","v":" "},{"$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":"$AB$19","v":""},{"$f":"$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$22)","v":" "},{"$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$22)","v":" "},{"$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$22","v":" "},{"$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$22","v":" "},{"$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$22","v":" "},{"$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$22)/2,BR21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$21","v":{"$error":"#VALUE!"}},0.5,null,2,{"$f":"MROUND(($U$20+$U$22)/2,$BR$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$21","v":{"$error":"#VALUE!"}},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,{"$f":"AND($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$24)","v":" "},{"$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$24","v":" "},{"$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$24","v":" "},{"$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$24","v":" "},{"$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$24)/3,BR21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$22","v":{"$error":"#VALUE!"}},null,null,3,{"$f":"MROUND(($U$20+$U$22+$U$24)/3,$BR$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$22","v":{"$error":"#VALUE!"}},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$26","v":" "},{"$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$26","v":" "},{"$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$26","v":" "},{"$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$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$23","v":{"$error":"#VALUE!"}},null,null,4,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26)/4,$BR$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$23","v":{"$error":"#VALUE!"}}]
[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,"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$28","v":" "},{"$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$28","v":" "},{"$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$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$24","v":{"$error":"#VALUE!"}},null,null,5,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28)/5,$BR$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$24","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$30","v":" "},{"$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$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$25","v":{"$error":"#VALUE!"}},null,null,6,{"$f":"MROUND(($U$20+$U$22+$U$24+$U$26+$U$28+$U$30)/6,$BR$21)","v":{"$error":"#VALUE!"}},{"$f":"365-$BP$25","v":{"$error":"#VALUE!"}}]
[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,"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$21,\" \"))","v":" "},null,null,null,null,null,null,null,"Multishare Day Count for worksheet"]
[null,null,null,null,null,"Child Five",null," ",null,null," ",null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,3,{"$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$22,\" \"))","v":" "},null,null,null,null,null,null,null,null,{"$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":"#VALUE!"}},null,null,null,null,null,null,null,1,{"$f":"IF($U$19=$AB$19,$U$20,365-$U$20)","v":{"$error":"#VALUE!"}},{"$f":"IF($U$19=$AB$20,$U$20,365-$U$20)","v":{"$error":"#VALUE!"}}]
[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,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$22)","v":{"$error":"#VALUE!"}},{"$f":"IF($U$19=$AB$20,$U$22,365-$U$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,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($U$19=$AB$19,$U$24,365-$U$24),\"\")","v":""},{"$f":"IFERROR(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($U$19=$AB$19,$U$26,365-$U$26),\"\")","v":""},{"$f":"IFERROR(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,{"$f":"IFERROR(IF($U$19=$AB$19,$U$28,365-$U$28),\"\")","v":""},{"$f":"IFERROR(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,{"$f":"IFERROR(IF($U$19=$AB$19,$U$30,365-$U$30),\"\")","v":""},{"$f":"IFERROR(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,{"$f":"H20","v":" "},null,92]
[null,null,null,null,null,null,{"$f":"H22","v":" "},null,92.5]
[null,null,null,null,null,null,{"$f":"H24","v":" "},null,93]
[null,null,null,null,null,null,{"$f":"H26","v":" "},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":"Empl Income","index":2,"n_rows":130,"n_cols":249,"rows_kept":130,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[]
[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,null,null,null,null,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,{"$f":"\"Secondary Empl.\"","v":"Secondary Empl."},null,{"$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$5=\"\"),\" \",\"Gross Monthly Employment Income:\")","v":"Gross Monthly Employment Income:"},null,null,null," ",{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),\" \", \"Pay Calculation:\")","v":"Pay Calculation:"},null," ",null,{"$f":"IF(OR($H$5=\"No\",$H$5=\" \",$H$5=\"\"),\" \",IF($I$8=\"Regular\",\"Pay Period\",\" \"))","v":" "},null," ",null,{"$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,"Total",{"$f":"$Z$7+$Z$8","v":0},{"$f":"IFERROR(IF(V8=\"Months\",ROUND(($V$9*Z9)/12,2),ROUND(($V$9*($Z$9/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"},null,"1st quarter",{"$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$8=\"Hourly\"),\"Per hour:\",\" \")))","v":" "},null," ",{"$f":"IF(OR($H$5=\"No\",H5=\" \",$P$8=\" \",$P$8=\"\"),\" \",IF(AND($I$8=\"Regular\",$L$8=\"Hourly\"),\"No.:\",\" \"))","v":" "}," ",null,"No",{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Regular\",$K$11=\"Yes\",K10=\"Bonus\"),\"Amt:\",IF(AND($I$8=\"Regular\",$K$11=\"Yes\",K10=\"Overtime\"),\"Per Hr:\",\" \")))","v":" "}," ",null,null," ",{"$f":"IF(AND($H$5=\"Yes\",$I$8=\"Regular\",$L$8=\"Salary\",$K$11=\"Yes\"),\"Frequency\",\" \")","v":" "}," ",null,null,null,null,null,null,"Bonus",{"$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$12/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"},null,"4th quarter",{"$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$8=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \"))","v":" "},null," ",null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Most recent pay stub\",\" \"))","v":" "},null,null," ",null,null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \"))","v":" "},null,null," ",null,null,null,null,null,null,{"$f":"IFERROR(IF($V$8=\"Months\",(ROUND(($V$9*$Z$13)/12,2)),ROUND(($V$9*($Z$13/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"},null,"Quarterly",{"$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$8=\"Recent Quarterly\"),\"1st Quarter\",\" \"))","v":" "},null," ",null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"2nd Quarter\",\" \"))","v":" "},null," ",null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"3rd Quarter\",\" \"))","v":" "},null," ",null,{"$f":"IF($H$5=\"No\",\" \",IF(AND($I$8=\"Varies\",$L$8=\"Recent Quarterly\"),\"4th Quarter\",\" \"))","v":" "},null," ",null,null,"Hourly",{"$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$20/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"},null,"2nd quarter",{"$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$23/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"Quarterly Total",{"$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$24/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"}]
[]
[null,null,null,null,{"$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,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,{"$f":" \"Pay Calculation:\"","v":"Pay Calculation:"},null," ",null,null,{"$f":"IF($I$29=\"Varies\",\" \",IF($I$29=\"Regular\",\"Pay Period\",\" \"))","v":" "}," ",null,null,{"$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$29=\" \",Q29=\"\"),\" \",\" \")))","v":" "}," "]
[]
[null,null,null,null,null,{"$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$29=\"Hourly\"),\"No.:\",\" \")","v":" "}," ",null,"No",{"$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$29=\"\"),\" \",\" \"))","v":" "}," ",null,null," ",null,{"$f":"IF(AND($I$29=\"Regular\",$M$29=\"Salary\",$H$32=\"Yes\"),\"Frequency\",\" \")","v":" "}," ",null,null,"No",null," "]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,{"$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$29=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null," ",null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Most recent pay stub\",\" \")","v":" "},null,null," ",null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null," "]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"Recent Quarterly Earnings\",\" \")","v":" "},null,null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"1st Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"2nd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"3rd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$29=\"Varies\",$M$29=\"Recent Quarterly\"),\"4th Quarter\",\" \")","v":" "},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,{"$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,"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$53/4.333))/12,2)),\"Seasonal Monthly\")","v":"Seasonal Monthly"},null,{"$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,{"$f":"IF(OR($I$55=\"Salary\",$I$55=\"Hourly\"),\"Pay Period\",\" \")","v":" "}," ",null,null,{"$f":"IF(AND($I$55=\"Salary\",ISTEXT(N55)),$N$55&\":\",IF($I$55=\"Hourly\",\"Per hour:\",IF($I$55=\"Monthly\",\"Monthly\",\" \")))","v":" "}," ",null,{"$f":"IF($I$55=\"Hourly\",\"No.:\",\" \")","v":" "}," ",null,null,null,null,null,{"$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$56/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"Total Earnings",{"$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$55=\"\"),\" \",\"Seasonal Employment?\")","v":" "},null,null,"Weeks",null,null,null,null,null,null,null,null,"Year to date",{"$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$57/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"},"Prior A. Earnings",{"$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$55=\"Hourly\"), \"Per hour:\",\" \")","v":" "}," ",null,null," ",null,null,"No",null," ",null,null,null,null,null,null,null,null,"Monthly",{"$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$58/4.333))/12,2)),\"Seasonal Monthly?\")","v":"Seasonal Monthly?"}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[null,null,null,null,null,null,null,{"$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$55=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null," ",null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Most recent pay stub\",\" \")","v":" "},null,null," ",null,null,{"$f":"IF($I$55=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null,null," "]
[]
[]
[]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,{"$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$55=\"Prior annual earnings\"),YEAR(TODAY())-1,\" \")","v":" "}," ",null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-2,\" \")","v":" "}," ",null,null,{"$f":"IF(AND($I$55=\"Prior annual earnings\"),YEAR(TODAY())-3,\" \")","v":" "}," ",null,null,{"$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,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$77=\" \"),\" \",\"Gross Monthly Employment Income:\")","v":"Gross Monthly Employment Income:"},null,null,null," ",null,{"$f":"IF($M$77= \"Yes\",\"Pay Calculation:\",\" \")","v":"Pay Calculation:"},null," ",null,null,{"$f":"IF(OR($I$80=\"Varies\",$M$77=\"No\"), \" \",IF($I$80=\"Regular\",\"Pay Period\",\" \"))","v":" "}," ",null,null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$M$77=\"Yes\"),$Q$80&\":\",IF(AND($I$80=\"Regular\",$M$80=\"Hourly\",$M$77=\"Yes\"),\"Per hour:\",\" \"))","v":" "}," ",null,null,null,"Overtime",{"$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$81/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"1st quarter",{"$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$77=\"Yes\"),\"No.:\",\" \")","v":" "}," ",null,"No",{"$f":"IF(AND($I$80=\"Regular\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Amt:\",IF(OR($I$80=\"Varies\",$M$77=\"No\"),\" \",\" \"))","v":" "}," ",null,null," ",null,{"$f":"IF(AND($I$80=\"Regular\",$M$80=\"Salary\",$H$83=\"Yes\",$M$77=\"Yes\"),\"Frequency\",\" \")","v":" "}," ",null,null,"No",null," "," ",null,null,"Bonus",{"$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$84/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"4th quarter",{"$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$85/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,null,"Quarterly",{"$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$77=\"Yes\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null," ",null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Most recent pay stub\",\" \")","v":" "},null,null," ",null,null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Year-to-Date\",$M$77=\"Yes\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null," ",null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,{"$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$77=\"Yes\"),\"1st Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"2nd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"3rd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$80=\"Varies\",$M$80=\"Recent Quarterly\",$M$77=\"Yes\"),\"4th Quarter\",\" \")","v":" "},null," "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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,"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,{"$f":" \"Pay Calculation:\"","v":"Pay Calculation:"},null," ",null,null,{"$f":"IF($I$98=\"Varies\",\" \",IF(OR(AND($I$98=\"Regular\",$M$98=\"Salary\"),AND($I$98=\"Regular\",$M$98=\"Hourly\")),\"Pay Period\",\" \"))","v":" "}," ",null,null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",NOT(ISBLANK($Q$98))),$Q$98&\":\",IF(AND($I$98=\"Regular\",$M$98=\"Hourly\"),\"Per hour:\",\" \"))","v":" "}," ",null,null,null,"Overtime",{"$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$99/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"1st quarter",{"$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$98=\"Hourly\"),\"No.:\",\" \")","v":" "}," ",null,"No",{"$f":"IF(AND($I$98=\"Regular\",$H$101=\"Yes\"),\"Amt:\",IF($I$29=\"Varies\",\" \",\" \"))","v":" "}," ",null,null," ",null,{"$f":"IF(AND($I$98=\"Regular\",$M$98=\"Salary\",$H$101=\"Yes\"),\"Frequency\",\" \")","v":" "}," ",null,null,"No",null," "," ",null,null,"Bonus",{"$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$102/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"4th quarter",{"$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$98=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null," ",null," ",{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Most recent pay stub\",\" \")","v":" "},null,null," ",null,null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Year-to-Date\"),\"Year-to-Date Earnings:\",\" \")","v":" "},null,null," ",null," ",null,null,"Seasonal",{"$f":"IFERROR(IF($V$100=\"Months\",ROUND(($V$101*$Z$103)/12,2),ROUND(($V$101*($Z$103/4.333))/12,2)),\"Seasonal\")","v":"Seasonal"},null,null,"Quarterly",{"$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$98=\"Recent Quarterly\"),\"1st Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"2nd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"3rd Quarter\",\" \")","v":" "},null," ",null,{"$f":"IF(AND($I$98=\"Varies\",$M$98=\"Recent Quarterly\"),\"4th Quarter\",\" \")","v":" "},null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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$121=\"Monthly\",12,0))))))/12","v":0},null,null,"Prior Annual Earnings"]
[null,null,null,null,null,null,"Criteria to Impute",null," ",null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,"Overtime",{"$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$118/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,{"$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,{"$f":"IF(OR($I$121=\"Salary\",$I$121=\"Hourly\"),\"Pay Period\",\" \")","v":" "}," ",null,{"$f":"IF(AND($I$121=\"Salary\",ISTEXT($O$121)),$O$121&\":\",IF($I$121=\"Hourly\",\"Per hour:\",IF($I$121=\"Monthly\",\"Monthly\",\" \")))","v":" "}," ",null,{"$f":"IF($I$121=\"Hourly\",\"No.:\",\" \")","v":" "}," ",null,null,null,"Total",{"$f":"$Z$119","v":0},{"$f":"IFERROR(IF($V$123=\"Months\",ROUND((V$124*$Z$121)/12,2),ROUND(($V$124*($Z$121/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},null,"Total Earnings",{"$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$122/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"},"Prior A. Earnings",{"$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$123/4.333))/12,2)),\"Seasonal?\")","v":"Seasonal?"}]
[null,null,null,null,null,"No",null,{"$f":"IF(AND($I$121=\"Hourly\",$F$124=\"Yes\"),\"Amt:\",\" \")","v":" "}," ",null,null,null," ",null,null," ",null,null,"No",null," "," "]
[]
[null,null,null,null,null,null,null,{"$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$121=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null," ",null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Most recent pay stub\",\" \")","v":" "},null,null," ",null,null,{"$f":"IF($I$121=\"Year-to-Date\",\"Year-to-Date Earnings:\",\" \")","v":" "},null,null," "]
[]
[null,null,null,null,null,null,null,null,{"$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$121=\"Prior annual earnings\",YEAR(TODAY())-1,\" \")","v":" "}," ",null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-2,\" \")","v":" "}," ",null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-3,\" \")","v":" "}," ",null,null,{"$f":"IF($I$121=\"Prior annual earnings\",YEAR(TODAY())-4,\" \")","v":" "}," "]

{"sheet":"Other Income","index":3,"n_rows":149,"n_cols":107,"rows_kept":149,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[2,11,3,13],[1,22,1,39],[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],[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],[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]]}
[null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",false,null,"SSDI",false]
[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 ",false,null,"Spousal ",false]
[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$113,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"WC",false,null,"WC",false]
[null,"Income  ",null,null,null,null,null,"Spousal Support Received",null,null,null,"Veteran's Benefits",null,null,null,null,"VET. BEN.",{"$f":"IFERROR(ROUND(IF($AI$9=TRUE,$T$47,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$9=TRUE,$T$121,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"UEB",false,null,"UEB",false]
[null,"Employment Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RET. BEN.",{"$f":"IFERROR(ROUND(IF($AI$10=TRUE,$T$55,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$10=TRUE,$T$129,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"VB",false,null,"VB",false]
[null,"Other Income",null,null,null,null,null,"Worker's Compensation",null,null,null,"Retirement Benefits",null,null,null,null,"Other Inc A",{"$f":"IFERROR(ROUND(IF($AI$11=TRUE,$T$63,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$11=TRUE,$T$137,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"RB",false,null,"RB",false]
[null,"Income Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Inc B",{"$f":"IFERROR(ROUND(IF($AI$12=TRUE,$U$71,0),2),\" \")","v":0},null,null,{"$f":"IFERROR(ROUND(IF($AL$12=TRUE,$U$145,0),2),\" \")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Other A",false,null,"Other A",false]
[null,null,null,null,null,null,null," ",null,null,null," ",null,null,null,null,"Total",{"$f":"IFERROR(ROUND(SUM(R4:R11),2),\" \")","v":0},null,null,{"$f":"SUM(U4:U11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Other B",false,null,"Other B",false]
[null,"Health Care ",null,null,null,null,null,"Input Other Income Source",null,null,null,"Input Other Income Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count",{"$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,{"$f":"IF('Family Info'!N9=1,\"Does\",\"Do\")&\" \"&\" \"& \"the\"&\" \"&IF('Family Info'!N9=1,\"child\",\"children\")&\" \"&\"receive a derivative benefit?\"","v":"Do  the children receive a derivative benefit?"},null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,{"$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,{"$f":"\"How much is the\"&\" \"&IF('Family Info'!N9=1,\" child's\",\"children's\")&\" \"&\"benefit:\"","v":"How much is the children's benefit:"},null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,{"$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   Income:"},null,null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF($L$12=\"\",\"Other\",$L$12)&\" \" &\"Income:\"","v":"'s   Income:"}]
[null,null,null,null,{"$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$33","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND(AO28=\"Yes\",AO27=1),$I$33/12,$AO$25)","v":0},null,null,"Frequ:",{"$f":"$O$41","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($I$43=\"Yes\",$O$43=1),$I$41/12,$AW$25)","v":0},null,null,"Frequ:",{"$f":"$O$49","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($I$51=\"Yes\",$O$51=1),$I$49/12,$BE$25)","v":0},null,null,"Frequ:",{"$f":"$O$57","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($I$59=\"Yes\",$O$59=1),$I$57/12,$BM$25)","v":0},null,null,"Frequ:",{"$f":"$O$65","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($BU$28=\"Yes\",$BU$27=1),$I$65/12,$BU$25)","v":0},null,null,"Frequ:",{"$f":"$P$73","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($CC$28=\"Yes\",$CC$27=1),$J$73/12,$CC$25)","v":0}]
[null,null,null,null,null,"Spousal Support Amount:",null,null," ",null,"Frequency:",null," ",null,null,"Spousal Support Calculation:",null,null,null,null,{"$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$35","v":" "},null,null,"Quarterly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<4),($I$33*$AO$27)/12,$AO$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$43","v":" "},null,null,"Quarterly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<4),($I$41*$AW$27)/12,$AW$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$51","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BE28=\"Yes\",$BE$27<4),($I$49*$BE$27)/12,$BE$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$59","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BM28=\"Yes\",$BM$27<4),($I$57*$BE$27)/12,$BE$25)","v":0},null,"Total# Periods:",null,{"$f":"$O$67","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BU28=\"Yes\",$BU$27<4),($I$65*$BU$27)/12,$BU$25)","v":0},null,"Total# Periods:",null,{"$f":"$P$75","v":" "},null,null,"Quarterly",{"$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$35","v":" "},null,null,"Monthly",{"$f":"IF(AND($AO$28=\"Yes\",$AO$27<12),($I$33*$AO$27)/12,$AO$25)","v":0},null,null,"Limted",{"$f":"$I$43","v":" "},null,null,"Monthly",{"$f":"IF(AND($AW$28=\"Yes\",$AW$27<12),($I$41*$AW$27)/12,$AW$25)","v":0},null,null,"Limted",{"$f":"$I$51","v":" "},null,null,"Monthly",{"$f":"IF(AND($BE$28=\"Yes\",$BE$27<12),($I$49*$BE$27)/12,$BE$25)","v":0},null,null,"Limted",{"$f":"$I$59","v":" "},null,null,"Monthly",{"$f":"IF(AND($BM$28=\"Yes\",$BM$27<12),($I$57*$BM$27)/12,$BM$25)","v":0},null,null,"Limted",{"$f":"$I$67","v":" "},null,null,"Monthly",{"$f":"IF(AND($BU$28=\"Yes\",$BU$27<12),($I$65*$BU$27)/12,$BU$25)","v":0},null,null,"Limted",{"$f":"$J$75","v":" "},null,null,"Monthly",{"$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$25)","v":0},null,false,null,null,null,null,"biweekly",{"$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$25)","v":0}]
[]
[null,null,null,null,null,"Worker's Comp. Amount:",null,null," ",null,null,null,"Frequency:",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment Quarterly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mthly Amt",{"$f":"IFERROR($AV$39/$AW$39,0)","v":0}]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$33)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Qu",{"$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,"Frequency:",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,{"$f":"\"# of\"&\" \"&LOWER($O$41)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," ",null,null,null,null,"3rd Qu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu"]
[]
[]
[null,null,null,null,null,{"$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$29","v":0}]
[]
[null,null,null,null,"Veteran's Benefit Amount:",null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$49)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$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$29","v":0}]
[]
[null,null,null,null,"Retirement Benefit Amount:",null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$57)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF(H12=\"\",\"Other Income\",H12)&\" \" &\"Income:\"","v":"'s   Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF(H12=\"\",\"Other Income\",$H$12)&\" \"& \"Amt:\"","v":"Gross monthly   Amt:"},null,null,null,null,null,null,{"$f":"$BU$29","v":0}]
[]
[null,null,null,null,{"$f":"IF($H$12=\"\",\"Other Income\",$H$12&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"  Income Amount:"},null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$65)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Family Info'!$AB$19&\"'\"&\"s\"&\" \"&IF($L$12=\"\",\"Other\",$L$12)&\" \" &\"Income:\"","v":"'s   Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($L$12=\"\",\"Other Income\",L$12)&\" \"& \"Amt:\"","v":"Gross monthly   Amt:"},null,null,null,null,null,null,{"$f":"$CC$29","v":0}]
[]
[null,null,null,null,null,{"$f":"IF($L$12=\"\",\"Other Income\",$L$12&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"  Income Amount:"},null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($P$73)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$137","v":"'s   Income:"},null,null,null,null,null,null,null,{"$f":"$F$145","v":"'s   Income:"}]
[null,null,null,null,null,"Select","Social Security Disability Benefits",null,null,null,null,"Unemployment Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employent Income",null,{"$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$107","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($AO$83=\"Yes\",AO82=1),$I$107/12,$AO$80)","v":0},null,null,"Frequ:",{"$f":"$O$115","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($AW$83=\"Yes\",AW82=1),$I$115/12,$AW$25)","v":0},null,null,"Frequ:",{"$f":"$O$123","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($BE$83=\"Yes\",$BE$82=1),$I$123/12,$BE$80)","v":0},null,null,"Frequ:",{"$f":"$O$131","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($BM$83=\"Yes\",$BM$82=1),$I$131/12,$BM$80)","v":0},null,null,"Frequ:",{"$f":"$O$139","v":" "},null,"Semi-Annual",null,{"$f":"IF(AND($BU$83=\"Yes\",$BU$82=1),$I$139/12,$BU$80)","v":0},null,null,"Frequ:",{"$f":"$P$147","v":" "},null,"Semi-Annual",null,{"$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$109","v":" "},null,null,"Quarterly",{"$f":"IF(AND($AO$83=\"Yes\",$AO$82<4),($I$107*$AO$82)/12,$AO$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$117","v":" "},null,null,"Quarterly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<4),($I$115*$AW$82)/12,$AW$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$125","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BE83=\"Yes\",$BE$82<4),($I$123*$BE$82)/12,$BE$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$133","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<4),($I$131*$BM82)/12,$BM$80)","v":0},null,"Total# Periods:",null,{"$f":"$O$141","v":" "},null,null,"Quarterly",{"$f":"IF(AND($BU83=\"Yes\",$BU$82<4),($I$139*$BU$82)/12,$BU$80)","v":0},null,"Total# Periods:",null,{"$f":"$P$149","v":" "},null,null,"Quarterly",{"$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":" "},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$117","v":" "},null,null,"Monthly",{"$f":"IF(AND($AW$83=\"Yes\",$AW$82<12),($I$115*$AW$82)/12,$AW$80)","v":0},null,null,"Limted",{"$f":"$I$125","v":" "},null,null,"Monthly",{"$f":"IF(AND($BE$83=\"Yes\",$BE$82<12),($I$123*$BE$82)/12,$BE$80)","v":0},null,null,"Limted",{"$f":"$I$133","v":" "},null,null,"Monthly",{"$f":"IF(AND($BM$83=\"Yes\",$BM$82<12),($I$131*$BM$82)/12,$BM$80)","v":0},null,null,"Limted",{"$f":"$I$141","v":" "},null,null,"Monthly",{"$f":"IF(AND($BU$83=\"Yes\",$BU$82<12),($I$139*$BU$82)/12,$BU$80)","v":0},null,null,"Limted",{"$f":"$J$149","v":" "},null,null,"Monthly",{"$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$80)","v":0}]
[null,null,null,null,null,null,null," ",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spousal Support",null,null,null,"Spousal Support",null,{"$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":" "},{"$f":"IF(ISNUMBER($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$96),0))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu",{"$f":"U116","v":" "},{"$f":"IF(ISNUMBER($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":" "},{"$f":"IF(ISNUMBER($U$117),3,0)","v":0}]
[null,null,null,null,null,{"$f":"\"SSDI Gross Monthly Amount:\"","v":"SSDI Gross Monthly Amount:"},null,null," ",null,{"$f":"IF('Family Info'!N83=1,\"Does\",\"Do\")&\" \"&\" \"& \"the\"&\" \"&IF('Family Info'!N83=1,\"child\",\"children\")&\" \"&\"receive a derivative benefit?\"","v":"Do  the children receive a derivative benefit?"},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu",{"$f":"U118","v":" "},{"$f":"IF(ISNUMBER($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,{"$f":"\"How much is the\"&\" \"&IF('Family Info'!N83=1,\" child's\",\"children's\")&\" \"&\"benefit:\"","v":"How much is the children's benefit:"},null,null,null," "]
[]
[]
[null,null,null,null,null,{"$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$101=\"Bi-Weekly\",(I101*26)/12,0)))))))","v":0}]
[]
[null,null,null,null,null,"Spousal Support Amount:",null,null," ",null,"Frequency:",null," ",null,null,"Spousal Support Calculation:",null,null,null,null,{"$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,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$107)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$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$84)","v":0}]
[]
[null,null,null,null,"Unemployment Comp. Amount:",null,null,null," ",null,null,null,"Frequency:",null," ",null,null,null,null,"1st Qu."," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Qu."," "]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$115)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," ",null,null,null,null,"3rd Qu"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th Qu"," "]
[]
[]
[null,null,null,null,null,{"$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$84","v":0}]
[]
[null,null,null,null,"Veteran's Benefit Amount:",null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$41)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$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$84","v":0}]
[]
[null,null,null,null,"Retirement Benefit Amount:",null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$131)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&IF($H$86=\"\",\"Other Income\",$H$86)&\" \" &\"Income:\"","v":"'s   Income:"},null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($H$86=\"\",\"Other Income\",$H$86)&\" \"& \"Amt:\"","v":"Gross monthly   Amt:"},null,null,null,null,null,null,{"$f":"$BU$84","v":0}]
[]
[null,null,null,null,{"$f":"IF($H$86=\"\",\"Other Income\",$H$86&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"  Income Amount:"},null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($O$139)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Family Info'!$AB$20&\"'\"&\"s\"&\" \"&IF($L$86=\"\",\"Other\",$L$86)&\" \" &\"Income:\"","v":"'s   Income:"},null,null,null,null,null,null,null,{"$f":"\"Gross monthly\"&\" \"&IF($L$86=\"\",\"Other Income\",$L$86)&\" \"& \"Amt:\"","v":"Gross monthly   Amt:"},null,null,null,null,null,null,{"$f":"$CC$84","v":0}]
[]
[null,null,null,null,null,{"$f":"IF($L$86=\"\",\"Other Income\",$L$86&\" \"&\"Income\")&\" \"&\"Amount:\"","v":"  Income Amount:"},null,null,null," ",null,null,null,"Frequency:",null," "]
[]
[null,null,null,null,null,null,null,null,"Limited Period:"," ",null,{"$f":"\"# of\"&\" \"&LOWER($P$147)&\" \"&\"payments:\"","v":"# of   payments:"},null,null,null," "]

{"sheet":"Income Adjustment","index":4,"n_rows":89,"n_cols":55,"rows_kept":89,"cut":false,"hidden":false,"merged":[[5,18,5,19],[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],[1,23,1,41],[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],[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],[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],[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],[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],[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],[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],[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]]}
[]
[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,null,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,{"$f":"AB3","v":""},null,null,null,null,1,{"$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$52),2),\" \")","v":0},null,null,null,null,1,{"$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$33))))))))))),\" \")","v":0}]
[null,"Income Adjustments",null,null,null,null,"Reasonable Business Expenses",null,null,null,null,"  Click Here"]
[null,null,null,null,null,null,"Expense Type",null,null,"Monthly Cost",null,"Pers. Use%",null,"Net Monthly Cost"]
[null,"Health Care",null,null,null,1," ",null,null," ",null," ",null,{"$f":"IF(OR($J15=\" \",$J15=\"\"),0,IF(OR($L15=\" \",$L15=\"\"),$J15,$J15-($J15*$L15)))","v":0},null,"Next"]
[]
[null,"Day Care Cost",null,null,null,2," ",null,null," ",null," ",null,{"$f":"IF(OR($J17=\" \",$J17=\"\"),0,IF(OR($L17=\" \",$L17=\"\"),$J17,$J17-($J17*$L17)))","v":0}]
[]
[null,"Results",null,null,null,3," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J21=\" \",$J21=\"\"),0,IF(OR($L21=\" \",$L21=\"\"),$J21,$J21-($J21*$L21)))","v":0}]
[]
[null,"Calculator Reset",null,null,null,5," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J25=\" \",$J25=\"\"),0,IF(OR($L25=\" \",$L25=\"\"),$J25,$J25-($J25*$L25)))","v":0}]
[]
[null,null,null,null,null,7," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J29=\" \",$J29=\"\"),0,IF(OR($L29=\" \",$L29=\"\"),$J29,$J29-($J29*$L29)))","v":0}]
[]
[null,null,null,null,null,9," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J33=\" \",$J33=\"\"),0,IF(OR($L33=\" \",$L33=\"\"),$J33,$J33-($J33*$L33)))","v":0}]
[]
[null,null,null,null,{"$f":"$AB$2","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Up"]
[null,null,null,null,null,null,"Gross Self Employment Tax:",null,null,null,null," ",null,null,"Net Self Employment Tax:",null,null,null,{"$f":"IF($L$36=\" \",\" \",$L$36/2)","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,null,null,"Spousal Support Paid:",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Next"]
[]
[null,null,null,null,"Child Support paid for other children:",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,{"$f":"\"Other children\"&\" \"&\"residing with\" &\" \"&$AB$2","v":"Other children residing with "},null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,{"$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$73))))))))))),\" \")","v":0}]
[null,null,null,null,null,null,"Reasonable Business Expenses",null,null,null,null,"  Click Here",null,null,null,null,null,"Up"]
[null,null,null,null,null,null,"Expense Type",null,null,"Monthly Cost",null,"Pers. Use%",null,"Net Monthly Cost"]
[null,null,null,null,null,1," ",null,null," ",null," ",null,{"$f":"IF(OR($J55=\" \",$J55=\"\"),0,IF(OR($L55=\" \",$L55=\"\"),$J55,$J55-($J55*$L55)))","v":0},null,"Next"]
[]
[null,null,null,null,null,2," ",null,null," ",null," ",null,{"$f":"IF(OR($J57=\" \",$J57=\"\"),0,IF(OR($L57=\" \",$L57=\"\"),$J57,$J57-($J57*$L57)))","v":0}]
[]
[null,null,null,null,null,3," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J61=\" \",$J61=\"\"),0,IF(OR($L61=\" \",$L61=\"\"),$J61,$J61-($J61*$L61)))","v":0}]
[]
[null,null,null,null,null,5," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J65=\" \",$J65=\"\"),0,IF(OR($L65=\" \",$L65=\"\"),$J65,$J65-($J65*$L65)))","v":0}]
[]
[null,null,null,null,null,7," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J69=\" \",$J69=\"\"),0,IF(OR($L69=\" \",$L69=\"\"),$J69,$J69-($J69*$L69)))","v":0}]
[]
[null,null,null,null,null,9," ",null,null," ",null," ",null,{"$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,{"$f":"IF(OR($J73=\" \",$J73=\"\"),0,IF(OR($L73=\" \",$L73=\"\"),$J73,$J73-($J73*$L73)))","v":0}]
[]
[]
[null,null,null,null,{"$f":"$AB$3","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Up"]
[null,null,null,null,null,null,"Gross Self Employment Tax:",null,null,null,null," ",null,null,"Net Self Employment Tax:",null,null,null,{"$f":"IF(L77=\" \",\" \",$L$77/2)","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,null,null,"Spousal Support Paid:",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,"Child Support paid for other children:",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Monthly Amt"]
[]
[]
[null,null,null,null,{"$f":"\"Other children\"&\" \"&\"residing with\"&\" \"&$AB$3","v":"Other children residing with "},null,null,null,null,null,null," "]

{"sheet":"Health Ins","index":5,"n_rows":48,"n_cols":55,"rows_kept":48,"cut":false,"hidden":false,"merged":[[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],[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],[11,1,11,3],[12,1,12,3],[6,11,6,13],[6,5,6,10],[8,11,8,13],[10,13,10,14],[1,22,1,39],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[1,4,1,21],[3,21,3,22],[4,21,4,22],[5,21,5,22],[6,21,6,22],[7,21,7,22],[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]]}
[]
[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$11&\" \"&\"cost for the health insurance?\"","v":"What is the  cost for the health insurance?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pays HCC"," ",false,"HCC Answer"]
[null,"Dental Ins.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":6,"n_rows":25,"n_cols":55,"rows_kept":25,"cut":false,"hidden":false,"merged":[[22,1,22,3],[16,1,16,3],[18,1,18,3],[12,1,12,3],[20,1,20,3],[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],[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],[5,1,5,3],[7,1,7,3],[9,1,9,3],[8,1,8,3],[11,1,11,3],[6,1,6,3],[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]]}
[]
[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","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'!$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":7,"n_rows":25,"n_cols":55,"rows_kept":25,"cut":false,"hidden":false,"merged":[[23,1,23,3],[15,1,15,3],[17,1,17,3],[19,1,19,3],[14,1,14,3],[21,1,21,3],[6,5,6,10],[6,11,6,13],[8,11,8,13],[10,13,10,14],[12,12,12,13],[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],[1,22,1,39],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[1,4,1,21],[6,19,6,20],[6,21,6,22],[5,15,5,16],[5,17,5,18],[5,19,5,20],[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]]}
[]
[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":8,"n_rows":85,"n_cols":55,"rows_kept":85,"cut":false,"hidden":false,"merged":[[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],[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],[9,11,9,13],[6,17,6,18],[7,17,7,18],[8,17,8,18],[9,17,9,18],[5,15,5,16],[2,17,2,18],[3,17,3,18],[4,17,4,18],[5,17,5,18],[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],[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],[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],[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]]}
[]
[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$8","v":" "},null,{"$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$21","v":" "},null,{"$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$12)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$12*$S$12)*$L$16)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$25*$S$25)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$25*$S$25)*$L$29)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$39*$S$39)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$39*$S$39)*$L$43/12)","v":{"$error":"#VALUE!"}},{"$f":"(($K$53*$S$53)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$53*$S$53)*$L$57)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$67*$S$67)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"((($K$67*$S$67)*$L$71)/12)","v":{"$error":"#VALUE!"}},{"$f":"(($K$81*$S$81)*52)/12","v":{"$error":"#VALUE!"}},{"$f":"(($K$81*$S$81)*$L$85)/12","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(IF(AH$11>0,1,0),0)","v":0},null,null,"Monthly"]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," ",null,null,null,{"$f":"J35","v":" "},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$12*52)/12","v":{"$error":"#VALUE!"}},{"$f":"IF(K14=\"Weekly\",($K$12*$L$16)/12,($AF$6*$L$16)/12)","v":{"$error":"#VALUE!"}},{"$f":"($K$25*52)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$25*$L$29)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$39*52)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$39*$L$43)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$53*52)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$53*$L$57)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$67*52)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$67*$L$71)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$81*52)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$81*$L$85)/12","v":{"$error":"#VALUE!"}},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":" "},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$12*26)/12","v":{"$error":"#VALUE!"}},{"$f":"IF(K14=\"Weekly\",($AF$7/4.333)*L16/12,($AF$7*$L$16)/12)","v":{"$error":"#VALUE!"}},{"$f":"($K$25*26)/12","v":{"$error":"#VALUE!"}},{"$f":"($AH$7*$L$29)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$39*26)/12","v":{"$error":"#VALUE!"}},{"$f":"($AJ$7*$L$43)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$53*26)/12","v":{"$error":"#VALUE!"}},{"$f":"($AL$7*$L$57)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$67*26)/12","v":{"$error":"#VALUE!"}},{"$f":"($AN$7*$L$71)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$81*26)/12","v":{"$error":"#VALUE!"}},{"$f":"($AP$7*$L$85)/12","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(IF(AL$11>0,1,0),0)","v":0}]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null," ",null,null,null,null,null,{"$f":"J63","v":" "},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$12","v":" "},{"$f":"IF($K$14=\"Weekly\",(($AF$8/4.333)*$L$16)/12,($AF$8*$L$16)/12)","v":{"$error":"#VALUE!"}},{"$f":"$K$25","v":" "},{"$f":"($AH$8*$L$29)/12","v":{"$error":"#VALUE!"}},{"$f":"$K$39","v":" "},{"$f":"($AJ$8*$L$43)/12","v":{"$error":"#VALUE!"}},{"$f":"$K$53","v":" "},{"$f":"($AL$8*$L$57)/12","v":{"$error":"#VALUE!"}},{"$f":"$K$67","v":" "},{"$f":"($AN$8*$L$71)/12","v":{"$error":"#VALUE!"}},{"$f":"$K$81","v":" "},{"$f":"($AP$8*$L$85)/12","v":{"$error":"#VALUE!"}},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":" "},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$12*24)/12","v":{"$error":"#VALUE!"}},{"$f":"IF($K$14=\"Weekly\",($AF$9/4.333)*$L$16/12,($AF$9*$L$16)/12)","v":{"$error":"#VALUE!"}},{"$f":"($K$25*24)/12","v":{"$error":"#VALUE!"}},{"$f":"($AH$9*$L$29)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$39*24)/12","v":{"$error":"#VALUE!"}},{"$f":"($AJ$9*$L$43)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$53*24)/12","v":{"$error":"#VALUE!"}},{"$f":"($AL$9*$L$57)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$67*24)/12","v":{"$error":"#VALUE!"}},{"$f":"($AN$9*$L$71)/12","v":{"$error":"#VALUE!"}},{"$f":"($K$81*24)/12","v":{"$error":"#VALUE!"}},{"$f":"($AP$9*$L$85)/12","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(IF(AP$11>0,1,0),0)","v":0}]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$8&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," ",null,null,null,"Total",null,{"$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$10&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$8&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$14=\"Weekly\",\"weeks\",\"months\")","v":"weeks"},null,{"$f":"IF($K$27=\"Weekly\",\"weeks\",\"months\")","v":"weeks"},null,{"$f":"IF($K$41=\"Weekly\",\"weeks\",\"months\")","v":"months"},null,{"$f":"IF($K$55=\"Weekly\",\"weeks\",\"months\")","v":"months"},null,{"$f":"IF($K$69=\"Weekly\",\"weeks\",\"months\")","v":"months"},null,{"$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$14=\"Weekly\",\"weeks\",\"months\")&\" \"&\"out of the year is this daycare?\"","v":"How many weeks out of the year is this daycare?"},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"4.333*12","v":51.996000000000002}]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," "]
[]
[null,"Save Work",null,null,null,"Who is the daycare provider?",null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$21&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," "]
[null,"Calculator Reset"]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$21&\"'s\"&\" \"&$L$23&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$21&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null," ",null,"Weekly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AH$12&\" \"&\"out of the year is this daycare?\"","v":"How many weeks out of the year is this daycare?"},null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," "]
[]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$35&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$35&\"'s\"&\" \"&$L$37&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$35&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null," ",null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AJ$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"},null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," "]
[]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$49&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$49&\"'s\"&\" \"&$L$51&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$49&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null," ",null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AL$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"},null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," "]
[]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$63&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$63&\"'s\"&\" \"&$L$65&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$63&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null," ",null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AN$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"},null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"Which party pays this work-related daycare cost?",null,null,null,null,null," "]
[]
[null,null,null,null,null,"Who is the daycare provider?",null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$77&\"'s \"&\"rate of pay (hourly, weekly)?\"","v":"What is  's rate of pay (hourly, weekly)?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,{"$f":"\"What is\"&\" \"&$J$77&\"'s\"&\" \"&$L$79&\"?\"","v":"What is  's  ?"},null,null,null,null," ",null,{"$f":"\"How many hours per week at\"&\" \"&$J$77&\"'s?\"","v":"How many hours per week at  's?"},null,null,null,null,null," "]
[]
[null,null,null,null,null,"Is this daycare seasonal?",null,null," ",null,"Monthly"]
[]
[null,null,null,null,null,{"$f":"\"How many\"&\" \"&$AP$12&\" \"&\"out of the year is this daycare?\"","v":"How many months out of the year is this daycare?"},null,null,null,null,null," "]

{"sheet":"Results","index":9,"n_rows":88,"n_cols":55,"rows_kept":88,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[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$14)),\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condition"]
[null,null,null,null,{"$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$7&\" \"&\"average day count.\",))))))","v":"This is a Sole custody matter involving 0 Child.   is the custodian."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to date"]
[null,null,null,null,{"$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$4,2)&\" \"&\"monthly total.\",\" \")))))))))))))))","v":" "}]
[null,"Deviation Cost Adjustment",null,null,{"$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$5&\" \"&\"monthly total.\",\" \")))))))))))))","v":" "}]
[null,null,null,null,{"$f":"IF('Empl Income'!$H$53=\" \",\" \",IF('Empl Income'!$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$12,2)&\";\",\"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$4,2)&\" \"&\"monthly total.\",\" \")))))))))))))))","v":" "}]
[null,"Health Care ",null,null,{"$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$5,2)&\" \"&\"monthly total.\",\" \")))))))))))))","v":" "}]
[null,null,null,null,{"$f":"IF('Empl Income'!$I$117=\" \",\" \",IF('Empl Income'!$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$10","v":" "},null,null,{"$f":"'Day Care'!$L$23","v":" "},null,null,{"$f":"'Day Care'!$L$37","v":" "},null,null,{"$f":"'Day Care'!$L$51","v":" "},null,null,{"$f":"'Day Care'!$L$65","v":" "},null,null,{"$f":"'Day Care'!$L$79","v":" "}]
[null,null,null,null,"Health Insurance Secondary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# providers",{"$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":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Notepad"]

{"sheet":"Report","index":10,"n_rows":50,"n_cols":12,"rows_kept":50,"cut":false,"hidden":false,"merged":[[44,0,44,15],[42,0,42,15],[22,16,22,17],[23,2,23,15],[34,0,34,15],[35,0,35,15],[37,0,37,15],[39,0,39,15],[40,0,40,15],[43,0,43,12],[41,0,41,15],[30,0,30,12],[38,0,38,15],[36,0,36,15],[33,0,33,15],[27,0,27,15],[14,2,14,15],[15,0,15,15],[16,0,16,15],[17,0,17,15],[18,0,18,15],[14,0,14,1],[19,0,19,15],[20,0,20,15],[24,0,24,15],[25,0,25,15],[26,0,26,15],[21,0,21,12],[23,0,23,1],[12,0,12,12],[7,0,7,2],[0,0,0,12],[3,1,3,3],[3,5,3,7],[3,8,3,9],[3,10,3,12],[1,1,1,2],[5,0,5,15],[28,0,28,15],[29,0,29,15],[32,0,32,15],[22,0,22,15],[31,0,31,15]]}
["Child Support Guideline Report"]
["Date:",{"$f":"TODAY()","v":"2021-08-19"},null,null,null,null,"DCSE#",{"$f":"Info!H5","v":0},null,null,"Docket No",{"$f":"Info!H4","v":0}]
[]
["Party A:",{"$f":"Info!B1","v":""},null,null,"Party B:",{"$f":"Info!B2","v":""}]
[]
[{"$f":"\"Custody: \"&Results!E7","v":"Custody: This is a Sole custody matter involving 0 Child.   is the custodian."}]
[]
["Child Support Owed:",null,null,"John 's monthly support obl. is: $1226.37"]
[null,null,null,"Mykell  imputed monthly support obligation is $266.98"]
[null,null,null,"Maura's monthly support obl. is: 110.58"]
[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":"\"Primary Employer: \"&Results!E13","v":"Primary Employer:  "}]
["Secondary Empl:",null,{"$f":"Results!E14","v":" "}]
[{"$f":"Results!$E$15","v":" "}]
[{"$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":"\"Primary Employer: \"&Results!$E$26","v":"Primary Employer:  "}]
["Secondary Empl:",null,{"$f":"Results!$E$27","v":" "}]
[{"$f":"Results!$E$28","v":" "}]
[{"$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 $\"&IF(OR('Health Ins'!$R$7=\"\",'Health Ins'!$T$7=\" \"),\"None\",\"\")&IF(AND('Health Ins'!$R$7>0,'Health Ins'!$T$7>0),\"\",IF('Health Ins'!$R$7>0,'Health Ins'!$R$7,'Health Ins'!$T$7))","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":"\"Daycare Cost $\"&IF(OR('Day Care'!$R$10=\"\",'Day Care'!$T$10=\" \"),\"None\",\"\")&IF(AND('Day Care'!$R$10>0,'Day Care'!$T$10>0),\"\",IF('Day Care'!$R$10>0,'Day Care'!$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":11,"n_rows":696,"n_cols":19,"rows_kept":696,"cut":false,"hidden":false,"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":12,"n_rows":61,"n_cols":60,"rows_kept":61,"cut":false,"hidden":false,"merged":[[51,30,51,31],[51,32,51,33],[54,32,54,33],[55,32,55,33],[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],[37,38,37,39],[38,34,38,35],[48,32,48,33],[48,36,48,37],[57,32,57,33],[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],[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],[34,38,34,39],[4,34,4,37],[11,21,11,22],[14,27,14,30],[19,26,19,29],[4,45,4,46],[4,42,4,43],[8,42,8,44],[5,12,5,13],[5,19,5,20],[7,17,7,18],[8,35,8,36],[4,39,4,40],[7,39,7,40],[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],[4,52,4,53],[2,23,2,24],[3,27,3,28],[5,27,5,28],[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],[13,21,13,22],[12,21,12,22],[10,21,10,22]]}
[{"$f":"\"Parent A\"","v":"Parent A"},{"$f":"IF($R$7=\"Card\",TRIM(Cardinal!$B$1),IF('Family Info'!H5=0,\"Party_A\",TRIM('Family Info'!H5)))","v":""}]
[{"$f":"\"Parent B\"","v":"Parent B"},{"$f":"IF($R$7=\"Card\",TRIM(Cardinal!$B$2),IF('Family Info'!$N$5=0,\"Party_B\",TRIM('Family Info'!$N$5)))","v":""},null,null,null,null,"CE-Docket",{"$f":"Cardinal!$H$4","v":" "},null,null,null,"Normal","Third_Party",null,{"$f":"IF(AND($E$6=1,$E$5=TRUE),$M$2,$L$2)","v":"Normal"},null,"2021 D Ed."]
[{"$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$7)))","v":""},null,null,null,null,"CE-DCSE",{"$f":"Cardinal!$H$5","v":" "},null,{"$f":"IF(ISBLANK($B$1),\"Party A\",IF($B$1=0,\"PartyA\",IF($B$1=\" \",\"Party A\",IFERROR(LEFT($B$1,SEARCH(\" \",$B$1)),$B$1))))","v":""},null,{"$f":"$J$3","v":""},{"$f":"$J$5","v":""},null,null,"next ed","2022-01-31",null,null,null,null,null,null,"Cardinal Express "]
[null,null,null,null,null,null,"C-Docket ",null,null,{"$f":"IF(ISBLANK($B$2),\"Party B\",IF($B$2=0,\"Party B\",IF($B$2=\" \",\"Party B\",IFERROR(LEFT($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$3),\"3rd Party\",IF($B$3=0,\"3rd Party\",IF($B$3=\" \",\"3rd Party\",IFERROR(LEFT($B$3,SEARCH(\" \",$B$3)),$B$3))))","v":""},null,null,null,null,null,null,null,null,null,"Cardinal Express",null,null,"Empl Inc",{"$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$6,IF('Family Info'!T4=\"Sole\",1,IF('Family Info'!T4=\"Shared\",2,IF('Family Info'!T4=\"Split\",3,IF('Family Info'!T4=\"Sole-Shared\",4,IF('Family Info'!T4=\"Multi-Shared\",5,IF('Family Info'!T4=\"Split-Shared\",6)))))))","v":1},null,null,"Shared Custody",null,null,"Impute ",null,"Impute Other Child cal",null,"Imp CGI","Imp CGI Split",null,"Cardinal",null,"Cardinal Income",null,null,"Spsl Inc",{"$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$6,\"Party B\",\"Party A\")","v":"Party A"},null,"Benefit Party",null,"Sole Custody","3rd Party",{"$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$11,\"\")))))","v":" "},{"$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$11,\"\")))))","v":0},null,null,{"$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":"For sole custody, Identify the custodial parent"},{"$f":"IF($R$7=\"Card\",Cardinal!$B$7,'Family Info'!$T$5)","v":" "},{"$f":"VLOOKUP($E$6,$I$17:$J$22,2,FALSE)","v":" "}," ",null,null,null,{"$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$33","v":0},null," ",null,"Party A","Party B",null,"SSDI",{"$f":"IF(OR(Cardinal!$B$17=\" \",Cardinal!$B$17=\"\"),0,Cardinal!$B$17+$AC$5)","v":0},{"$f":"IF(OR(Cardinal!$D$17=\" \",Cardinal!$D$17=\"\"),0,Cardinal!$D$17+$AC$5)","v":0},null,null,"Party A","Party B","3rd Party",null,null,null,"Number","Description",null,"Inc Share",{"$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":"#VALUE!"}},"number","Description",null,{"$f":"IF(AR6=Sole!$I$7,\"Add\",\"Subtract\")","v":"Add"},"3rd party Beneficiary",{"$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$3,\" \"))","v":"Number of children for whom support is sought"},{"$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$8)","v":0},"Party A prorata share",{"$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$7))))","v":false},null," ",null,null,{"$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":" "},{"$f":"IF(R7=\"Card\",Cardinal!$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$6=5,'Family Info'!BZ29)))))","v":false},{"$f":"IFERROR(365-H9,\" \")","v":365},"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$5)))","v":false},null," ",null,null,{"$f":"IF(AND(E6=5,B8>1),\"Child 2\",\" \")","v":" "},{"$f":"IF(R7=\"Card\",Cardinal!$H$10,IF($E$6=5,'Family Info'!$BZ$30))","v":false},365,"Apply",{"$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$20)","v":0},null,null,null,null,null,null,null,null,null,"%",{"$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$9=\"Income Share\",$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$10),\" \"),\" \"))","v":" "},null,null,null,null,{"$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$31,0))","v":0},365,"Total Imp Inc",{"$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$7=\"Card\",$H$2,$H$4)","v":0},null,null,"Other Child Support",null,{"$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$8&\" cost based on income shares.\"),\"\"))","v":{"$error":"#VALUE!"}},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$32))","v":false},365,"Yes/No",{"$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$7=\"Card\",$H$3,$H$5)","v":0},"5% HC test Express","5% AGI","Self Employment",null,{"$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$33))","v":false},365,null,{"$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$34))","v":false},365,"150 Poverty",{"$f":"Shared!$I$46","v":1610},{"$f":"Shared!$L$46","v":1610},null,null,null,null,null,null,"PartyB-AGI",{"$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$66,2)))))))","v":{"$error":"#VALUE!"}},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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$7=\" \",\"\",IF($AB$8>$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$7=\" \",\"\",IF($AB$8>$U$13,$B$14&\"'s $\"&ROUND($AB$8,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND($AB$8-$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$7","v":" "},"NA","NA","Reasonable HCC test",null,null,"Sole HCC",{"$f":"Sole!G25","v":" "},null,{"$f":"IF($R$7=\" \",\"\",IF($AC$8>$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$56)","v":{"$error":"#VALUE!"}},{"$f":"IF(Info!$J$18=Shared!$I$42,Shared!$I$47,Shared!$L$47)","v":{"$error":"#VALUE!"}},{"$f":"IF(Info!$J$18=Shared!$I$6,Shared!$I$16,Shared!$L$16)","v":{"$error":"#VALUE!"}},{"$f":"IF($BA$6<>\"\",$BA$6,IF($R$7=\"Card\",$S$15,IF(Vision!$R$7>Vision!$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$7=\" \",\"\",IF($AC$8>$U$14,$D$14&\"'s $\"&ROUND($AC$8,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND($AC$8-$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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$28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SplitShared!$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,{"$f":"IF($BA$6<>\"\",\"\",IF($R$7=\"Card\",$S$16,IF(Vision!$R$7>Vision!$R$8,Vision!$R$3&\"'s $\"&ROUND(Vision!$R$7,2)&\" \"&\"healthcare cost exceeds this amount by $\"&ROUND(Vision!$R$7-Vision!$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!"}},{"$f":"IF(BA6<>\"\",\"\",IF($R$7=\"Card\",$S$17,IF(Vision!$T$7>Vision!$T$8,Vision!$T$3&\"'s\"&\" \"&\"statutory maximum amount for reasonable healthcare cost is set at  $\"&ROUND(Vision!$T$8,2)&\" \"&\"per month.\",\" \")))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm before going to worksheet",null,null,null,"Yes"]
[{"$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$59)","v":{"$error":"#VALUE!"}},{"$f":"IF($J$21=Multi!$I$21,Multi!$I$37,Multi!$L$37)","v":{"$error":"#VALUE!"}},{"$f":"IF($J$21=Multi!$I$6,Multi!$I$17,Multi!$L$17)","v":{"$error":"#VALUE!"}},{"$f":"IF(BA6<>\"\",\"\",IF($R$7=\"Card\",$S$18,IF(Vision!$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$8,2)&\" \"&\"per month.\",\" \")))","v":" "},null,null,null,null,null,null,"Progress Gauge",null,null,null,null,null,null,"Bypass Confirm. before going to worksheet",null,null,null,{"$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":"#VALUE!"}},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":"#VALUE!"}},{"$f":"IF(Info!$J$22=SplitShared!$I$30,SplitShared!$I$41,SplitShared!$L$41)","v":{"$error":"#VALUE!"}},{"$f":"IF($J$22=SplitShared!$I$8,SplitShared!$I$19,SplitShared!$L$19)","v":{"$error":"#VALUE!"}},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$1<>\" \",5,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Sole-3rdPartyA",null,{"$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$22,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,"Party B",{"$f":"IF($R$7=\"Card\",0,IF($B$2<>\" \",5,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Incurred by non3rdparty",null,{"$f":"$AK$18","v":""},null,null,{"$f":"$AO$7","v":{"$error":"#VALUE!"}},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$7=\"Card\",0,50-(U26+U27+U28))","v":50},null,null,null,null,null,null,null,null,null,"NonSole custody cases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,126,{"$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$26+15),0))","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col A","Col B",null,null,null,null,null,null,null,null,6,169,{"$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$28,\"\")))))","v":0},{"$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$28,\"\")))))","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(AND($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$6,\"Party B\",\"Party A\")","v":"Party A"}]
[null,null,null,null,null,null,{"$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":"#VALUE!"}}]
[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$5=FALSE),B7,\" \"))","v":" "},"Col 1",null,null,{"$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":10},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$8&\" cost based on income shares.\"),\"\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,"Answer",{"$f":"IF(AND(G39<>\" \",G41<>\" \"),G41,IF(AND(H39<>\" \",H41<>\" \"),H41,\" \"))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sole cost incurred by 3rd Party",null,null,null,null,"reimburse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd party",{"$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$45,2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3P incur cost",{"$f":"IF($AJ$6=$J$5,\"Yes\",\"No\")","v":"Yes"},"PB inc sh",{"$f":"Shared!$L$112","v":0.5},"Party B Amt",{"$f":"IF(AND($AJ$14=\"Yes\",$AJ$15=\"Yes\"),ROUND(($AG$38*$AH$47)*$AJ$46,2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost %",{"$f":"0.01*100","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"Party B\",\"\"))))","v":""},null,"Reimbursing Party"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$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$50),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Who incurred cost",null,"Sole-non3rd party",null,{"$f":"IF($AH$45=\"Yes\",\"\",$AN$37)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,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 party ","Sole-3rdPartyB",null,{"$f":"IFERROR($AL$46,\"\")","v":""},null,"FPL Sole GL Cost Adj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Sole-3rdPartyA",null,{"$f":"IFERROR($AL$45,\"\")","v":""},null,null,"Col B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd party ","Incurred by non3rdparty",null,{"$f":"$AI$49","v":""},null,null,{"$f":"$AN$37","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$f":"$AI$50","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonSole custody cases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"incurred by",null,{"$f":"$AN$39","v":"Party A"},null,"Other than FPL sole"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,{"$f":"$AN$40","v":""},null,"Cost Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col A","Col B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$59,\"\")))))","v":0},{"$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$59,\"\")))))","v":{"$error":"#VALUE!"}}]

{"sheet":"Cardinal","index":13,"n_rows":43,"n_cols":55,"rows_kept":43,"cut":false,"hidden":false,"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]]}
[{"$f":"\"Parent A\"","v":"Parent A"}," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","Yes"]
[{"$f":"\"Parent B\"","v":"Parent B"}," ",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$6=1),\"Third Party Caretaker\",\" \")","v":" "}," ",null,null,null,null,null,null,null,{"$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$5","v":"3rd Party"}]
[null,null,null,null,null,null,"Docket #"," ",null,{"$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$5","v":false},null,"DCSE #"," ",null,{"$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$3,\" \"))","v":" "}," ",null," ",null,null,null,{"$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$4,IF(E6=4,B7&\" \"&\"is the custodial parent for how many of these children?\",IF(E6=6,J3&\" \"&\"is the Custodial Parent for how many of these children\",\" \")))","v":" "}," ",null," ",null,null,{"$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":" "}," ",{"$f":"IFERROR(365-H9,\" \")","v":" "}]
[{"$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,{"$f":"IF(AND(E6=5,B8>1),\"Child 2\",\" \")","v":" "}," "," "]
[{"$f":"IF(E6=6,\"Number of these children in a shared custody arrangement\",\" \")","v":" "},{"$f":"IF($E$6=6,IFERROR($B$8-SUM($B$9:$B$10),\" \"),\" \")","v":" "},null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>2),\"Child 3\",\" \")","v":" "}," "," "]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>3),\"Child 4\",\" \")","v":" "}," "," "]
[null,null,null,null,null,null,{"$f":"IF(AND($E$6=5,$B$8>4),\"Child 5\",\" \")","v":" "}," ",{"$f":"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$8>5),\"Child 6\",\"\")","v":""}," "," "]
[{"$f":"\"Parent's Gross Employment Income:\"","v":"Parent's Gross Employment Income:"}," ",null," "]
[{"$f":"\"Spousal Support Income\"","v":"Spousal Support Income"}," ",null," "]
[{"$f":"\"Parent's SSDI Income\"","v":"Parent's SSDI Income"}," ",null," "]
[{"$f":"\"Other Income\"","v":"Other Income"}," ",null," "]
[{"$f":"\"Income Adjustments\"","v":"Income Adjustments"}]
[{"$f":"\"Spousal support deduction:\"","v":"Spousal support deduction:"}," ",null," "]
[{"$f":"\"# of other biological or  adopted children residing with each Parent:\"","v":"# of other biological or  adopted children residing with each Parent:"}," ",null," "]
[{"$f":"\"Other child support obligations actually paid out:\"","v":"Other child support obligations actually paid out:"}," ",null," "]
[{"$f":"\"Total self-employment tax paid out:\"","v":"Total self-employment tax paid out:"}," ",null," "]
["Business Deductions"," ",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"}]
[{"$f":"\"Children's Healthcare costs\"","v":"Children's Healthcare costs"}," ",null," ",null," "]
[{"$f":"\"Daycare costs\"","v":"Daycare costs"}," ",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$31","v":" "}]
[{"$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$28,\"Yes\",\"No\")","v":"No"}]
[{"$f":"IF(AND($B$29=\"yes\",$B$17>0),\"How much cash benefit do the children receive?\",IF(AND($B$29=\"yes\",$D$17>0),\"How much cash benefit do the children receive?\",\" \"))","v":" "}," ",null,null,null,{"$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$17>0),\"Who receives the children's benefit?\",\" \"))","v":" "}," ",null,null,null,{"$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":" "},{"$f":"D17","v":" "},null,"CP",{"$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":14,"n_rows":117,"n_cols":55,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,0,0,11],[2,1,2,2],[2,7,2,8],[2,9,2,10],[1,2,1,3],[2,3,2,5],[14,1,14,6],[17,1,17,6],[3,3,3,5],[3,9,3,10],[4,1,4,2],[4,3,4,5],[4,7,4,9],[6,0,6,3],[18,1,18,6],[23,1,23,3],[23,22,23,27],[23,28,23,33],[23,34,23,39],[2,14,2,24],[7,0,7,7],[8,1,8,6],[9,1,9,6],[10,1,10,6],[23,40,23,45],[23,46,23,51],[23,52,23,57],[23,58,23,63],[23,64,23,69],[23,70,23,75],[23,76,23,81],[23,82,23,87],[23,88,23,93],[23,94,23,99],[6,12,6,13],[11,12,11,13],[21,12,21,13],[23,100,23,105],[23,106,23,111],[23,112,23,117],[23,118,23,123],[23,124,23,129],[23,130,23,135],[23,136,23,141],[23,142,23,147],[23,148,23,153],[23,154,23,159],[23,160,23,165],[23,166,23,171],[23,172,23,177],[23,178,23,183],[23,184,23,189],[23,190,23,195],[23,196,23,201],[23,202,23,207],[23,208,23,213],[23,214,23,219],[23,220,23,225],[23,226,23,231],[23,232,23,237],[23,238,23,243],[23,244,23,249],[23,250,23,255],[23,256,23,261],[23,262,23,267],[23,268,23,273],[23,274,23,279],[23,280,23,285],[23,286,23,291],[23,292,23,297],[23,298,23,303],[23,304,23,309],[23,310,23,315],[23,316,23,321],[23,322,23,327],[23,328,23,333],[23,334,23,339],[23,340,23,345],[23,346,23,351],[23,352,23,357],[23,358,23,363],[23,364,23,369],[23,370,23,375],[23,376,23,381],[23,382,23,387],[23,388,23,393],[23,394,23,399],[23,400,23,405],[23,406,23,411],[23,412,23,417],[23,418,23,423],[23,424,23,429],[23,430,23,435],[23,436,23,441],[23,442,23,447],[23,448,23,453],[23,454,23,459],[23,460,23,465],[23,466,23,471],[23,472,23,477],[23,478,23,483],[23,484,23,489],[23,490,23,495],[23,496,23,501],[23,502,23,507],[23,508,23,513],[23,514,23,519],[23,520,23,525],[23,526,23,531],[23,532,23,537],[23,538,23,543],[23,544,23,549],[23,550,23,555],[23,556,23,561],[23,562,23,567],[23,568,23,573],[23,574,23,579],[23,580,23,585],[23,586,23,591],[23,592,23,597],[23,598,23,603],[23,604,23,609],[23,610,23,615],[23,616,23,621],[23,622,23,627],[23,628,23,633],[23,634,23,639],[23,640,23,645],[23,646,23,651],[23,652,23,657],[23,658,23,663],[23,664,23,669],[23,670,23,675],[23,676,23,681],[23,682,23,687],[23,688,23,693],[23,694,23,699],[23,700,23,705],[23,706,23,711],[23,712,23,717],[23,718,23,723],[23,724,23,729],[23,730,23,735],[23,736,23,741],[23,742,23,747],[23,748,23,753],[23,754,23,759],[23,760,23,765],[23,766,23,771],[23,772,23,777],[23,778,23,783],[23,784,23,789],[23,790,23,795],[23,796,23,801],[23,802,23,807],[23,808,23,813],[23,814,23,819],[23,820,23,825],[23,826,23,831],[23,832,23,837],[23,838,23,843],[23,844,23,849],[23,850,23,855],[23,856,23,861],[23,862,23,867],[23,868,23,873],[23,874,23,879],[23,880,23,885],[23,886,23,891],[23,892,23,897],[23,898,23,903],[23,904,23,909],[23,910,23,915],[23,916,23,921],[23,922,23,927],[23,928,23,933],[23,934,23,939],[23,940,23,945],[23,946,23,951],[23,952,23,957],[23,958,23,963],[23,964,23,969],[23,970,23,975],[23,976,23,981],[23,982,23,987],[23,988,23,993],[23,994,23,999],[23,1000,23,1005],[23,1006,23,1011],[23,1012,23,1017],[23,1018,23,1023],[23,1024,23,1029],[23,1030,23,1035],[23,1036,23,1041],[23,1042,23,1047],[23,1048,23,1053],[23,1054,23,1059],[23,1060,23,1065],[23,1066,23,1071],[23,1072,23,1077],[23,1078,23,1083],[23,1084,23,1089],[23,1090,23,1095],[23,1096,23,1101],[23,1102,23,1107],[23,1108,23,1113],[23,1114,23,1119],[23,1120,23,1125],[23,1126,23,1131],[23,1132,23,1137],[23,1138,23,1143],[23,1144,23,1149],[23,1150,23,1155],[23,1156,23,1161],[23,1162,23,1167],[23,1168,23,1173],[23,1174,23,1179],[23,1180,23,1185],[23,1186,23,1191],[23,1192,23,1197],[23,1198,23,1203],[23,1204,23,1209],[23,1210,23,1215],[23,1216,23,1221],[23,1222,23,1227],[23,1228,23,1233],[23,1234,23,1239],[23,1240,23,1245],[23,1246,23,1251],[23,1252,23,1257],[23,1258,23,1263],[23,1264,23,1269],[23,1270,23,1275],[23,1276,23,1281],[23,1282,23,1287],[23,1288,23,1293],[23,1294,23,1299],[23,1300,23,1305],[23,1306,23,1311],[23,1312,23,1317],[23,1318,23,1323],[23,1324,23,1329],[23,1330,23,1335],[23,1336,23,1341],[23,1342,23,1347],[23,1348,23,1353],[23,1354,23,1359],[23,1360,23,1365],[23,1366,23,1371],[23,1372,23,1377],[23,1378,23,1383],[23,1384,23,1389],[23,1390,23,1395],[23,1396,23,1401],[23,1402,23,1407],[23,1408,23,1413],[23,1414,23,1419],[23,1420,23,1425],[23,1426,23,1431],[23,1432,23,1437],[23,1438,23,1443],[23,1444,23,1449],[23,1450,23,1455],[23,1456,23,1461],[23,1462,23,1467],[23,1468,23,1473],[23,1474,23,1479],[23,1480,23,1485],[23,1486,23,1491],[23,1492,23,1497],[23,1498,23,1503],[23,1504,23,1509],[23,1510,23,1515],[23,1516,23,1521],[23,1522,23,1527],[23,1528,23,1533],[23,1534,23,1539],[23,1540,23,1545],[23,1546,23,1551],[23,1552,23,1557],[23,1558,23,1563],[23,1564,23,1569],[23,1570,23,1575],[23,1576,23,1581],[23,1582,23,1587],[23,1588,23,1593],[23,1594,23,1599],[23,1600,23,1605],[23,1606,23,1611],[23,1612,23,1617],[23,1618,23,1623],[23,1624,23,1629],[23,1630,23,1635],[23,1636,23,1641],[23,1642,23,1647],[23,1648,23,1653],[23,1654,23,1659],[23,1660,23,1665],[23,1666,23,1671],[23,1672,23,1677],[23,1678,23,1683],[23,1684,23,1689],[23,1690,23,1695],[23,1696,23,1701],[23,1702,23,1707],[23,1708,23,1713],[23,1714,23,1719],[23,1720,23,1725],[23,1726,23,1731],[23,1732,23,1737],[23,1738,23,1743],[23,1744,23,1749],[23,1750,23,1755],[23,1756,23,1761],[23,1762,23,1767],[23,1768,23,1773],[23,1774,23,1779],[23,1780,23,1785],[23,1786,23,1791],[23,1792,23,1797],[23,1798,23,1803],[23,1804,23,1809],[23,1810,23,1815],[23,1816,23,1821],[23,1822,23,1827],[23,1828,23,1833],[23,1834,23,1839],[23,1840,23,1845],[23,1846,23,1851],[23,1852,23,1857],[23,1858,23,1863],[23,1864,23,1869],[23,1870,23,1875],[23,1876,23,1881],[23,1882,23,1887],[23,1888,23,1893],[23,1894,23,1899],[23,1900,23,1905],[23,1906,23,1911],[23,1912,23,1917],[23,1918,23,1923],[23,1924,23,1929],[23,1930,23,1935],[23,1936,23,1941],[23,1942,23,1947],[23,1948,23,1953],[23,1954,23,1959],[23,1960,23,1965],[23,1966,23,1971],[23,1972,23,1977],[23,1978,23,1983],[23,1984,23,1989],[23,1990,23,1995],[23,1996,23,2001],[23,2002,23,2007],[23,2008,23,2013],[23,2014,23,2019],[23,2020,23,2025],[23,2026,23,2031],[23,2032,23,2037],[23,2038,23,2043],[23,2044,23,2049],[23,2050,23,2055],[23,2056,23,2061],[23,2062,23,2067],[23,2068,23,2073],[23,2074,23,2079],[23,2080,23,2085],[23,2086,23,2091],[23,2092,23,2097],[23,2098,23,2103],[23,2104,23,2109],[23,2110,23,2115],[23,2116,23,2121],[23,2122,23,2127],[23,2128,23,2133],[23,2134,23,2139],[23,2140,23,2145],[23,2146,23,2151],[23,2152,23,2157],[23,2158,23,2163],[23,2164,23,2169],[23,2170,23,2175],[23,2176,23,2181],[23,2182,23,2187],[23,2188,23,2193],[23,2194,23,2199],[23,2200,23,2205],[23,2206,23,2211],[23,2212,23,2217],[23,2218,23,2223],[23,2224,23,2229],[23,2230,23,2235],[23,2236,23,2241],[23,2242,23,2247],[23,2248,23,2253],[23,2254,23,2259],[23,2260,23,2265],[23,2266,23,2271],[23,2272,23,2277],[23,2278,23,2283],[23,2284,23,2289],[23,2290,23,2295],[23,2296,23,2301],[23,2302,23,2307],[23,2308,23,2313],[23,2314,23,2319],[23,2320,23,2325],[23,2326,23,2331],[23,2332,23,2337],[23,2338,23,2343],[23,2344,23,2349],[23,2350,23,2355],[23,2356,23,2361],[23,2362,23,2367],[23,2368,23,2373],[23,2374,23,2379],[23,2380,23,2385],[23,2386,23,2391],[23,2392,23,2397],[23,2398,23,2403],[23,2404,23,2409],[23,2410,23,2415],[23,2416,23,2421],[23,2422,23,2427],[23,2428,23,2433],[23,2434,23,2439],[23,2440,23,2445],[23,2446,23,2451],[23,2452,23,2457],[23,2458,23,2463],[23,2464,23,2469],[23,2470,23,2475],[23,2476,23,2481],[23,2482,23,2487],[23,2488,23,2493],[23,2494,23,2499],[23,2500,23,2505],[23,2506,23,2511],[23,2512,23,2517],[23,2518,23,2523],[23,2524,23,2529],[23,2530,23,2535],[23,2536,23,2541],[23,2542,23,2547],[23,2548,23,2553],[23,2554,23,2559],[23,2560,23,2565],[23,2566,23,2571],[23,2572,23,2577],[23,2578,23,2583],[23,2584,23,2589],[23,2590,23,2595],[23,2596,23,2601],[23,2602,23,2607],[23,2608,23,2613],[23,2614,23,2619],[23,2620,23,2625],[23,2626,23,2631],[23,2632,23,2637],[23,2638,23,2643],[23,2644,23,2649],[23,2650,23,2655],[23,2656,23,2661],[23,2662,23,2667],[23,2668,23,2673],[23,2674,23,2679],[23,2680,23,2685],[23,2686,23,2691],[23,2692,23,2697],[23,2698,23,2703],[23,2704,23,2709],[23,2710,23,2715],[23,2716,23,2721],[23,2722,23,2727],[23,2728,23,2733],[23,2734,23,2739],[23,2740,23,2745],[23,2746,23,2751],[23,2752,23,2757],[23,2758,23,2763],[23,2764,23,2769],[23,2770,23,2775],[23,2776,23,2781],[23,2782,23,2787],[23,2788,23,2793],[23,2794,23,2799],[23,2800,23,2805],[23,2806,23,2811],[23,2812,23,2817],[23,2818,23,2823],[23,2824,23,2829],[23,2830,23,2835],[23,2836,23,2841],[23,2842,23,2847],[23,2848,23,2853],[23,2854,23,2859],[23,2860,23,2865],[23,2866,23,2871],[23,2872,23,2877],[23,2878,23,2883],[23,2884,23,2889],[23,2890,23,2895],[23,2896,23,2901],[23,2902,23,2907],[23,2908,23,2913],[23,2914,23,2919],[23,2920,23,2925],[23,2926,23,2931],[23,2932,23,2937],[23,2938,23,2943],[23,2944,23,2949],[23,2950,23,2955],[23,2956,23,2961],[23,2962,23,2967],[23,2968,23,2973],[23,2974,23,2979],[23,2980,23,2985],[23,2986,23,2991],[23,2992,23,2997],[23,2998,23,3003],[23,3004,23,3009],[23,3010,23,3015],[23,3016,23,3021],[23,3022,23,3027],[23,3028,23,3033],[23,3034,23,3039],[23,3040,23,3045],[23,3046,23,3051],[23,3052,23,3057],[23,3058,23,3063],[23,3064,23,3069],[23,3070,23,3075],[23,3076,23,3081],[23,3082,23,3087],[23,3088,23,3093],[23,3094,23,3099],[23,3100,23,3105],[23,3106,23,3111],[23,3112,23,3117],[23,3118,23,3123],[23,3124,23,3129],[23,3130,23,3135],[23,3136,23,3141],[23,3142,23,3147],[23,3148,23,3153],[23,3154,23,3159],[23,3160,23,3165],[23,3166,23,3171],[23,3172,23,3177],[23,3178,23,3183],[23,3184,23,3189],[23,3190,23,3195],[23,3196,23,3201],[23,3202,23,3207],[23,3208,23,3213],[23,3214,23,3219],[23,3220,23,3225],[23,3226,23,3231],[23,3232,23,3237],[23,3238,23,3243],[23,3244,23,3249],[23,3250,23,3255],[23,3256,23,3261],[23,3262,23,3267],[23,3268,23,3273],[23,3274,23,3279],[23,3280,23,3285],[23,3286,23,3291],[23,3292,23,3297],[23,3298,23,3303],[23,3304,23,3309],[23,3310,23,3315],[23,3316,23,3321],[23,3322,23,3327],[23,3328,23,3333],[23,3334,23,3339],[23,3340,23,3345],[23,3346,23,3351],[23,3352,23,3357],[23,3358,23,3363],[23,3364,23,3369],[23,3370,23,3375],[23,3376,23,3381],[23,3382,23,3387],[23,3388,23,3393],[23,3394,23,3399],[23,3400,23,3405],[23,3406,23,3411],[23,3412,23,3417],[23,3418,23,3423],[23,3424,23,3429],[23,3430,23,3435],[23,3436,23,3441],[23,3442,23,3447],[23,3448,23,3453],[23,3454,23,3459],[23,3460,23,3465],[23,3466,23,3471],[23,3472,23,3477],[23,3478,23,3483],[23,3484,23,3489],[23,3490,23,3495],[23,3496,23,3501],[23,3502,23,3507],[23,3508,23,3513],[23,3514,23,3519],[23,3520,23,3525],[23,3526,23,3531],[23,3532,23,3537],[23,3538,23,3543],[23,3544,23,3549],[23,3550,23,3555],[23,3556,23,3561],[23,3562,23,3567],[23,3568,23,3573],[23,3574,23,3579],[23,3580,23,3585],[23,3586,23,3591],[23,3592,23,3597],[23,3598,23,3603],[23,3604,23,3609],[23,3610,23,3615],[23,3616,23,3621],[23,3622,23,3627],[23,3628,23,3633],[23,3634,23,3639],[23,3640,23,3645],[23,3646,23,3651],[23,3652,23,3657],[23,3658,23,3663],[23,3664,23,3669],[23,3670,23,3675],[23,3676,23,3681],[23,3682,23,3687],[23,3688,23,3693],[23,3694,23,3699],[23,3700,23,3705],[23,3706,23,3711],[23,3712,23,3717],[23,3718,23,3723],[23,3724,23,3729],[23,3730,23,3735],[23,3736,23,3741],[23,3742,23,3747],[23,3748,23,3753],[23,3754,23,3759],[23,3760,23,3765],[23,3766,23,3771],[23,3772,23,3777],[23,3778,23,3783],[23,3784,23,3789],[23,3790,23,3795],[23,3796,23,3801],[23,3802,23,3807],[23,3808,23,3813],[23,3814,23,3819],[23,3820,23,3825],[23,3826,23,3831],[23,3832,23,3837],[23,3838,23,3843],[23,3844,23,3849],[23,3850,23,3855],[23,3856,23,3861],[23,3862,23,3867],[23,3868,23,3873],[23,3874,23,3879],[23,3880,23,3885],[23,3886,23,3891],[23,3892,23,3897],[23,3898,23,3903],[23,3904,23,3909],[23,3910,23,3915],[23,3916,23,3921],[23,3922,23,3927],[23,3928,23,3933],[23,3934,23,3939],[23,3940,23,3945],[23,3946,23,3951],[23,3952,23,3957],[23,3958,23,3963],[23,3964,23,3969],[23,3970,23,3975],[23,3976,23,3981],[23,3982,23,3987],[23,3988,23,3993],[23,3994,23,3999],[23,4000,23,4005],[23,4006,23,4011],[23,4012,23,4017],[23,4018,23,4023],[23,4024,23,4029],[23,4030,23,4035],[23,4036,23,4041],[23,4042,23,4047],[23,4048,23,4053],[23,4054,23,4059],[23,4060,23,4065],[23,4066,23,4071],[23,4072,23,4077],[23,4078,23,4083],[23,4084,23,4089],[23,4090,23,4095],[23,4096,23,4101],[23,4102,23,4107],[23,4108,23,4113],[23,4114,23,4119],[23,4120,23,4125],[23,4126,23,4131],[23,4132,23,4137],[23,4138,23,4143],[23,4144,23,4149],[23,4150,23,4155],[23,4156,23,4161],[23,4162,23,4167],[23,4168,23,4173],[23,4174,23,4179],[23,4180,23,4185],[23,4186,23,4191],[23,4192,23,4197],[23,4198,23,4203],[23,4204,23,4209],[23,4210,23,4215],[23,4216,23,4221],[23,4222,23,4227],[23,4228,23,4233],[23,4234,23,4239],[23,4240,23,4245],[23,4246,23,4251],[23,4252,23,4257],[23,4258,23,4263],[23,4264,23,4269],[23,4270,23,4275],[23,4276,23,4281],[23,4282,23,4287],[23,4288,23,4293],[23,4294,23,4299],[23,4300,23,4305],[23,4306,23,4311],[23,4312,23,4317],[23,4318,23,4323],[23,4324,23,4329],[23,4330,23,4335],[23,4336,23,4341],[23,4342,23,4347],[23,4348,23,4353],[23,4354,23,4359],[23,4360,23,4365],[23,4366,23,4371],[23,4372,23,4377],[23,4378,23,4383],[23,4384,23,4389],[23,4390,23,4395],[23,4396,23,4401],[23,4402,23,4407],[23,4408,23,4413],[23,4414,23,4419],[23,4420,23,4425],[23,4426,23,4431],[23,4432,23,4437],[23,4438,23,4443],[23,4444,23,4449],[23,4450,23,4455],[23,4456,23,4461],[23,4462,23,4467],[23,4468,23,4473],[23,4474,23,4479],[23,4480,23,4485],[23,4486,23,4491],[23,4492,23,4497],[23,4498,23,4503],[23,4504,23,4509],[23,4510,23,4515],[23,4516,23,4521],[23,4522,23,4527],[23,4528,23,4533],[23,4534,23,4539],[23,4540,23,4545],[23,4546,23,4551],[23,4552,23,4557],[23,4558,23,4563],[23,4564,23,4569],[23,4570,23,4575],[23,4576,23,4581],[23,4582,23,4587],[23,4588,23,4593],[23,4594,23,4599],[23,4600,23,4605],[23,4606,23,4611],[23,4612,23,4617],[23,4618,23,4623],[23,4624,23,4629],[23,4630,23,4635],[23,4636,23,4641],[23,4642,23,4647],[23,4648,23,4653],[23,4654,23,4659],[23,4660,23,4665],[23,4666,23,4671],[23,4672,23,4677],[23,4678,23,4683],[23,4684,23,4689],[23,4690,23,4695],[23,4696,23,4701],[23,4702,23,4707],[23,4708,23,4713],[23,4714,23,4719],[23,4720,23,4725],[23,4726,23,4731],[23,4732,23,4737],[23,4738,23,4743],[23,4744,23,4749],[23,4750,23,4755],[23,4756,23,4761],[23,4762,23,4767],[23,4768,23,4773],[23,4774,23,4779],[23,4780,23,4785],[23,4786,23,4791],[23,4792,23,4797],[23,4798,23,4803],[23,4804,23,4809],[23,4810,23,4815],[23,4816,23,4821],[23,4822,23,4827],[23,4828,23,4833],[23,4834,23,4839],[23,4840,23,4845],[23,4846,23,4851],[23,4852,23,4857],[23,4858,23,4863],[23,4864,23,4869],[23,4870,23,4875],[23,4876,23,4881],[23,4882,23,4887],[23,4888,23,4893],[23,4894,23,4899],[23,4900,23,4905],[23,4906,23,4911],[23,4912,23,4917],[23,4918,23,4923],[23,4924,23,4929],[23,4930,23,4935],[23,4936,23,4941],[23,4942,23,4947],[23,4948,23,4953],[23,4954,23,4959],[23,4960,23,4965],[23,4966,23,4971],[23,4972,23,4977],[23,4978,23,4983],[23,4984,23,4989],[23,4990,23,4995],[23,4996,23,5001],[23,5002,23,5007],[23,5008,23,5013],[23,5014,23,5019],[23,5020,23,5025],[23,5026,23,5031],[23,5032,23,5037],[23,5038,23,5043],[23,5044,23,5049],[23,5050,23,5055],[23,5056,23,5061],[23,5062,23,5067],[23,5068,23,5073],[23,5074,23,5079],[23,5080,23,5085],[23,5086,23,5091],[23,5092,23,5097],[23,5098,23,5103],[23,5104,23,5109],[23,5110,23,5115],[23,5116,23,5121],[23,5122,23,5127],[23,5128,23,5133],[23,5134,23,5139],[23,5140,23,5145],[23,5146,23,5151],[23,5152,23,5157],[23,5158,23,5163],[23,5164,23,5169],[23,5170,23,5175],[23,5176,23,5181],[23,5182,23,5187],[23,5188,23,5193],[23,5194,23,5199],[23,5200,23,5205],[23,5206,23,5211],[23,5212,23,5217],[23,5218,23,5223],[23,5224,23,5229],[23,5230,23,5235],[23,5236,23,5241],[23,5242,23,5247],[23,5248,23,5253],[23,5254,23,5259],[23,5260,23,5265],[23,5266,23,5271],[23,5272,23,5277],[23,5278,23,5283],[23,5284,23,5289],[23,5290,23,5295],[23,5296,23,5301],[23,5302,23,5307],[23,5308,23,5313],[23,5314,23,5319],[23,5320,23,5325],[23,5326,23,5331],[23,5332,23,5337],[23,5338,23,5343],[23,5344,23,5349],[23,5350,23,5355],[23,5356,23,5361],[23,5362,23,5367],[23,5368,23,5373],[23,5374,23,5379],[23,5380,23,5385],[23,5386,23,5391],[23,5392,23,5397],[23,5398,23,5403],[23,5404,23,5409],[23,5410,23,5415],[23,5416,23,5421],[23,5422,23,5427],[23,5428,23,5433],[23,5434,23,5439],[23,5440,23,5445],[23,5446,23,5451],[23,5452,23,5457],[23,5458,23,5463],[23,5464,23,5469],[23,5470,23,5475],[23,5476,23,5481],[23,5482,23,5487],[23,5488,23,5493],[23,5494,23,5499],[23,5500,23,5505],[23,5506,23,5511],[23,5512,23,5517],[23,5518,23,5523],[23,5524,23,5529],[23,5530,23,5535],[23,5536,23,5541],[23,5542,23,5547],[23,5548,23,5553],[23,5554,23,5559],[23,5560,23,5565],[23,5566,23,5571],[23,5572,23,5577],[23,5578,23,5583],[23,5584,23,5589],[23,5590,23,5595],[23,5596,23,5601],[23,5602,23,5607],[23,5608,23,5613],[23,5614,23,5619],[23,5620,23,5625],[23,5626,23,5631],[23,5632,23,5637],[23,5638,23,5643],[23,5644,23,5649],[23,5650,23,5655],[23,5656,23,5661],[23,5662,23,5667],[23,5668,23,5673],[23,5674,23,5679],[23,5680,23,5685],[23,5686,23,5691],[23,5692,23,5697],[23,5698,23,5703],[23,5704,23,5709],[23,5710,23,5715],[23,5716,23,5721],[23,5722,23,5727],[23,5728,23,5733],[23,5734,23,5739],[23,5740,23,5745],[23,5746,23,5751],[23,5752,23,5757],[23,5758,23,5763],[23,5764,23,5769],[23,5770,23,5775],[23,5776,23,5781],[23,5782,23,5787],[23,5788,23,5793],[23,5794,23,5799],[23,5800,23,5805],[23,5806,23,5811],[23,5812,23,5817],[23,5818,23,5823],[23,5824,23,5829],[23,5830,23,5835],[23,5836,23,5841],[23,5842,23,5847],[23,5848,23,5853],[23,5854,23,5859],[23,5860,23,5865],[23,5866,23,5871],[23,5872,23,5877]],"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:",{"$f":"TODAY()","v":"2021-08-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket#:",null,{"$f":"Info!$S$11","v":0}]
[null,null,null,{"$f":"Info!$B$2","v":""}," "," ",null,null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Names","Second Column Determination",null,null,null,"Child SSDI","Other Kids","Bus Exp","Health Ins","DayCare","SSDI Kids?","Parent get SSDA Credit","Impute","total Imput","Reg Inc","Spsl Rec","Spsl Paid","Other ChSp","1/2 B. Tax","Imp. Other Kids"]
["Guideline Calculation",null,null,null,null,null,null,null,{"$f":"$U$7","v":""},null,{"$f":"$R$9","v":""},null,"Reg Income",null,null,null,{"$f":"Info!$J$3","v":""},{"$f":"$Q$7","v":""},null,null,{"$f":"IF($R$7=$R$9,$R$8,$R$7)","v":""},{"$f":"IF($U$7=$R$7,Info!$B$30,IF($U$7=$R$8,Info!$D$30,\" \"))","v":" "},{"$f":"IF($U$7=$R$7,Info!$F$22,IF($U$7=$R$8,Info!$G$22,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$24,IF($U$7=$R$8,Info!$D$24,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$26,IF($U$7=$R$8,Info!$D$26,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$27,IF($U$7=$R$8,Info!$D$27,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$29,IF($U$7=$R$8,Info!$D$29,\" \"))","v":" "},{"$f":"IF($U$7=$R$7,Info!$B$32,IF($U$7=$R$8,Info!$D$32,\" \"))","v":"No"},{"$f":"IF($U$7=$R$7,Info!$K$10,IF($U$7=$R$8,Info!$L$10,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$K$11,IF($U$7=$R$8,Info!$L$11,\" \"))","v":0},{"$f":"IF($U$7=$R$7,$M$10,IF($U$7=$R$8,$N$10,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$16,IF($U$7=$R$8,Info!$D$16,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$20,IF($U$7=$R$8,Info!$D$20,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$22,IF($U$7=$R$8,Info!$D$22,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$B$23,IF($U$7=$R$8,Info!$D$23,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$M$8,IF($U$7=$R$8,Info!$N$8,\" \"))","v":0}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$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":"Info!$J$4","v":""},{"$f":"$Q$8","v":""},null,null,{"$f":"$K$7","v":""},{"$f":"IF($U$8=$R$7,Info!$B$30,IF($U$8=$R$8,Info!$D$30))","v":" "},{"$f":"IF($U$8=$R$7,Info!$F$22,IF($U$8=$R$8,Info!$G$22))","v":0},{"$f":"IF($U$8=$R$7,Info!$B$24,IF($U$8=$R$8,Info!$D$24))","v":0},{"$f":"IF($U$8=$R$7,Info!$B$26,IF($U$8=$R$8,Info!$D$26))","v":0},{"$f":"IF($U$8=$R$7,Info!$B$27,IF($U$8=$R$8,Info!$D$27))","v":0},{"$f":"IF($U$8=$R$7,Info!$B$29,IF($U$8=$R$8,Info!$D$29))","v":" "},{"$f":"IF($U$8=$R$7,Info!$B$32,IF($U$8=$R$8,Info!$D$32))","v":"No"},{"$f":"IF($U$7=$R$7,Info!$L$10,IF($U$7=$R$8,Info!$K$10,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$L$11,IF($U$7=$R$8,Info!$K$11,\" \"))","v":0},{"$f":"IF($U$7=$R$7,$N$10,IF($U$7=$R$8,$M$10,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$D$16,IF($U$7=$R$8,Info!$B$16,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$D$20,IF($U$7=$R$8,Info!$B$20,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$D$22,IF($U$7=$R$8,Info!$B$22,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$D$23,IF($U$7=$R$8,Info!$B$23,\" \"))","v":0},{"$f":"IF($U$7=$R$7,Info!$N$8,IF($U$7=$R$8,Info!$M$8,\" \"))","v":0}]
["A.","Income",null,null,null,null,null,null,null,null,null,null,"Col 1","Col 2",null,null,"Second Column",{"$f":"IF($E$23=$Q$7,$Q$8,IF($E$23=$Q$8,$Q$7,$Q$8))","v":""}]
["A1","Parent's monthly gross income:",null,null,null,null,null,null,{"$f":"$AE$7","v":0},null,{"$f":"$AE$8","v":0},null,{"$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$7","v":0},null,{"$f":"$AF$8","v":0}]
["A3","Adjustments for spousal support paid out:",null,null,null,null,null,null,{"$f":"$AG$7","v":0},null,{"$f":"$AG$8","v":0},null,"# of Other Children"]
["A4","# of other biological or  adopted children residing with each Parent:",null,null,null,null,null,null,null,null,null,null,"Party A","Party B"]
[null,{"$f":"$I$7","v":""},{"$f":"IF($F$14=$M$14,$N$14,$M$14)","v":0},null,{"$f":"$K$7","v":""},{"$f":"IF(Info!E$5=FALSE,IF(Info!$S$39=\"Col 1\",$M$14,$N$14),$N$14)","v":0},null,null,{"$f":"$W$7","v":0},null,{"$f":"$W$8","v":0},null,{"$f":"Info!$B$21","v":0},{"$f":"Info!$D$21","v":0},null,"NCP",{"$f":"$K$7","v":""}]
["A5","Other child support obligations actually paid out:",null,null,null,null,null,null,{"$f":"$AH$7","v":0},null,{"$f":"$AH$8","v":0},null,{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$B$22)),Info!$B$22,IF(Info!$E$6=1,0,\" \"))","v":0},{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$D$22)),Info!$D$22,IF(Info!$E$6=1,0,\" \"))","v":0},null,"CP",{"$f":"$I$7","v":""}]
["A6","Credit for 1/2 of any self-employment tax paid out:",null,null,null,null,null,null,{"$f":"$AI$7","v":0},null,{"$f":"$AI$8","v":0},null,{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$B$23)),Info!$B$23,IF(Info!$E$6=1,0,\" \"))","v":0},{"$f":"IF(AND(Info!$E$6=1,ISNUMBER(Info!$D$23)),Info!$D$23,IF(Info!$E$6=1,0,\" \"))","v":0}]
["A7","Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"$X$7","v":0},null,{"$f":"$X$8","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$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":"+"},{"$f":"IF(AND($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$17)))","v":0},{"$f":"IF(AND($I$18=\" \",$K$18=\" \"),\" \",IF($I$18=\" \",$K$18-0,IF($K$18=\" \",$I$18-0,$I$18+$K$18)))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($I$18=\" \",$K$18=\" \"),\" \",IF($I$18=\" \",$K$18-0,IF($K$18=\" \",$I$18-0,$I$18+$K$18)))","v":0}]
[null,null,null,null,null,null,null,null,null,"combined (GI)"]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"$I$7","v":""},null,{"$f":"K7","v":""},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$7)","v":" "},null,null,null,null,null,null,null,{"$f":"Info!$L$3","v":""},{"$f":"Info!$D$14","v":""},null,null,{"$f":"$I$7","v":""},{"$f":"$K$7","v":""}]
["B2","Monthly Basic Child Support Obligation",null,null,null,null,null,null,null,{"$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$23,\" \"))))","v":" "},null,null,{"$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$25)","v":0},{"$f":"IF($R$23=$M$23,$M$25,$N$25)","v":0}]
["B4","Monthly amount allowable for employment-related child care ",null,null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$6=1,Info!$E$5=TRUE,ISNUMBER($O$26)),$O$26,$Q$26)","v":0},null,null,{"$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$6=1,0,\" \"))","v":0},"DC",{"$f":"IF($Q$23=$M$23,$M$26,$N$26)","v":0},{"$f":"IF($R$23=$M$23,$M$26,$N$26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"#VALUE!"}},{"$f":"IF($R$23=$M$23,$M$27,$N$27)","v":{"$error":"#VALUE!"}}]
[]
["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$26))","v":" "},null,null,null,null,null,"Reimburse DayCare 3rd party Caretaker Scenario"]
[]
[]
["C.","Party's Obligations",null,null,null,null,null,null,{"$f":"$I$7","v":""},null,{"$f":"$K$7","v":""},null,null,null,null,"Col 1","Col 2"]
[]
["C1","Percent obligation of each party (divide (GI) on line A17 by combined (GI))",null,null,null,null,null,null,{"$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$18,4)))))))","v":0.5},null,{"$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$18,4)))))))","v":0.5},null,null,null,null,{"$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":"#VALUE!"}},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":"#VALUE!"}},null,null,null,null,{"$f":"$P$34*$K$34","v":0},{"$f":"$Q$34*$I$34","v":0}]
["C3",{"$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$23,\"\"))))","v":"Deduction for healthcare coverage paid by "},null,null,null,null,null,null,{"$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$25,\" \"))","v":0},null,null,null,null,{"$f":"$Q$35-$P$35","v":0},{"$f":"$P$35-$Q$35","v":0}]
["C4","Adjustment after health care coverage deduction",null,null,null,null,null,null,{"$f":"IF($I$36=\" \",$I$35,IF($I$35-$I$36<=0,0,$I$35-$I$36))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($E$23=\"\",\" \",IF($K$35-$K$36<=0,0,$K$35-$K$36))","v":{"$error":"#VALUE!"}}]
[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$7","v":""},null,{"$f":"$K$7","v":""},null,null,null,null,{"$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$102","v":0},{"$f":"$Q$34*$I$102","v":0}]
["D2","Parent's SSDI derivative benefit paid to the other parent for benefit of child(ren):",null,null,null,null,null,null,{"$f":"IF(AND(Info!$E$5=TRUE,Info!$E$6<>3,$V$7<>0,$AA$7=\"Yes\",$AB$7=\"Yes\"),-($V$7),\" \")","v":" "},null,{"$f":"IF(AND($V$8<>0,Info!$E$6<>3,$AA$8=\"Yes\",$AB$8=\"Yes\"),-($V$8),\" \")","v":" "},null,null,null,null,{"$f":"$Q$42-$P$42","v":0},{"$f":"$P$42-$Q$42","v":0}]
["D3","Adjustment:",{"$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":"#VALUE!"}},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":"#VALUE!"}},null,null,null,{"$f":"IF($K$46=\" \",$K$37,$K$46)","v":{"$error":"#VALUE!"}},{"$f":"IF(Info!$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$2","v":"2021 D Ed."}]
[null,null,{"$f":"Info!$M$20","v":" "}]
[null,null,{"$f":"Info!$M$21","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sole Guideline Worksheet (Imputation)"]
[null,"Date:",{"$f":"TODAY()","v":"2021-08-19"}]
["Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket#:",null,{"$f":"Info!$S$11","v":0}]
[null,null,{"$f":"Info!$B$2","v":""}," "," ",null,"DCSE #:",null,{"$f":"Info!$S$12","v":0}]
[]
[]
["Guideline Imputation Calculation",null,null,null,null,null,null,null,{"$f":"$U$7","v":""},null,{"$f":"$R$9","v":""}]
["Number of Children for whom parents share jt. legal resp. and support is being sought:",null,null,null,null,null,null,null,null,{"$f":"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$7","v":0},null,{"$f":"$AD$8","v":0}]
["A2","Adjustments for spousal support received:",null,null,null,null,null,null,{"$f":"$AF$7","v":0},null,{"$f":"$AF$8","v":0}]
["A3","Adjustments for spousal support paid out:",null,null,null,null,null,null,{"$f":"$AG$7","v":0},null,{"$f":"$AG$8","v":0}]
["A4","# of other biological or  adopted children residing with each Parent:"]
[null,{"$f":"$I$7","v":""},{"$f":"IF($F$14=$M$14,$N$14,$M$14)","v":0},null,{"$f":"$K$7","v":""},{"$f":"IF(Info!E$5=FALSE,IF(Info!$S$39=\"Col 1\",$M$14,$N$14),$N$14)","v":0},null,null,{"$f":"$AJ$7","v":0},null,{"$f":"$AJ$8","v":0}]
["A5","Other child support obligations actually paid out:",null,null,null,null,null,null,{"$f":"$AH$7","v":0},null,{"$f":"$AH$8","v":0}]
["A6","Credit for 1/2 of any self-employment tax paid out:",null,null,null,null,null,null,{"$f":"$AI$7","v":0},null,{"$f":"$AI$8","v":0}]
["A7","Reasonable Business Expenses",null,null,null,null,null,null,{"$f":"$X$7","v":0},null,{"$f":"$X$8","v":0}]
["A8","Available combined monthly gross income (GI):",null,null,null,null,null,null,{"$f":"IF(SUM($I$78:$I$79)-SUM($I$80:$I$85)<0,0,SUM($I$78:$I$79)-SUM($I$80:$I$85))","v":0},{"$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$85))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$86=\" \",$K$86-0,IF($K$86=\" \",$I$86-0,$I$86+$K$86))","v":0}]
[null,null,null,null,null,null,null,null,null,"combined (GI)"]
[]
["B.","Sole Child Support Needs",null,null,null,null,null,null,{"$f":"$I$7","v":""},null,{"$f":"K75","v":""}]
["B1","Identify custodial parent:",null,null,{"$f":"$E$23","v":" "}]
["B2","Monthly Basic Child Support Obligation",null,null,null,null,null,null,null,{"$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$23,\" \")))","v":" "},null,null,{"$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$26)","v":0}]
[]
[]
["B5","Total monthly child support obligation (add lines B2, B3 and B4)",null,null,null,null,null,null,null,{"$f":"IF($E$91=\"\",\" \",SUM($J$92:$J$94))","v":0}]
[]
[]
["C.","Party's Obligations",null,null,null,null,null,null,{"$f":"$I$7","v":""},null,{"$f":"$K$7","v":""}]
[]
["C1","Percent obligation of each party (divide (GI) on line A17 by combined (GI))",null,null,null,null,null,null,{"$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$87,4)))))))","v":0.5},null,{"$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$87,4)))))))","v":0.5}]
["C2","Monthly support obligation of each party ",null,null,null,null,null,null,{"$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$102,2)))))))))","v":0},null,{"$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$102,2)))))))))","v":" "}]
["C3",{"$f":"\"Deduction for healthcare coverage paid by \"&$K$32","v":"Deduction for healthcare coverage paid by "},null,null,null,null,null,null,{"$f":"IF(Info!$E$5=TRUE,$M$25,\" \")","v":" "},null,{"$f":"IF(Info!$E$5=TRUE,$N$25,IF(Info!$E$5=FALSE,$R$25,\" \"))","v":0}]
["C4","Adjustment after health care coverage deduction",null,null,null,null,null,null,{"$f":"IF($I$104=\" \",$I$103,IF($I$103-$I$104<=0,0,$I$103-$I$104))","v":0},null,{"$f":"IF($E$91=\" \",\" \",IF($K$103-$K$104<=0,0,$K$103-$K$104))","v":" "}]
[]
[]
[]
["D.","Adjustments, including SSDI derivative benefit paid to other parent",null,null,null,null,null,null,{"$f":"$I$7","v":""},null,{"$f":"$K$7","v":""}]
["D1","Total monthly support amount owed",null,null,null,null,null,null,{"$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$8),\" \"))","v":" "}]
["D3","Adjustment:",{"$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$105=\" \"),\" \",K109&\"'s\"&\" \"&\"Imputed Monthly Support Obl:\")","v":"'s Imputed Monthly Support Obl:"},null,null,null,null,{"$f":"IF($K$114=\" \",$K$105,$K$114)","v":" "},null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]
[null,{"$f":"IF(AND($I$105=\" \",$K$105=\" \"),\" \",IF(Info!$E$5=TRUE,I109&\"'s\"&\" \"&\"Imputed Monthly Support Obl:\",\" \"))","v":" "},null,null,null,null,{"$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":15,"n_rows":153,"n_cols":29,"rows_kept":153,"cut":false,"hidden":false,"merged":[[152,5,152,7],[152,0,152,4],[58,1,58,4],[58,5,58,7],[57,8,57,9],[148,2,148,6],[149,1,149,6],[149,9,149,10],[150,2,150,3],[151,1,151,3],[151,5,151,9],[143,1,143,4],[144,1,144,6],[145,1,145,6],[146,1,146,7],[147,2,147,6],[132,1,132,5],[133,1,133,3],[137,1,137,5],[138,2,138,3],[140,12,140,13],[127,1,127,3],[128,1,128,3],[129,1,129,5],[130,1,130,5],[131,1,131,5],[121,1,121,7],[123,1,123,5],[124,1,124,5],[125,1,125,5],[126,1,126,5],[110,1,110,6],[111,1,111,6],[116,1,116,8],[119,1,119,4],[120,1,120,3],[120,4,120,6],[100,0,100,3],[101,1,101,6],[102,1,102,6],[103,1,103,6],[107,1,107,6],[56,1,56,3],[56,5,56,9],[57,1,57,4],[57,5,57,7],[55,2,55,3],[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],[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],[3,4,3,5],[12,1,12,6],[15,1,15,6],[16,1,16,6],[21,1,21,8],[1,2,1,3],[95,2,95,3],[0,0,0,11],[2,2,2,3],[2,9,2,11],[2,4,2,5],[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],[96,4,96,5],[96,9,96,11],[94,0,94,11],[96,2,96,3],[97,4,97,5],[97,9,97,11]]}
["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:",{"$f":"TODAY()","v":"2021-08-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$11","v":0},null,null,null,null,null,null,"Parties' Names"]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,null,"DCSE#:",{"$f":"Info!$S$12","v":0},null,null,null,null,null,null,"Mother/Father"]
[null,null,null,null,null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$f":"IF($I$25=0,\" \",365-$I$25)","v":365}]
["B5","Each parent's custody share",null,null,null,null,null,null,{"$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$45=8,5575,(IF($I$45<8,1610+(($I$45*567.5)-567.5),5575+(($I$45-8)*567.5)))))","v":1610},null,null,{"$f":"IF($L45=0,\" \",IF($L$45=8,5575,(IF($L45<8,1610+(($L$45*567.5)-567.5),5575+(($L$45-8)*567.5)))))","v":1610}]
["D5","Is either parent's gross income less than 150% of fed. poverty level?",null,null,null,null,null,null,{"$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$43))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($I$51=\"\",\"\",$L$43)","v":{"$error":"#VALUE!"}}]
["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$11","v":{"$error":"#VALUE!"}},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$30)","v":{"$error":"#VALUE!"}}]
["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$54)))","v":{"$error":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF(AND($I$51=\" \",$L$51=\" \"),\"\",IF($L$51-SUM($L$52:$L$54)<=0,0,$L$51-SUM($L$52:$L$54)))","v":{"$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$55=\" \",\" \",IF($I$55<$L$55,$Q$7,$Q$8))","v":{"$error":"#VALUE!"}},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$7&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":{"$error":"#VALUE!"}},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$2","v":"2021 D Ed."}]
[null,{"$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":"2021-08-19"}]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,"Docket #:",{"$f":"Info!$S$11","v":0}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,null,"DCSE#:",{"$f":"Info!$S$12","v":0}]
[]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$f":"IF($I$120=0,\" \",365-$I$120)","v":365}]
["B5","Each parent's custody share",null,null,null,null,null,null,{"$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$41","v":{"$error":"#VALUE!"}},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$61)","v":{"$error":"#VALUE!"}}]
["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$12=\"No\",\" \",Shared!$J$151)","v":" "},null,null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]

{"sheet":"Split","index":16,"n_rows":131,"n_cols":55,"rows_kept":131,"cut":false,"hidden":false,"merged":[[121,1,121,4],[122,9,122,10],[125,2,125,6],[126,2,126,6],[127,1,127,6],[128,3,128,4],[128,8,128,11],[130,1,130,6],[100,0,100,3],[101,1,101,6],[102,1,102,6],[103,1,103,6],[107,1,107,6],[110,1,110,6],[110,9,110,10],[111,1,111,6],[111,9,111,10],[112,1,112,6],[112,9,112,10],[113,1,113,6],[113,9,113,10],[114,9,114,10],[119,9,119,10],[120,3,120,4],[120,8,120,11],[23,16314,23,16319],[23,16320,23,16325],[23,16326,23,16331],[23,16332,23,16337],[23,16338,23,16343],[23,16344,23,16349],[23,16350,23,16355],[23,16356,23,16361],[23,16362,23,16367],[23,16368,23,16373],[23,16374,23,16379],[23,16380,23,16383],[27,9,27,10],[41,1,41,6],[34,26,34,29],[42,1,42,6],[31,2,31,6],[32,1,32,6],[36,9,36,10],[33,8,33,11],[25,8,25,11],[35,26,35,31],[36,26,36,31],[37,26,37,31],[38,26,38,31],[39,26,39,31],[40,26,40,31],[35,1,35,4],[23,16212,23,16217],[23,16218,23,16223],[23,16224,23,16229],[23,16230,23,16235],[23,16308,23,16313],[23,16110,23,16115],[23,16116,23,16121],[23,16122,23,16127],[23,16128,23,16133],[23,16134,23,16139],[23,16140,23,16145],[23,16146,23,16151],[23,16152,23,16157],[23,16158,23,16163],[23,16164,23,16169],[23,16170,23,16175],[23,16176,23,16181],[23,16182,23,16187],[23,16188,23,16193],[23,16194,23,16199],[23,16200,23,16205],[23,16206,23,16211],[23,16080,23,16085],[23,16086,23,16091],[23,16092,23,16097],[23,16098,23,16103],[23,16104,23,16109],[23,16236,23,16241],[23,16242,23,16247],[23,16248,23,16253],[23,16254,23,16259],[23,16260,23,16265],[23,16266,23,16271],[23,16272,23,16277],[23,16278,23,16283],[23,16284,23,16289],[23,16290,23,16295],[23,16296,23,16301],[23,16302,23,16307],[23,15978,23,15983],[23,15984,23,15989],[23,15990,23,15995],[23,15996,23,16001],[23,16002,23,16007],[23,16008,23,16013],[23,16014,23,16019],[23,16020,23,16025],[23,16026,23,16031],[23,16032,23,16037],[23,16038,23,16043],[23,16044,23,16049],[23,16050,23,16055],[23,16056,23,16061],[23,16062,23,16067],[23,16068,23,16073],[23,16074,23,16079],[23,15876,23,15881],[23,15882,23,15887],[23,15888,23,15893],[23,15894,23,15899],[23,15900,23,15905],[23,15906,23,15911],[23,15912,23,15917],[23,15918,23,15923],[23,15924,23,15929],[23,15930,23,15935],[23,15936,23,15941],[23,15942,23,15947],[23,15948,23,15953],[23,15954,23,15959],[23,15960,23,15965],[23,15966,23,15971],[23,15972,23,15977],[23,15774,23,15779],[23,15780,23,15785],[23,15786,23,15791],[23,15792,23,15797],[23,15798,23,15803],[23,15804,23,15809],[23,15810,23,15815],[23,15816,23,15821],[23,15822,23,15827],[23,15828,23,15833],[23,15834,23,15839],[23,15840,23,15845],[23,15846,23,15851],[23,15852,23,15857],[23,15858,23,15863],[23,15864,23,15869],[23,15870,23,15875],[23,15672,23,15677],[23,15678,23,15683],[23,15684,23,15689],[23,15690,23,15695],[23,15696,23,15701],[23,15702,23,15707],[23,15708,23,15713],[23,15714,23,15719],[23,15720,23,15725],[23,15726,23,15731],[23,15732,23,15737],[23,15738,23,15743],[23,15744,23,15749],[23,15750,23,15755],[23,15756,23,15761],[23,15762,23,15767],[23,15768,23,15773],[23,15570,23,15575],[23,15576,23,15581],[23,15582,23,15587],[23,15588,23,15593],[23,15594,23,15599],[23,15600,23,15605],[23,15606,23,15611],[23,15612,23,15617],[23,15618,23,15623],[23,15624,23,15629],[23,15630,23,15635],[23,15636,23,15641],[23,15642,23,15647],[23,15648,23,15653],[23,15654,23,15659],[23,15660,23,15665],[23,15666,23,15671],[23,15468,23,15473],[23,15474,23,15479],[23,15480,23,15485],[23,15486,23,15491],[23,15492,23,15497],[23,15498,23,15503],[23,15504,23,15509],[23,15510,23,15515],[23,15516,23,15521],[23,15522,23,15527],[23,15528,23,15533],[23,15534,23,15539],[23,15540,23,15545],[23,15546,23,15551],[23,15552,23,15557],[23,15558,23,15563],[23,15564,23,15569],[23,15366,23,15371],[23,15372,23,15377],[23,15378,23,15383],[23,15384,23,15389],[23,15390,23,15395],[23,15396,23,15401],[23,15402,23,15407],[23,15408,23,15413],[23,15414,23,15419],[23,15420,23,15425],[23,15426,23,15431],[23,15432,23,15437],[23,15438,23,15443],[23,15444,23,15449],[23,15450,23,15455],[23,15456,23,15461],[23,15462,23,15467],[23,15264,23,15269],[23,15270,23,15275],[23,15276,23,15281],[23,15282,23,15287],[23,15288,23,15293],[23,15294,23,15299],[23,15300,23,15305],[23,15306,23,15311],[23,15312,23,15317],[23,15318,23,15323],[23,15324,23,15329],[23,15330,23,15335],[23,15336,23,15341],[23,15342,23,15347],[23,15348,23,15353],[23,15354,23,15359],[23,15360,23,15365],[23,15162,23,15167],[23,15168,23,15173],[23,15174,23,15179],[23,15180,23,15185],[23,15186,23,15191],[23,15192,23,15197],[23,15198,23,15203],[23,15204,23,15209],[23,15210,23,15215],[23,15216,23,15221],[23,15222,23,15227],[23,15228,23,15233],[23,15234,23,15239],[23,15240,23,15245],[23,15246,23,15251],[23,15252,23,15257],[23,15258,23,15263],[23,15060,23,15065],[23,15066,23,15071],[23,15072,23,15077],[23,15078,23,15083],[23,15084,23,15089],[23,15090,23,15095],[23,15096,23,15101],[23,15102,23,15107],[23,15108,23,15113],[23,15114,23,15119],[23,15120,23,15125],[23,15126,23,15131],[23,15132,23,15137],[23,15138,23,15143],[23,15144,23,15149],[23,15150,23,15155],[23,15156,23,15161],[23,14958,23,14963],[23,14964,23,14969],[23,14970,23,14975],[23,14976,23,14981],[23,14982,23,14987],[23,14988,23,14993],[23,14994,23,14999],[23,15000,23,15005],[23,15006,23,15011],[23,15012,23,15017],[23,15018,23,15023],[23,15024,23,15029],[23,15030,23,15035],[23,15036,23,15041],[23,15042,23,15047],[23,15048,23,15053],[23,15054,23,15059],[23,14856,23,14861],[23,14862,23,14867],[23,14868,23,14873],[23,14874,23,14879],[23,14880,23,14885],[23,14886,23,14891],[23,14892,23,14897],[23,14898,23,14903],[23,14904,23,14909],[23,14910,23,14915],[23,14916,23,14921],[23,14922,23,14927],[23,14928,23,14933],[23,14934,23,14939],[23,14940,23,14945],[23,14946,23,14951],[23,14952,23,14957],[23,14754,23,14759],[23,14760,23,14765],[23,14766,23,14771],[23,14772,23,14777],[23,14778,23,14783],[23,14784,23,14789],[23,14790,23,14795],[23,14796,23,14801],[23,14802,23,14807],[23,14808,23,14813],[23,14814,23,14819],[23,14820,23,14825],[23,14826,23,14831],[23,14832,23,14837],[23,14838,23,14843],[23,14844,23,14849],[23,14850,23,14855],[23,14652,23,14657],[23,14658,23,14663],[23,14664,23,14669],[23,14670,23,14675],[23,14676,23,14681],[23,14682,23,14687],[23,14688,23,14693],[23,14694,23,14699],[23,14700,23,14705],[23,14706,23,14711],[23,14712,23,14717],[23,14718,23,14723],[23,14724,23,14729],[23,14730,23,14735],[23,14736,23,14741],[23,14742,23,14747],[23,14748,23,14753],[23,14550,23,14555],[23,14556,23,14561],[23,14562,23,14567],[23,14568,23,14573],[23,14574,23,14579],[23,14580,23,14585],[23,14586,23,14591],[23,14592,23,14597],[23,14598,23,14603],[23,14604,23,14609],[23,14610,23,14615],[23,14616,23,14621],[23,14622,23,14627],[23,14628,23,14633],[23,14634,23,14639],[23,14640,23,14645],[23,14646,23,14651],[23,14448,23,14453],[23,14454,23,14459],[23,14460,23,14465],[23,14466,23,14471],[23,14472,23,14477],[23,14478,23,14483],[23,14484,23,14489],[23,14490,23,14495],[23,14496,23,14501],[23,14502,23,14507],[23,14508,23,14513],[23,14514,23,14519],[23,14520,23,14525],[23,14526,23,14531],[23,14532,23,14537],[23,14538,23,14543],[23,14544,23,14549],[23,14346,23,14351],[23,14352,23,14357],[23,14358,23,14363],[23,14364,23,14369],[23,14370,23,14375],[23,14376,23,14381],[23,14382,23,14387],[23,14388,23,14393],[23,14394,23,14399],[23,14400,23,14405],[23,14406,23,14411],[23,14412,23,14417],[23,14418,23,14423],[23,14424,23,14429],[23,14430,23,14435],[23,14436,23,14441],[23,14442,23,14447],[23,14244,23,14249],[23,14250,23,14255],[23,14256,23,14261],[23,14262,23,14267],[23,14268,23,14273],[23,14274,23,14279],[23,14280,23,14285],[23,14286,23,14291],[23,14292,23,14297],[23,14298,23,14303],[23,14304,23,14309],[23,14310,23,14315],[23,14316,23,14321],[23,14322,23,14327],[23,14328,23,14333],[23,14334,23,14339],[23,14340,23,14345],[23,14142,23,14147],[23,14148,23,14153],[23,14154,23,14159],[23,14160,23,14165],[23,14166,23,14171],[23,14172,23,14177],[23,14178,23,14183],[23,14184,23,14189],[23,14190,23,14195],[23,14196,23,14201],[23,14202,23,14207],[23,14208,23,14213],[23,14214,23,14219],[23,14220,23,14225],[23,14226,23,14231],[23,14232,23,14237],[23,14238,23,14243],[23,14040,23,14045],[23,14046,23,14051],[23,14052,23,14057],[23,14058,23,14063],[23,14064,23,14069],[23,14070,23,14075],[23,14076,23,14081],[23,14082,23,14087],[23,14088,23,14093],[23,14094,23,14099],[23,14100,23,14105],[23,14106,23,14111],[23,14112,23,14117],[23,14118,23,14123],[23,14124,23,14129],[23,14130,23,14135],[23,14136,23,14141],[23,13938,23,13943],[23,13944,23,13949],[23,13950,23,13955],[23,13956,23,13961],[23,13962,23,13967],[23,13968,23,13973],[23,13974,23,13979],[23,13980,23,13985],[23,13986,23,13991],[23,13992,23,13997],[23,13998,23,14003],[23,14004,23,14009],[23,14010,23,14015],[23,14016,23,14021],[23,14022,23,14027],[23,14028,23,14033],[23,14034,23,14039],[23,13836,23,13841],[23,13842,23,13847],[23,13848,23,13853],[23,13854,23,13859],[23,13860,23,13865],[23,13866,23,13871],[23,13872,23,13877],[23,13878,23,13883],[23,13884,23,13889],[23,13890,23,13895],[23,13896,23,13901],[23,13902,23,13907],[23,13908,23,13913],[23,13914,23,13919],[23,13920,23,13925],[23,13926,23,13931],[23,13932,23,13937],[23,13734,23,13739],[23,13740,23,13745],[23,13746,23,13751],[23,13752,23,13757],[23,13758,23,13763],[23,13764,23,13769],[23,13770,23,13775],[23,13776,23,13781],[23,13782,23,13787],[23,13788,23,13793],[23,13794,23,13799],[23,13800,23,13805],[23,13806,23,13811],[23,13812,23,13817],[23,13818,23,13823],[23,13824,23,13829],[23,13830,23,13835],[23,13632,23,13637],[23,13638,23,13643],[23,13644,23,13649],[23,13650,23,13655],[23,13656,23,13661],[23,13662,23,13667],[23,13668,23,13673],[23,13674,23,13679],[23,13680,23,13685],[23,13686,23,13691],[23,13692,23,13697],[23,13698,23,13703],[23,13704,23,13709],[23,13710,23,13715],[23,13716,23,13721],[23,13722,23,13727],[23,13728,23,13733],[23,13530,23,13535],[23,13536,23,13541],[23,13542,23,13547],[23,13548,23,13553],[23,13554,23,13559],[23,13560,23,13565],[23,13566,23,13571],[23,13572,23,13577],[23,13578,23,13583],[23,13584,23,13589],[23,13590,23,13595],[23,13596,23,13601],[23,13602,23,13607],[23,13608,23,13613],[23,13614,23,13619],[23,13620,23,13625],[23,13626,23,13631],[23,13428,23,13433],[23,13434,23,13439],[23,13440,23,13445],[23,13446,23,13451],[23,13452,23,13457],[23,13458,23,13463],[23,13464,23,13469],[23,13470,23,13475],[23,13476,23,13481],[23,13482,23,13487],[23,13488,23,13493],[23,13494,23,13499],[23,13500,23,13505],[23,13506,23,13511],[23,13512,23,13517],[23,13518,23,13523],[23,13524,23,13529],[23,13326,23,13331],[23,13332,23,13337],[23,13338,23,13343],[23,13344,23,13349],[23,13350,23,13355],[23,13356,23,13361],[23,13362,23,13367],[23,13368,23,13373],[23,13374,23,13379],[23,13380,23,13385],[23,13386,23,13391],[23,13392,23,13397],[23,13398,23,13403],[23,13404,23,13409],[23,13410,23,13415],[23,13416,23,13421],[23,13422,23,13427],[23,13224,23,13229],[23,13230,23,13235],[23,13236,23,13241],[23,13242,23,13247],[23,13248,23,13253],[23,13254,23,13259],[23,13260,23,13265],[23,13266,23,13271],[23,13272,23,13277],[23,13278,23,13283],[23,13284,23,13289],[23,13290,23,13295],[23,13296,23,13301],[23,13302,23,13307],[23,13308,23,13313],[23,13314,23,13319],[23,13320,23,13325],[23,13122,23,13127],[23,13128,23,13133],[23,13134,23,13139],[23,13140,23,13145],[23,13146,23,13151],[23,13152,23,13157],[23,13158,23,13163],[23,13164,23,13169],[23,13170,23,13175],[23,13176,23,13181],[23,13182,23,13187],[23,13188,23,13193],[23,13194,23,13199],[23,13200,23,13205],[23,13206,23,13211],[23,13212,23,13217],[23,13218,23,13223],[23,13020,23,13025],[23,13026,23,13031],[23,13032,23,13037],[23,13038,23,13043],[23,13044,23,13049],[23,13050,23,13055],[23,13056,23,13061],[23,13062,23,13067],[23,13068,23,13073],[23,13074,23,13079],[23,13080,23,13085],[23,13086,23,13091],[23,13092,23,13097],[23,13098,23,13103],[23,13104,23,13109],[23,13110,23,13115],[23,13116,23,13121],[23,12918,23,12923],[23,12924,23,12929],[23,12930,23,12935],[23,12936,23,12941],[23,12942,23,12947],[23,12948,23,12953],[23,12954,23,12959],[23,12960,23,12965],[23,12966,23,12971],[23,12972,23,12977],[23,12978,23,12983],[23,12984,23,12989],[23,12990,23,12995],[23,12996,23,13001],[23,13002,23,13007],[23,13008,23,13013],[23,13014,23,13019],[23,12816,23,12821],[23,12822,23,12827],[23,12828,23,12833],[23,12834,23,12839],[23,12840,23,12845],[23,12846,23,12851],[23,12852,23,12857],[23,12858,23,12863],[23,12864,23,12869],[23,12870,23,12875],[23,12876,23,12881],[23,12882,23,12887],[23,12888,23,12893],[23,12894,23,12899],[23,12900,23,12905],[23,12906,23,12911],[23,12912,23,12917],[23,12714,23,12719],[23,12720,23,12725],[23,12726,23,12731],[23,12732,23,12737],[23,12738,23,12743],[23,12744,23,12749],[23,12750,23,12755],[23,12756,23,12761],[23,12762,23,12767],[23,12768,23,12773],[23,12774,23,12779],[23,12780,23,12785],[23,12786,23,12791],[23,12792,23,12797],[23,12798,23,12803],[23,12804,23,12809],[23,12810,23,12815],[23,12612,23,12617],[23,12618,23,12623],[23,12624,23,12629],[23,12630,23,12635],[23,12636,23,12641],[23,12642,23,12647],[23,12648,23,12653],[23,12654,23,12659],[23,12660,23,12665],[23,12666,23,12671],[23,12672,23,12677],[23,12678,23,12683],[23,12684,23,12689],[23,12690,23,12695],[23,12696,23,12701],[23,12702,23,12707],[23,12708,23,12713],[23,12510,23,12515],[23,12516,23,12521],[23,12522,23,12527],[23,12528,23,12533],[23,12534,23,12539],[23,12540,23,12545],[23,12546,23,12551],[23,12552,23,12557],[23,12558,23,12563],[23,12564,23,12569],[23,12570,23,12575],[23,12576,23,12581],[23,12582,23,12587],[23,12588,23,12593],[23,12594,23,12599],[23,12600,23,12605],[23,12606,23,12611],[23,12408,23,12413],[23,12414,23,12419],[23,12420,23,12425],[23,12426,23,12431],[23,12432,23,12437],[23,12438,23,12443],[23,12444,23,12449],[23,12450,23,12455],[23,12456,23,12461],[23,12462,23,12467],[23,12468,23,12473],[23,12474,23,12479],[23,12480,23,12485],[23,12486,23,12491],[23,12492,23,12497],[23,12498,23,12503],[23,12504,23,12509],[23,12306,23,12311],[23,12312,23,12317],[23,12318,23,12323],[23,12324,23,12329],[23,12330,23,12335],[23,12336,23,12341],[23,12342,23,12347],[23,12348,23,12353],[23,12354,23,12359],[23,12360,23,12365],[23,12366,23,12371],[23,12372,23,12377],[23,12378,23,12383],[23,12384,23,12389],[23,12390,23,12395],[23,12396,23,12401],[23,12402,23,12407],[23,12204,23,12209],[23,12210,23,12215],[23,12216,23,12221],[23,12222,23,12227],[23,12228,23,12233],[23,12234,23,12239],[23,12240,23,12245],[23,12246,23,12251],[23,12252,23,12257],[23,12258,23,12263],[23,12264,23,12269],[23,12270,23,12275],[23,12276,23,12281],[23,12282,23,12287],[23,12288,23,12293],[23,12294,23,12299],[23,12300,23,12305],[23,12102,23,12107],[23,12108,23,12113],[23,12114,23,12119],[23,12120,23,12125],[23,12126,23,12131],[23,12132,23,12137],[23,12138,23,12143],[23,12144,23,12149],[23,12150,23,12155],[23,12156,23,12161],[23,12162,23,12167],[23,12168,23,12173],[23,12174,23,12179],[23,12180,23,12185],[23,12186,23,12191],[23,12192,23,12197],[23,12198,23,12203],[23,12000,23,12005],[23,12006,23,12011],[23,12012,23,12017],[23,12018,23,12023],[23,12024,23,12029],[23,12030,23,12035],[23,12036,23,12041],[23,12042,23,12047],[23,12048,23,12053],[23,12054,23,12059],[23,12060,23,12065],[23,12066,23,12071],[23,12072,23,12077],[23,12078,23,12083],[23,12084,23,12089],[23,12090,23,12095],[23,12096,23,12101],[23,11898,23,11903],[23,11904,23,11909],[23,11910,23,11915],[23,11916,23,11921],[23,11922,23,11927],[23,11928,23,11933],[23,11934,23,11939],[23,11940,23,11945],[23,11946,23,11951],[23,11952,23,11957],[23,11958,23,11963],[23,11964,23,11969],[23,11970,23,11975],[23,11976,23,11981],[23,11982,23,11987],[23,11988,23,11993],[23,11994,23,11999],[23,11796,23,11801],[23,11802,23,11807],[23,11808,23,11813],[23,11814,23,11819],[23,11820,23,11825],[23,11826,23,11831],[23,11832,23,11837],[23,11838,23,11843],[23,11844,23,11849],[23,11850,23,11855],[23,11856,23,11861],[23,11862,23,11867],[23,11868,23,11873],[23,11874,23,11879],[23,11880,23,11885],[23,11886,23,11891],[23,11892,23,11897],[23,11694,23,11699],[23,11700,23,11705],[23,11706,23,11711],[23,11712,23,11717],[23,11718,23,11723],[23,11724,23,11729],[23,11730,23,11735],[23,11736,23,11741],[23,11742,23,11747],[23,11748,23,11753],[23,11754,23,11759],[23,11760,23,11765],[23,11766,23,11771],[23,11772,23,11777],[23,11778,23,11783],[23,11784,23,11789],[23,11790,23,11795],[23,11592,23,11597],[23,11598,23,11603],[23,11604,23,11609],[23,11610,23,11615],[23,11616,23,11621],[23,11622,23,11627],[23,11628,23,11633],[23,11634,23,11639],[23,11640,23,11645],[23,11646,23,11651],[23,11652,23,11657],[23,11658,23,11663],[23,11664,23,11669],[23,11670,23,11675],[23,11676,23,11681],[23,11682,23,11687],[23,11688,23,11693],[23,11490,23,11495],[23,11496,23,11501],[23,11502,23,11507],[23,11508,23,11513],[23,11514,23,11519],[23,11520,23,11525],[23,11526,23,11531],[23,11532,23,11537],[23,11538,23,11543],[23,11544,23,11549],[23,11550,23,11555],[23,11556,23,11561],[23,11562,23,11567],[23,11568,23,11573],[23,11574,23,11579],[23,11580,23,11585],[23,11586,23,11591],[23,11388,23,11393],[23,11394,23,11399],[23,11400,23,11405],[23,11406,23,11411],[23,11412,23,11417],[23,11418,23,11423],[23,11424,23,11429],[23,11430,23,11435],[23,11436,23,11441],[23,11442,23,11447],[23,11448,23,11453],[23,11454,23,11459],[23,11460,23,11465],[23,11466,23,11471],[23,11472,23,11477],[23,11478,23,11483],[23,11484,23,11489],[23,11286,23,11291],[23,11292,23,11297],[23,11298,23,11303],[23,11304,23,11309],[23,11310,23,11315],[23,11316,23,11321],[23,11322,23,11327],[23,11328,23,11333],[23,11334,23,11339],[23,11340,23,11345],[23,11346,23,11351],[23,11352,23,11357],[23,11358,23,11363],[23,11364,23,11369],[23,11370,23,11375],[23,11376,23,11381],[23,11382,23,11387],[23,11184,23,11189],[23,11190,23,11195],[23,11196,23,11201],[23,11202,23,11207],[23,11208,23,11213],[23,11214,23,11219],[23,11220,23,11225],[23,11226,23,11231],[23,11232,23,11237],[23,11238,23,11243],[23,11244,23,11249],[23,11250,23,11255],[23,11256,23,11261],[23,11262,23,11267],[23,11268,23,11273],[23,11274,23,11279],[23,11280,23,11285],[23,11082,23,11087],[23,11088,23,11093],[23,11094,23,11099],[23,11100,23,11105],[23,11106,23,11111],[23,11112,23,11117],[23,11118,23,11123],[23,11124,23,11129],[23,11130,23,11135],[23,11136,23,11141],[23,11142,23,11147],[23,11148,23,11153],[23,11154,23,11159],[23,11160,23,11165],[23,11166,23,11171],[23,11172,23,11177],[23,11178,23,11183],[23,10980,23,10985],[23,10986,23,10991],[23,10992,23,10997],[23,10998,23,11003],[23,11004,23,11009],[23,11010,23,11015],[23,11016,23,11021],[23,11022,23,11027],[23,11028,23,11033],[23,11034,23,11039],[23,11040,23,11045],[23,11046,23,11051],[23,11052,23,11057],[23,11058,23,11063],[23,11064,23,11069],[23,11070,23,11075],[23,11076,23,11081],[23,10878,23,10883],[23,10884,23,10889],[23,10890,23,10895],[23,10896,23,10901],[23,10902,23,10907],[23,10908,23,10913],[23,10914,23,10919],[23,10920,23,10925],[23,10926,23,10931],[23,10932,23,10937],[23,10938,23,10943],[23,10944,23,10949],[23,10950,23,10955],[23,10956,23,10961],[23,10962,23,10967],[23,10968,23,10973],[23,10974,23,10979],[23,10776,23,10781],[23,10782,23,10787],[23,10788,23,10793],[23,10794,23,10799],[23,10800,23,10805],[23,10806,23,10811],[23,10812,23,10817],[23,10818,23,10823],[23,10824,23,10829],[23,10830,23,10835],[23,10836,23,10841],[23,10842,23,10847],[23,10848,23,10853],[23,10854,23,10859],[23,10860,23,10865],[23,10866,23,10871],[23,10872,23,10877],[23,10674,23,10679],[23,10680,23,10685],[23,10686,23,10691],[23,10692,23,10697],[23,10698,23,10703],[23,10704,23,10709],[23,10710,23,10715],[23,10716,23,10721],[23,10722,23,10727],[23,10728,23,10733],[23,10734,23,10739],[23,10740,23,10745],[23,10746,23,10751],[23,10752,23,10757],[23,10758,23,10763],[23,10764,23,10769],[23,10770,23,10775],[23,10572,23,10577],[23,10578,23,10583],[23,10584,23,10589],[23,10590,23,10595],[23,10596,23,10601],[23,10602,23,10607],[23,10608,23,10613]],"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:",{"$f":"TODAY()","v":"2021-08-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Yes","No"]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,"Docket #:",null,{"$f":"Info!$S$11","v":0}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,"DCSE#:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$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":"#VALUE!"}},null,null,{"$f":"IF($I$29=\" \",\" \",$L$25)","v":{"$error":"#VALUE!"}}]
["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$11","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"Info!$AM$30","v":0},null,null,{"$f":"Info!$AN$30","v":{"$error":"#VALUE!"}}]
["C4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"Info!$AW$6","v":" "},null,null,{"$f":"Info!$AX$6","v":0}]
["C5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$f":"IF($I$29=\" \",\" \",IF($I$29-SUM($I$30:$I$32)<=0,0,$I$29-SUM($I$30:$I$32)))","v":{"$error":"#VALUE!"}},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":"#VALUE!"}}]
["C6","Payable to:      ",null,{"$f":"IF($I$33=$L$33,\" \",IF($L$33>$I$33,$Q$13,$Q$14))","v":{"$error":"#VALUE!"}},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":"#VALUE!"}}]
[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":"#VALUE!"}},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$2","v":"2021 D Ed."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When I26 is greater than 0 and I34 is blank",null,null,null,null,null,{"$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":"2021-08-19"}]
[null,null,"Parents' Names:",null,{"$f":"Info!$B$1","v":""},null,"Docket #:",null,{"$f":"Info!$S$11","v":0}]
[null,null,null,null,{"$f":"Info!$B$2","v":""},null,null,"DCSE#:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$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":{"$error":"#VALUE!"}},null,null,null,null,null,{"$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$61)","v":{"$error":"#VALUE!"}}]
["C4","Adjustment:",{"$f":"$C$32","v":""},null,null,null,null,null,{"$f":"$I$32","v":" "},null,null,{"$f":"$L$32","v":0}]
["C5","Adjustment: tot. mnthly support amt each parent pays to other: ",null,null,null,null,null,null,{"$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":"2021 D Ed."}]

{"sheet":"Multi","index":17,"n_rows":157,"n_cols":55,"rows_kept":157,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[21,9,21,10],[55,2,55,6],[42,1,42,6],[43,1,43,7],[43,9,43,10],[40,12,40,13],[49,9,49,10],[53,1,53,6],[62,1,62,6],[56,2,56,6]]}
["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:",{"$f":"TODAY()","v":"2021-08-19"},"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":0},null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$f":"IFERROR(365-$I$23,\" \")","v":365}]
["B3","Total # of days each year parent has custody of child 2:",null,null,null,null,null,null,{"$f":"Info!$H$10","v":false},null,null,{"$f":"IFERROR(365-$I$24,\" \")","v":365}]
["B4","Total # of days each year parent has custody of child 3:",null,null,null,null,null,null,{"$f":"Info!$H$11","v":0},null,null,{"$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":"Info!$H$12","v":false},null,null,{"$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":"Info!$H$13","v":false},null,null,{"$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":"Info!$H$14","v":false},null,null,{"$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$28)))","v":2190}]
["B9","Average # of days each year parent has custody of children:",null,null,null,null,null,null,{"$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$35<=8,1595+(($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$35=0,\" \",IF(OR($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$11","v":{"$error":"#VALUE!"}},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$30,0)","v":{"$error":"#VALUE!"}}]
["E4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":" "},null,null,{"$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$57)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($I$58=\" \",\" \",IF($I$58>$L$58,$I$58-$L$58,$L$58-$I$58))","v":{"$error":"#VALUE!"}}]
["E6","Payable to:    ",{"$f":"IF($I$58=\" \",\" \",IF($I$58<$L$58,$Q$13,$Q$14))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]
[]
[null,{"$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$13&\"'\"&\"s\"&\" \"&\"monthly\"&\" \"&\"support\"&\" \"&\"obl.\"&\" \"&\"is:\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AND($N$50=0,$N$58=\" \"),\" \",ROUND(IF(AND($N$50>0,$N$58=\" \"),N$50,$N$58),2))","v":{"$error":"#VALUE!"}}]
[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$66,\"\")","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Multiple Shared Guideline Worksheet (Imputation)"]
[]
["Date:",{"$f":"TODAY()","v":"2021-08-19"},"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":0},null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$9","v":false},null,null,{"$f":"IFERROR(365-$I$23,\" \")","v":365}]
["B3","Total # of days each year parent has custody of child 2:",null,null,null,null,null,null,{"$f":"Info!$H$10","v":false},null,null,{"$f":"IFERROR(365-$I$24,\" \")","v":365}]
["B4","Total # of days each year parent has custody of child 3:",null,null,null,null,null,null,{"$f":"Info!$H$11","v":0},null,null,{"$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":"Info!$H$12","v":false},null,null,{"$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":"Info!$H$13","v":false},null,null,{"$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":"Info!$H$14","v":false},null,null,{"$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$28)))","v":2190}]
["B9","Average # of days each year parent has custody of children:",null,null,null,null,null,null,{"$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$41","v":{"$error":"#VALUE!"}},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$61,0)","v":{"$error":"#VALUE!"}}]
["E4","Adjustment:",{"$f":"$C$57","v":""},null,null,null,null,null,{"$f":"$I$57","v":" "},null,null,{"$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$152))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($I$153>$L$153,$I$153-$L$153,$L$153-$I$153)","v":{"$error":"#VALUE!"}}]
["E6","Payable to:    ",{"$f":"IF($I$153<$L$153,$Q$13,$Q$14)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]
[null,{"$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":18,"n_rows":161,"n_cols":55,"rows_kept":161,"cut":false,"hidden":false,"merged":[[144,1,144,6],[146,1,146,6],[147,1,147,6],[148,1,148,6],[148,9,148,10],[151,1,151,6],[152,1,152,6],[153,1,153,6],[154,3,154,6],[155,3,155,6],[156,1,156,6],[156,9,156,10],[158,8,158,13],[160,8,160,9],[160,1,160,6],[74,1,74,13],[128,1,128,6],[129,1,129,7],[130,1,130,7],[130,9,130,10],[131,8,131,9],[132,1,132,7],[133,1,133,7],[134,1,134,7],[135,1,135,4],[137,1,137,6],[138,1,138,7],[138,12,138,13],[139,1,139,7],[140,1,140,6],[141,1,141,7],[141,9,141,10],[143,1,143,4],[100,0,100,3],[101,0,101,7],[102,1,102,6],[103,1,103,6],[104,1,104,6],[108,1,108,6],[111,1,111,6],[112,1,112,6],[114,9,114,10],[118,1,118,3],[119,1,119,7],[120,1,120,7],[123,1,123,6],[124,1,124,6],[125,1,125,7],[126,1,126,6],[127,1,127,6],[26,16326,26,16331],[26,16332,26,16337],[26,16338,26,16343],[26,16284,26,16289],[26,16290,26,16295],[26,16296,26,16301],[26,16302,26,16307],[26,16308,26,16313],[3,1,3,2],[26,16254,26,16259],[26,16260,26,16265],[26,16266,26,16271],[26,16272,26,16277],[26,16278,26,16283],[26,16224,26,16229],[26,16230,26,16235],[26,16236,26,16241],[26,16242,26,16247],[26,16248,26,16253],[26,16194,26,16199],[26,16200,26,16205],[26,16206,26,16211],[26,16074,26,16079],[26,16080,26,16085],[26,16086,26,16091],[26,16092,26,16097],[26,16098,26,16103],[26,16176,26,16181],[26,16182,26,16187],[26,16188,26,16193],[26,16134,26,16139],[26,16140,26,16145],[26,16374,26,16379],[26,16380,26,16383],[24,1,24,3],[25,1,25,7],[26,16344,26,16349],[26,16350,26,16355],[26,16356,26,16361],[26,16362,26,16367],[26,16368,26,16373],[26,16104,26,16109],[26,15984,26,15989],[26,15990,26,15995],[26,15996,26,16001],[26,16002,26,16007],[26,16008,26,16013],[2,16,2,26],[26,15864,26,15869],[26,15870,26,15875],[26,15876,26,15881],[26,15882,26,15887],[26,16212,26,16217],[26,16218,26,16223],[26,16014,26,16019],[26,16020,26,16025],[26,16026,26,16031],[26,16032,26,16037],[26,16038,26,16043],[26,16110,26,16115],[26,16116,26,16121],[26,16122,26,16127],[26,16314,26,16319],[26,16320,26,16325],[26,16146,26,16151],[26,16152,26,16157],[26,16158,26,16163],[26,16128,26,16133],[26,16164,26,16169],[26,16170,26,16175],[26,15888,26,15893],[26,15954,26,15959],[26,15960,26,15965],[26,15966,26,15971],[26,15972,26,15977],[26,15978,26,15983],[26,15924,26,15929],[26,15930,26,15935],[26,15936,26,15941],[26,15942,26,15947],[26,16068,26,16073],[26,15894,26,15899],[26,15900,26,15905],[26,15906,26,15911],[26,15912,26,15917],[26,15918,26,15923],[26,15948,26,15953],[26,16044,26,16049],[26,16050,26,16055],[26,16056,26,16061],[26,16062,26,16067],[26,15834,26,15839],[26,15840,26,15845],[26,15846,26,15851],[26,15852,26,15857],[26,15858,26,15863],[26,15804,26,15809],[26,15810,26,15815],[26,15816,26,15821],[26,15822,26,15827],[26,15828,26,15833],[26,15774,26,15779],[26,15780,26,15785],[26,15786,26,15791],[26,15792,26,15797],[26,15798,26,15803],[26,15744,26,15749],[26,15750,26,15755],[26,15756,26,15761],[26,15762,26,15767],[26,15768,26,15773],[26,15714,26,15719],[26,15720,26,15725],[26,15726,26,15731],[26,15732,26,15737],[26,15738,26,15743],[26,15684,26,15689],[26,15690,26,15695],[26,15696,26,15701],[26,15702,26,15707],[26,15708,26,15713],[26,15654,26,15659],[26,15660,26,15665],[26,15666,26,15671],[26,15672,26,15677],[26,15678,26,15683],[26,15624,26,15629],[26,15630,26,15635],[26,15636,26,15641],[26,15642,26,15647],[26,15648,26,15653],[26,15594,26,15599],[26,15600,26,15605],[26,15606,26,15611],[26,15612,26,15617],[26,15618,26,15623],[26,15564,26,15569],[26,15570,26,15575],[26,15576,26,15581],[26,15582,26,15587],[26,15588,26,15593],[26,15534,26,15539],[26,15540,26,15545],[26,15546,26,15551],[26,15552,26,15557],[26,15558,26,15563],[26,15504,26,15509],[26,15510,26,15515],[26,15516,26,15521],[26,15522,26,15527],[26,15528,26,15533],[26,15474,26,15479],[26,15480,26,15485],[26,15486,26,15491],[26,15492,26,15497],[26,15498,26,15503],[26,15444,26,15449],[26,15450,26,15455],[26,15456,26,15461],[26,15462,26,15467],[26,15468,26,15473],[26,15414,26,15419],[26,15420,26,15425],[26,15426,26,15431],[26,15432,26,15437],[26,15438,26,15443],[26,15384,26,15389],[26,15390,26,15395],[26,15396,26,15401],[26,15402,26,15407],[26,15408,26,15413],[26,15354,26,15359],[26,15360,26,15365],[26,15366,26,15371],[26,15372,26,15377],[26,15378,26,15383],[26,15324,26,15329],[26,15330,26,15335],[26,15336,26,15341],[26,15342,26,15347],[26,15348,26,15353],[26,15294,26,15299],[26,15300,26,15305],[26,15306,26,15311],[26,15312,26,15317],[26,15318,26,15323],[26,15264,26,15269],[26,15270,26,15275],[26,15276,26,15281],[26,15282,26,15287],[26,15288,26,15293],[26,15234,26,15239],[26,15240,26,15245],[26,15246,26,15251],[26,15252,26,15257],[26,15258,26,15263],[26,15204,26,15209],[26,15210,26,15215],[26,15216,26,15221],[26,15222,26,15227],[26,15228,26,15233],[26,15174,26,15179],[26,15180,26,15185],[26,15186,26,15191],[26,15192,26,15197],[26,15198,26,15203],[26,15144,26,15149],[26,15150,26,15155],[26,15156,26,15161],[26,15162,26,15167],[26,15168,26,15173],[26,15114,26,15119],[26,15120,26,15125],[26,15126,26,15131],[26,15132,26,15137],[26,15138,26,15143],[26,15084,26,15089],[26,15090,26,15095],[26,15096,26,15101],[26,15102,26,15107],[26,15108,26,15113],[26,15054,26,15059],[26,15060,26,15065],[26,15066,26,15071],[26,15072,26,15077],[26,15078,26,15083],[26,15024,26,15029],[26,15030,26,15035],[26,15036,26,15041],[26,15042,26,15047],[26,15048,26,15053],[26,14994,26,14999],[26,15000,26,15005],[26,15006,26,15011],[26,15012,26,15017],[26,15018,26,15023],[26,14964,26,14969],[26,14970,26,14975],[26,14976,26,14981],[26,14982,26,14987],[26,14988,26,14993],[26,14934,26,14939],[26,14940,26,14945],[26,14946,26,14951],[26,14952,26,14957],[26,14958,26,14963],[26,14904,26,14909],[26,14910,26,14915],[26,14916,26,14921],[26,14922,26,14927],[26,14928,26,14933],[26,14874,26,14879],[26,14880,26,14885],[26,14886,26,14891],[26,14892,26,14897],[26,14898,26,14903],[26,14844,26,14849],[26,14850,26,14855],[26,14856,26,14861],[26,14862,26,14867],[26,14868,26,14873],[26,14814,26,14819],[26,14820,26,14825],[26,14826,26,14831],[26,14832,26,14837],[26,14838,26,14843],[26,14784,26,14789],[26,14790,26,14795],[26,14796,26,14801],[26,14802,26,14807],[26,14808,26,14813],[26,14754,26,14759],[26,14760,26,14765],[26,14766,26,14771],[26,14772,26,14777],[26,14778,26,14783],[26,14724,26,14729],[26,14730,26,14735],[26,14736,26,14741],[26,14742,26,14747],[26,14748,26,14753],[26,14694,26,14699],[26,14700,26,14705],[26,14706,26,14711],[26,14712,26,14717],[26,14718,26,14723],[26,14664,26,14669],[26,14670,26,14675],[26,14676,26,14681],[26,14682,26,14687],[26,14688,26,14693],[26,14634,26,14639],[26,14640,26,14645],[26,14646,26,14651],[26,14652,26,14657],[26,14658,26,14663],[26,14604,26,14609],[26,14610,26,14615],[26,14616,26,14621],[26,14622,26,14627],[26,14628,26,14633],[26,14574,26,14579],[26,14580,26,14585],[26,14586,26,14591],[26,14592,26,14597],[26,14598,26,14603],[26,14544,26,14549],[26,14550,26,14555],[26,14556,26,14561],[26,14562,26,14567],[26,14568,26,14573],[26,14514,26,14519],[26,14520,26,14525],[26,14526,26,14531],[26,14532,26,14537],[26,14538,26,14543],[26,14484,26,14489],[26,14490,26,14495],[26,14496,26,14501],[26,14502,26,14507],[26,14508,26,14513],[26,14454,26,14459],[26,14460,26,14465],[26,14466,26,14471],[26,14472,26,14477],[26,14478,26,14483],[26,14424,26,14429],[26,14430,26,14435],[26,14436,26,14441],[26,14442,26,14447],[26,14448,26,14453],[26,14394,26,14399],[26,14400,26,14405],[26,14406,26,14411],[26,14412,26,14417],[26,14418,26,14423],[26,14364,26,14369],[26,14370,26,14375],[26,14376,26,14381],[26,14382,26,14387],[26,14388,26,14393],[26,14334,26,14339],[26,14340,26,14345],[26,14346,26,14351],[26,14352,26,14357],[26,14358,26,14363],[26,14304,26,14309],[26,14310,26,14315],[26,14316,26,14321],[26,14322,26,14327],[26,14328,26,14333],[26,14274,26,14279],[26,14280,26,14285],[26,14286,26,14291],[26,14292,26,14297],[26,14298,26,14303],[26,14244,26,14249],[26,14250,26,14255],[26,14256,26,14261],[26,14262,26,14267],[26,14268,26,14273],[26,14214,26,14219],[26,14220,26,14225],[26,14226,26,14231],[26,14232,26,14237],[26,14238,26,14243],[26,14184,26,14189],[26,14190,26,14195],[26,14196,26,14201],[26,14202,26,14207],[26,14208,26,14213],[26,14154,26,14159],[26,14160,26,14165],[26,14166,26,14171],[26,14172,26,14177],[26,14178,26,14183],[26,14124,26,14129],[26,14130,26,14135],[26,14136,26,14141],[26,14142,26,14147],[26,14148,26,14153],[26,14094,26,14099],[26,14100,26,14105],[26,14106,26,14111],[26,14112,26,14117],[26,14118,26,14123],[26,14064,26,14069],[26,14070,26,14075],[26,14076,26,14081],[26,14082,26,14087],[26,14088,26,14093],[26,14034,26,14039],[26,14040,26,14045],[26,14046,26,14051],[26,14052,26,14057],[26,14058,26,14063],[26,14004,26,14009],[26,14010,26,14015],[26,14016,26,14021],[26,14022,26,14027],[26,14028,26,14033],[26,13974,26,13979],[26,13980,26,13985],[26,13986,26,13991],[26,13992,26,13997],[26,13998,26,14003],[26,13944,26,13949],[26,13950,26,13955],[26,13956,26,13961],[26,13962,26,13967],[26,13968,26,13973],[26,13914,26,13919],[26,13920,26,13925],[26,13926,26,13931],[26,13932,26,13937],[26,13938,26,13943],[26,13884,26,13889],[26,13890,26,13895],[26,13896,26,13901],[26,13902,26,13907],[26,13908,26,13913],[26,13854,26,13859],[26,13860,26,13865],[26,13866,26,13871],[26,13872,26,13877],[26,13878,26,13883],[26,13824,26,13829],[26,13830,26,13835],[26,13836,26,13841],[26,13842,26,13847],[26,13848,26,13853],[26,13794,26,13799],[26,13800,26,13805],[26,13806,26,13811],[26,13812,26,13817],[26,13818,26,13823],[26,13764,26,13769],[26,13770,26,13775],[26,13776,26,13781],[26,13782,26,13787],[26,13788,26,13793],[26,13734,26,13739],[26,13740,26,13745],[26,13746,26,13751],[26,13752,26,13757],[26,13758,26,13763],[26,13704,26,13709],[26,13710,26,13715],[26,13716,26,13721],[26,13722,26,13727],[26,13728,26,13733],[26,13674,26,13679],[26,13680,26,13685],[26,13686,26,13691],[26,13692,26,13697],[26,13698,26,13703],[26,13644,26,13649],[26,13650,26,13655],[26,13656,26,13661],[26,13662,26,13667],[26,13668,26,13673],[26,13614,26,13619],[26,13620,26,13625],[26,13626,26,13631],[26,13632,26,13637],[26,13638,26,13643],[26,13584,26,13589],[26,13590,26,13595],[26,13596,26,13601],[26,13602,26,13607],[26,13608,26,13613],[26,13554,26,13559],[26,13560,26,13565],[26,13566,26,13571],[26,13572,26,13577],[26,13578,26,13583],[26,13524,26,13529],[26,13530,26,13535],[26,13536,26,13541],[26,13542,26,13547],[26,13548,26,13553],[26,13494,26,13499],[26,13500,26,13505],[26,13506,26,13511],[26,13512,26,13517],[26,13518,26,13523],[26,13464,26,13469],[26,13470,26,13475],[26,13476,26,13481],[26,13482,26,13487],[26,13488,26,13493],[26,13434,26,13439],[26,13440,26,13445],[26,13446,26,13451],[26,13452,26,13457],[26,13458,26,13463],[26,13404,26,13409],[26,13410,26,13415],[26,13416,26,13421],[26,13422,26,13427],[26,13428,26,13433],[26,13374,26,13379],[26,13380,26,13385],[26,13386,26,13391],[26,13392,26,13397],[26,13398,26,13403],[26,13344,26,13349],[26,13350,26,13355],[26,13356,26,13361],[26,13362,26,13367],[26,13368,26,13373],[26,13314,26,13319],[26,13320,26,13325],[26,13326,26,13331],[26,13332,26,13337],[26,13338,26,13343],[26,13284,26,13289],[26,13290,26,13295],[26,13296,26,13301],[26,13302,26,13307],[26,13308,26,13313],[26,13254,26,13259],[26,13260,26,13265],[26,13266,26,13271],[26,13272,26,13277],[26,13278,26,13283],[26,13224,26,13229],[26,13230,26,13235],[26,13236,26,13241],[26,13242,26,13247],[26,13248,26,13253],[26,13194,26,13199],[26,13200,26,13205],[26,13206,26,13211],[26,13212,26,13217],[26,13218,26,13223],[26,13164,26,13169],[26,13170,26,13175],[26,13176,26,13181],[26,13182,26,13187],[26,13188,26,13193],[26,13134,26,13139],[26,13140,26,13145],[26,13146,26,13151],[26,13152,26,13157],[26,13158,26,13163],[26,13104,26,13109],[26,13110,26,13115],[26,13116,26,13121],[26,13122,26,13127],[26,13128,26,13133],[26,13074,26,13079],[26,13080,26,13085],[26,13086,26,13091],[26,13092,26,13097],[26,13098,26,13103],[26,13044,26,13049],[26,13050,26,13055],[26,13056,26,13061],[26,13062,26,13067],[26,13068,26,13073],[26,13014,26,13019],[26,13020,26,13025],[26,13026,26,13031],[26,13032,26,13037],[26,13038,26,13043],[26,12984,26,12989],[26,12990,26,12995],[26,12996,26,13001],[26,13002,26,13007],[26,13008,26,13013],[26,12954,26,12959],[26,12960,26,12965],[26,12966,26,12971],[26,12972,26,12977],[26,12978,26,12983],[26,12924,26,12929],[26,12930,26,12935],[26,12936,26,12941],[26,12942,26,12947],[26,12948,26,12953],[26,12894,26,12899],[26,12900,26,12905],[26,12906,26,12911],[26,12912,26,12917],[26,12918,26,12923],[26,12864,26,12869],[26,12870,26,12875],[26,12876,26,12881],[26,12882,26,12887],[26,12888,26,12893],[26,12834,26,12839],[26,12840,26,12845],[26,12846,26,12851],[26,12852,26,12857],[26,12858,26,12863],[26,12804,26,12809],[26,12810,26,12815],[26,12816,26,12821],[26,12822,26,12827],[26,12828,26,12833],[26,12774,26,12779],[26,12780,26,12785],[26,12786,26,12791],[26,12792,26,12797],[26,12798,26,12803],[26,12744,26,12749],[26,12750,26,12755],[26,12756,26,12761],[26,12762,26,12767],[26,12768,26,12773],[26,12714,26,12719],[26,12720,26,12725],[26,12726,26,12731],[26,12732,26,12737],[26,12738,26,12743],[26,12684,26,12689],[26,12690,26,12695],[26,12696,26,12701],[26,12702,26,12707],[26,12708,26,12713],[26,12654,26,12659],[26,12660,26,12665],[26,12666,26,12671],[26,12672,26,12677],[26,12678,26,12683],[26,12624,26,12629],[26,12630,26,12635],[26,12636,26,12641],[26,12642,26,12647],[26,12648,26,12653],[26,12594,26,12599],[26,12600,26,12605],[26,12606,26,12611],[26,12612,26,12617],[26,12618,26,12623],[26,12564,26,12569],[26,12570,26,12575],[26,12576,26,12581],[26,12582,26,12587],[26,12588,26,12593],[26,12534,26,12539],[26,12540,26,12545],[26,12546,26,12551],[26,12552,26,12557],[26,12558,26,12563],[26,12504,26,12509],[26,12510,26,12515],[26,12516,26,12521],[26,12522,26,12527],[26,12528,26,12533],[26,12474,26,12479],[26,12480,26,12485],[26,12486,26,12491],[26,12492,26,12497],[26,12498,26,12503],[26,12444,26,12449],[26,12450,26,12455],[26,12456,26,12461],[26,12462,26,12467],[26,12468,26,12473],[26,12414,26,12419],[26,12420,26,12425],[26,12426,26,12431],[26,12432,26,12437],[26,12438,26,12443],[26,12384,26,12389],[26,12390,26,12395],[26,12396,26,12401],[26,12402,26,12407],[26,12408,26,12413],[26,12354,26,12359],[26,12360,26,12365],[26,12366,26,12371],[26,12372,26,12377],[26,12378,26,12383],[26,12324,26,12329],[26,12330,26,12335],[26,12336,26,12341],[26,12342,26,12347],[26,12348,26,12353],[26,12294,26,12299],[26,12300,26,12305],[26,12306,26,12311],[26,12312,26,12317],[26,12318,26,12323],[26,12264,26,12269],[26,12270,26,12275],[26,12276,26,12281],[26,12282,26,12287],[26,12288,26,12293],[26,12234,26,12239],[26,12240,26,12245],[26,12246,26,12251],[26,12252,26,12257],[26,12258,26,12263],[26,12204,26,12209],[26,12210,26,12215],[26,12216,26,12221],[26,12222,26,12227],[26,12228,26,12233],[26,12174,26,12179],[26,12180,26,12185],[26,12186,26,12191],[26,12192,26,12197],[26,12198,26,12203],[26,12144,26,12149],[26,12150,26,12155],[26,12156,26,12161],[26,12162,26,12167],[26,12168,26,12173],[26,12114,26,12119],[26,12120,26,12125],[26,12126,26,12131],[26,12132,26,12137],[26,12138,26,12143],[26,12084,26,12089],[26,12090,26,12095],[26,12096,26,12101],[26,12102,26,12107],[26,12108,26,12113],[26,12054,26,12059],[26,12060,26,12065],[26,12066,26,12071],[26,12072,26,12077],[26,12078,26,12083],[26,12024,26,12029],[26,12030,26,12035],[26,12036,26,12041],[26,12042,26,12047],[26,12048,26,12053],[26,11994,26,11999],[26,12000,26,12005],[26,12006,26,12011],[26,12012,26,12017],[26,12018,26,12023],[26,11964,26,11969],[26,11970,26,11975],[26,11976,26,11981],[26,11982,26,11987],[26,11988,26,11993],[26,11934,26,11939],[26,11940,26,11945],[26,11946,26,11951],[26,11952,26,11957],[26,11958,26,11963],[26,11904,26,11909],[26,11910,26,11915],[26,11916,26,11921],[26,11922,26,11927],[26,11928,26,11933],[26,11874,26,11879],[26,11880,26,11885],[26,11886,26,11891],[26,11892,26,11897],[26,11898,26,11903],[26,11844,26,11849],[26,11850,26,11855],[26,11856,26,11861],[26,11862,26,11867],[26,11868,26,11873],[26,11814,26,11819],[26,11820,26,11825],[26,11826,26,11831],[26,11832,26,11837],[26,11838,26,11843],[26,11784,26,11789],[26,11790,26,11795],[26,11796,26,11801],[26,11802,26,11807],[26,11808,26,11813],[26,11754,26,11759],[26,11760,26,11765],[26,11766,26,11771],[26,11772,26,11777],[26,11778,26,11783],[26,11724,26,11729],[26,11730,26,11735],[26,11736,26,11741],[26,11742,26,11747],[26,11748,26,11753],[26,11694,26,11699],[26,11700,26,11705],[26,11706,26,11711],[26,11712,26,11717],[26,11718,26,11723],[26,11664,26,11669],[26,11670,26,11675],[26,11676,26,11681],[26,11682,26,11687],[26,11688,26,11693],[26,11634,26,11639],[26,11640,26,11645],[26,11646,26,11651],[26,11652,26,11657],[26,11658,26,11663],[26,11604,26,11609],[26,11610,26,11615],[26,11616,26,11621],[26,11622,26,11627],[26,11628,26,11633],[26,11574,26,11579],[26,11580,26,11585],[26,11586,26,11591],[26,11592,26,11597],[26,11598,26,11603],[26,11544,26,11549],[26,11550,26,11555],[26,11556,26,11561],[26,11562,26,11567],[26,11568,26,11573],[26,11514,26,11519],[26,11520,26,11525],[26,11526,26,11531],[26,11532,26,11537],[26,11538,26,11543],[26,11484,26,11489],[26,11490,26,11495],[26,11496,26,11501],[26,11502,26,11507],[26,11508,26,11513],[26,11454,26,11459],[26,11460,26,11465],[26,11466,26,11471],[26,11472,26,11477],[26,11478,26,11483],[26,11424,26,11429],[26,11430,26,11435],[26,11436,26,11441],[26,11442,26,11447],[26,11448,26,11453],[26,11394,26,11399],[26,11400,26,11405],[26,11406,26,11411],[26,11412,26,11417],[26,11418,26,11423],[26,11364,26,11369],[26,11370,26,11375],[26,11376,26,11381],[26,11382,26,11387],[26,11388,26,11393],[26,11334,26,11339],[26,11340,26,11345],[26,11346,26,11351],[26,11352,26,11357],[26,11358,26,11363],[26,11304,26,11309],[26,11310,26,11315],[26,11316,26,11321],[26,11322,26,11327],[26,11328,26,11333],[26,11274,26,11279],[26,11280,26,11285],[26,11286,26,11291],[26,11292,26,11297],[26,11298,26,11303],[26,11244,26,11249],[26,11250,26,11255],[26,11256,26,11261],[26,11262,26,11267],[26,11268,26,11273],[26,11214,26,11219],[26,11220,26,11225],[26,11226,26,11231],[26,11232,26,11237],[26,11238,26,11243],[26,11184,26,11189],[26,11190,26,11195],[26,11196,26,11201],[26,11202,26,11207],[26,11208,26,11213],[26,11154,26,11159],[26,11160,26,11165],[26,11166,26,11171],[26,11172,26,11177],[26,11178,26,11183],[26,11124,26,11129],[26,11130,26,11135],[26,11136,26,11141],[26,11142,26,11147],[26,11148,26,11153],[26,11094,26,11099],[26,11100,26,11105],[26,11106,26,11111],[26,11112,26,11117],[26,11118,26,11123],[26,11064,26,11069],[26,11070,26,11075],[26,11076,26,11081],[26,11082,26,11087],[26,11088,26,11093],[26,11034,26,11039],[26,11040,26,11045],[26,11046,26,11051],[26,11052,26,11057],[26,11058,26,11063],[26,11004,26,11009],[26,11010,26,11015],[26,11016,26,11021],[26,11022,26,11027],[26,11028,26,11033],[26,10974,26,10979],[26,10980,26,10985],[26,10986,26,10991],[26,10992,26,10997],[26,10998,26,11003],[26,10944,26,10949],[26,10950,26,10955],[26,10956,26,10961],[26,10962,26,10967],[26,10968,26,10973],[26,10914,26,10919],[26,10920,26,10925],[26,10926,26,10931],[26,10932,26,10937],[26,10938,26,10943],[26,10884,26,10889],[26,10890,26,10895],[26,10896,26,10901],[26,10902,26,10907],[26,10908,26,10913],[26,10854,26,10859],[26,10860,26,10865],[26,10866,26,10871],[26,10872,26,10877],[26,10878,26,10883],[26,10824,26,10829],[26,10830,26,10835],[26,10836,26,10841],[26,10842,26,10847],[26,10848,26,10853],[26,10794,26,10799],[26,10800,26,10805],[26,10806,26,10811],[26,10812,26,10817],[26,10818,26,10823],[26,10764,26,10769],[26,10770,26,10775],[26,10776,26,10781],[26,10782,26,10787],[26,10788,26,10793],[26,10734,26,10739],[26,10740,26,10745],[26,10746,26,10751],[26,10752,26,10757],[26,10758,26,10763],[26,10704,26,10709],[26,10710,26,10715],[26,10716,26,10721],[26,10722,26,10727]],"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:",{"$f":"TODAY()","v":"2021-08-19"},null,"Parties' Names:",{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#:",{"$f":"Info!$S$11","v":0},null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$7","v":" "}]
["B2","Sole Custody: # of children: ",null,null,null,null,null,null,null,{"$f":"IFERROR(Info!B9,\" \")","v":false}]
["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$25,2))","v":{"$error":"#DIV/0!"}},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$19)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($J$26=\" \",\" \",$J$26*$L$19)","v":{"$error":"#DIV/0!"}},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$27,2)))","v":{"$error":"#DIV/0!"}}]
[]
["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":false},null,null,{"$f":"IF(I34=0,\" \",IF(I34=0,0,365-I34))","v":365}]
["C5","Parent's custody share: divide # of days child(ren)with the parent (C4) by 365",null,null,null,null,null,null,{"$f":"IF($I$34=0,\" \",ROUND($I$34/365,4))","v":0},null,null,{"$f":"IF(L$34=\" \",\" \",ROUND($L$34/365,4))","v":1}]
["C6","Basic support: multiply shared support need by other parent's custody share:",null,null,null,null,null,null,{"$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$39<=8,1595+(($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$40=\" \",\" \",IF(OR($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$28))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($E$24=0,\" \",IF($E$24=$S$14,0,$J$28))","v":{"$error":"#N/A"}}]
["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":"#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$55=\" \"),\" \",IF($I$55>$L$55,$I$55-$L$55,$L$55-$I$55))","v":{"$error":"#N/A"}}]
["E5","Payable to:",null,{"$f":"IF($L$55=$I$55,\" \",IF($L$55>$I$55,$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":"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$11","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(Info!$AM$30<>\"\",Info!$AM$30,0)","v":0},null,null,{"$f":"IF(Info!$AN$30<>\" \",Info!$AN$30,0)","v":{"$error":"#VALUE!"}}]
["F4","Adjustment:",null,{"$f":"Info!$AQ$12","v":""},null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":" "},null,null,{"$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$2","v":"2021 D Ed."}]
[null,{"$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":"#N/A"}}]
[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:",{"$f":"TODAY()","v":"2021-08-19"},null,"Parties' Names:",{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[null,null,null,"Docket#:",{"$f":"Info!$S$11","v":0},null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$5","v":" "}]
["B2","Sole Custody: # of children: ",null,null,null,null,null,null,null,{"$f":"$J$25","v":false}]
["B3","Pro rata monthly basic child support: multiply per child amt. by # of child(ren) in (B2):",null,null,null,null,null,null,null,{"$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$118","v":" "},null,null,{"$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$9,\" \")","v":false},null,null,{"$f":"IF($I$128=0,0,365-$I$128)","v":365}]
["C5","Parent's custody share: divide # of days child(ren)with the parent (C4) by 365",null,null,null,null,null,null,{"$f":"ROUND($I$128/365,4)","v":0},null,null,{"$f":"ROUND($L$128/365,4)","v":1}]
["C6","Basic support: multiply shared support need by other parent's custody share:",null,null,null,null,null,null,{"$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$122))","v":" "},null,null,{"$f":"IF($D$122=\" \",\" \",IF($D$122=$S$14,0,$J$122))","v":" "}]
["E2","Shared Custody: Parent owing net basic monthly child support amt:",null,null,null,null,null,null,{"$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":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"SUM($L$146:$L$148)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND($I$149=\" \",$L$149=\" \"),\" \",IF($I$149>$L$149,$I$149-$L$149,$L$149-$I$149))","v":{"$error":"#VALUE!"}}]
["E5","Payable to:",null,{"$f":"IF($L$149=$I$149,\" \",IF($L$149>$I$149,$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":"$I$149","v":{"$error":"#VALUE!"}},null,null,{"$f":"$L$149","v":{"$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$152=Info!$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$41","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(Info!$AK$61<>\"\",Info!$AK$61,0)","v":0},null,null,{"$f":"IF(Info!$AL$61<>\"\",Info!$AL$61,0)","v":{"$error":"#VALUE!"}}]
["F4","Adjustment:",null,{"$f":"$D$62","v":""},null,null,null,null,{"$f":"$I$62","v":" "},null,null,{"$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":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$f":"IF($L$153-SUM($L$154:$L$156)<=0,0,$L$153-SUM($L$154:$L$156))","v":{"$error":"#VALUE!"}},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":"#VALUE!"}}]
["F6","Payable to:     ",null,{"$f":"IF($I$157=$L$157,\" \",IF($L$157>$I$157,$S$13,$S$14))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]
[null,{"$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":19,"n_rows":159,"n_cols":55,"rows_kept":159,"cut":false,"hidden":false,"merged":[[158,9,158,11],[158,1,158,7],[66,1,66,7],[73,1,73,13],[141,2,141,3],[142,1,142,4],[143,1,143,6],[145,1,145,6],[146,1,146,6],[147,1,147,6],[147,9,147,10],[148,2,148,3],[150,1,150,6],[151,1,151,6],[153,2,153,6],[154,2,154,6],[155,1,155,6],[155,9,155,10],[156,2,156,3],[157,1,157,3],[157,6,157,8],[123,1,123,6],[123,9,123,10],[124,9,124,10],[125,9,125,10],[126,1,126,6],[127,1,127,7],[128,1,128,7],[129,1,129,7],[129,9,129,10],[130,2,130,3],[130,8,130,9],[133,1,133,7],[136,1,136,6],[137,12,137,13],[138,1,138,6],[139,1,139,6],[140,1,140,7],[140,9,140,10],[100,0,100,3],[101,0,101,7],[101,9,101,10],[102,1,102,6],[103,1,103,6],[104,1,104,6],[108,1,108,6],[111,1,111,6],[111,9,111,10],[112,1,112,6],[113,9,113,10],[114,9,114,10],[118,1,118,7],[119,1,119,7],[119,9,119,10],[120,2,120,3],[122,1,122,6],[65,9,65,11],[65,1,65,5],[67,1,67,14],[68,1,68,13],[37,8,37,9],[40,1,40,7],[43,1,43,6],[44,12,44,13],[45,1,45,6],[46,1,46,6],[47,1,47,7],[47,9,47,10],[48,2,48,3],[49,1,49,4],[50,1,50,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[54,9,54,10],[55,2,55,3],[57,1,57,6],[26,16356,26,16361],[26,16362,26,16367],[26,16368,26,16373],[26,16374,26,16379],[26,16380,26,16383],[27,2,27,3],[26,16320,26,16325],[26,16326,26,16331],[26,16332,26,16337],[26,16338,26,16343],[29,1,29,6],[30,1,30,6],[30,9,30,10],[31,9,31,10],[32,9,32,10],[33,1,33,6],[34,1,34,7],[26,16224,26,16229],[26,16230,26,16235],[26,16236,26,16241],[26,16242,26,16247],[26,16248,26,16253],[26,16254,26,16259],[26,16260,26,16265],[26,16266,26,16271],[26,16272,26,16277],[26,16278,26,16283],[26,16344,26,16349],[26,16350,26,16355],[26,16284,26,16289],[26,16290,26,16295],[26,16296,26,16301],[26,16074,26,16079],[26,16080,26,16085],[26,16086,26,16091],[26,16092,26,16097],[26,16098,26,16103],[26,16104,26,16109],[26,16110,26,16115],[26,16116,26,16121],[26,16302,26,16307],[26,16308,26,16313],[26,16314,26,16319],[26,16122,26,16127],[26,16128,26,16133],[26,16134,26,16139],[26,16140,26,16145],[26,16146,26,16151],[26,16152,26,16157],[26,16158,26,16163],[26,16164,26,16169],[26,16170,26,16175],[26,16176,26,16181],[26,16182,26,16187],[26,16188,26,16193],[26,16194,26,16199],[26,16200,26,16205],[26,16206,26,16211],[26,16212,26,16217],[26,16218,26,16223],[26,15972,26,15977],[26,15978,26,15983],[26,15984,26,15989],[26,15990,26,15995],[26,15996,26,16001],[26,16002,26,16007],[26,16008,26,16013],[26,16014,26,16019],[26,16020,26,16025],[26,16026,26,16031],[26,16032,26,16037],[26,16038,26,16043],[26,16044,26,16049],[26,16050,26,16055],[26,16056,26,16061],[26,16062,26,16067],[26,16068,26,16073],[26,15870,26,15875],[26,15876,26,15881],[26,15882,26,15887],[26,15888,26,15893],[26,15894,26,15899],[26,15900,26,15905],[26,15906,26,15911],[26,15912,26,15917],[26,15918,26,15923],[26,15924,26,15929],[26,15930,26,15935],[26,15936,26,15941],[26,15942,26,15947],[26,15948,26,15953],[26,15954,26,15959],[26,15960,26,15965],[26,15966,26,15971],[26,15768,26,15773],[26,15774,26,15779],[26,15780,26,15785],[26,15786,26,15791],[26,15792,26,15797],[26,15798,26,15803],[26,15804,26,15809],[26,15810,26,15815],[26,15816,26,15821],[26,15822,26,15827],[26,15828,26,15833],[26,15834,26,15839],[26,15840,26,15845],[26,15846,26,15851],[26,15852,26,15857],[26,15858,26,15863],[26,15864,26,15869],[26,15666,26,15671],[26,15672,26,15677],[26,15678,26,15683],[26,15684,26,15689],[26,15690,26,15695],[26,15696,26,15701],[26,15702,26,15707],[26,15708,26,15713],[26,15714,26,15719],[26,15720,26,15725],[26,15726,26,15731],[26,15732,26,15737],[26,15738,26,15743],[26,15744,26,15749],[26,15750,26,15755],[26,15756,26,15761],[26,15762,26,15767],[26,15564,26,15569],[26,15570,26,15575],[26,15576,26,15581],[26,15582,26,15587],[26,15588,26,15593],[26,15594,26,15599],[26,15600,26,15605],[26,15606,26,15611],[26,15612,26,15617],[26,15618,26,15623],[26,15624,26,15629],[26,15630,26,15635],[26,15636,26,15641],[26,15642,26,15647],[26,15648,26,15653],[26,15654,26,15659],[26,15660,26,15665],[26,15462,26,15467],[26,15468,26,15473],[26,15474,26,15479],[26,15480,26,15485],[26,15486,26,15491],[26,15492,26,15497],[26,15498,26,15503],[26,15504,26,15509],[26,15510,26,15515],[26,15516,26,15521],[26,15522,26,15527],[26,15528,26,15533],[26,15534,26,15539],[26,15540,26,15545],[26,15546,26,15551],[26,15552,26,15557],[26,15558,26,15563],[26,15360,26,15365],[26,15366,26,15371],[26,15372,26,15377],[26,15378,26,15383],[26,15384,26,15389],[26,15390,26,15395],[26,15396,26,15401],[26,15402,26,15407],[26,15408,26,15413],[26,15414,26,15419],[26,15420,26,15425],[26,15426,26,15431],[26,15432,26,15437],[26,15438,26,15443],[26,15444,26,15449],[26,15450,26,15455],[26,15456,26,15461],[26,15258,26,15263],[26,15264,26,15269],[26,15270,26,15275],[26,15276,26,15281],[26,15282,26,15287],[26,15288,26,15293],[26,15294,26,15299],[26,15300,26,15305],[26,15306,26,15311],[26,15312,26,15317],[26,15318,26,15323],[26,15324,26,15329],[26,15330,26,15335],[26,15336,26,15341],[26,15342,26,15347],[26,15348,26,15353],[26,15354,26,15359],[26,15156,26,15161],[26,15162,26,15167],[26,15168,26,15173],[26,15174,26,15179],[26,15180,26,15185],[26,15186,26,15191],[26,15192,26,15197],[26,15198,26,15203],[26,15204,26,15209],[26,15210,26,15215],[26,15216,26,15221],[26,15222,26,15227],[26,15228,26,15233],[26,15234,26,15239],[26,15240,26,15245],[26,15246,26,15251],[26,15252,26,15257],[26,15054,26,15059],[26,15060,26,15065],[26,15066,26,15071],[26,15072,26,15077],[26,15078,26,15083],[26,15084,26,15089],[26,15090,26,15095],[26,15096,26,15101],[26,15102,26,15107],[26,15108,26,15113],[26,15114,26,15119],[26,15120,26,15125],[26,15126,26,15131],[26,15132,26,15137],[26,15138,26,15143],[26,15144,26,15149],[26,15150,26,15155],[26,14952,26,14957],[26,14958,26,14963],[26,14964,26,14969],[26,14970,26,14975],[26,14976,26,14981],[26,14982,26,14987],[26,14988,26,14993],[26,14994,26,14999],[26,15000,26,15005],[26,15006,26,15011],[26,15012,26,15017],[26,15018,26,15023],[26,15024,26,15029],[26,15030,26,15035],[26,15036,26,15041],[26,15042,26,15047],[26,15048,26,15053],[26,14850,26,14855],[26,14856,26,14861],[26,14862,26,14867],[26,14868,26,14873],[26,14874,26,14879],[26,14880,26,14885],[26,14886,26,14891],[26,14892,26,14897],[26,14898,26,14903],[26,14904,26,14909],[26,14910,26,14915],[26,14916,26,14921],[26,14922,26,14927],[26,14928,26,14933],[26,14934,26,14939],[26,14940,26,14945],[26,14946,26,14951],[26,14748,26,14753],[26,14754,26,14759],[26,14760,26,14765],[26,14766,26,14771],[26,14772,26,14777],[26,14778,26,14783],[26,14784,26,14789],[26,14790,26,14795],[26,14796,26,14801],[26,14802,26,14807],[26,14808,26,14813],[26,14814,26,14819],[26,14820,26,14825],[26,14826,26,14831],[26,14832,26,14837],[26,14838,26,14843],[26,14844,26,14849],[26,14646,26,14651],[26,14652,26,14657],[26,14658,26,14663],[26,14664,26,14669],[26,14670,26,14675],[26,14676,26,14681],[26,14682,26,14687],[26,14688,26,14693],[26,14694,26,14699],[26,14700,26,14705],[26,14706,26,14711],[26,14712,26,14717],[26,14718,26,14723],[26,14724,26,14729],[26,14730,26,14735],[26,14736,26,14741],[26,14742,26,14747],[26,14544,26,14549],[26,14550,26,14555],[26,14556,26,14561],[26,14562,26,14567],[26,14568,26,14573],[26,14574,26,14579],[26,14580,26,14585],[26,14586,26,14591],[26,14592,26,14597],[26,14598,26,14603],[26,14604,26,14609],[26,14610,26,14615],[26,14616,26,14621],[26,14622,26,14627],[26,14628,26,14633],[26,14634,26,14639],[26,14640,26,14645],[26,14442,26,14447],[26,14448,26,14453],[26,14454,26,14459],[26,14460,26,14465],[26,14466,26,14471],[26,14472,26,14477],[26,14478,26,14483],[26,14484,26,14489],[26,14490,26,14495],[26,14496,26,14501],[26,14502,26,14507],[26,14508,26,14513],[26,14514,26,14519],[26,14520,26,14525],[26,14526,26,14531],[26,14532,26,14537],[26,14538,26,14543],[26,14340,26,14345],[26,14346,26,14351],[26,14352,26,14357],[26,14358,26,14363],[26,14364,26,14369],[26,14370,26,14375],[26,14376,26,14381],[26,14382,26,14387],[26,14388,26,14393],[26,14394,26,14399],[26,14400,26,14405],[26,14406,26,14411],[26,14412,26,14417],[26,14418,26,14423],[26,14424,26,14429],[26,14430,26,14435],[26,14436,26,14441],[26,14238,26,14243],[26,14244,26,14249],[26,14250,26,14255],[26,14256,26,14261],[26,14262,26,14267],[26,14268,26,14273],[26,14274,26,14279],[26,14280,26,14285],[26,14286,26,14291],[26,14292,26,14297],[26,14298,26,14303],[26,14304,26,14309],[26,14310,26,14315],[26,14316,26,14321],[26,14322,26,14327],[26,14328,26,14333],[26,14334,26,14339],[26,14136,26,14141],[26,14142,26,14147],[26,14148,26,14153],[26,14154,26,14159],[26,14160,26,14165],[26,14166,26,14171],[26,14172,26,14177],[26,14178,26,14183],[26,14184,26,14189],[26,14190,26,14195],[26,14196,26,14201],[26,14202,26,14207],[26,14208,26,14213],[26,14214,26,14219],[26,14220,26,14225],[26,14226,26,14231],[26,14232,26,14237],[26,14034,26,14039],[26,14040,26,14045],[26,14046,26,14051],[26,14052,26,14057],[26,14058,26,14063],[26,14064,26,14069],[26,14070,26,14075],[26,14076,26,14081],[26,14082,26,14087],[26,14088,26,14093],[26,14094,26,14099],[26,14100,26,14105],[26,14106,26,14111],[26,14112,26,14117],[26,14118,26,14123],[26,14124,26,14129],[26,14130,26,14135],[26,13932,26,13937],[26,13938,26,13943],[26,13944,26,13949],[26,13950,26,13955],[26,13956,26,13961],[26,13962,26,13967],[26,13968,26,13973],[26,13974,26,13979],[26,13980,26,13985],[26,13986,26,13991],[26,13992,26,13997],[26,13998,26,14003],[26,14004,26,14009],[26,14010,26,14015],[26,14016,26,14021],[26,14022,26,14027],[26,14028,26,14033],[26,13830,26,13835],[26,13836,26,13841],[26,13842,26,13847],[26,13848,26,13853],[26,13854,26,13859],[26,13860,26,13865],[26,13866,26,13871],[26,13872,26,13877],[26,13878,26,13883],[26,13884,26,13889],[26,13890,26,13895],[26,13896,26,13901],[26,13902,26,13907],[26,13908,26,13913],[26,13914,26,13919],[26,13920,26,13925],[26,13926,26,13931],[26,13728,26,13733],[26,13734,26,13739],[26,13740,26,13745],[26,13746,26,13751],[26,13752,26,13757],[26,13758,26,13763],[26,13764,26,13769],[26,13770,26,13775],[26,13776,26,13781],[26,13782,26,13787],[26,13788,26,13793],[26,13794,26,13799],[26,13800,26,13805],[26,13806,26,13811],[26,13812,26,13817],[26,13818,26,13823],[26,13824,26,13829],[26,13626,26,13631],[26,13632,26,13637],[26,13638,26,13643],[26,13644,26,13649],[26,13650,26,13655],[26,13656,26,13661],[26,13662,26,13667],[26,13668,26,13673],[26,13674,26,13679],[26,13680,26,13685],[26,13686,26,13691],[26,13692,26,13697],[26,13698,26,13703],[26,13704,26,13709],[26,13710,26,13715],[26,13716,26,13721],[26,13722,26,13727],[26,13524,26,13529],[26,13530,26,13535],[26,13536,26,13541],[26,13542,26,13547],[26,13548,26,13553],[26,13554,26,13559],[26,13560,26,13565],[26,13566,26,13571],[26,13572,26,13577],[26,13578,26,13583],[26,13584,26,13589],[26,13590,26,13595],[26,13596,26,13601],[26,13602,26,13607],[26,13608,26,13613],[26,13614,26,13619],[26,13620,26,13625],[26,13422,26,13427],[26,13428,26,13433],[26,13434,26,13439],[26,13440,26,13445],[26,13446,26,13451],[26,13452,26,13457],[26,13458,26,13463],[26,13464,26,13469],[26,13470,26,13475],[26,13476,26,13481],[26,13482,26,13487],[26,13488,26,13493],[26,13494,26,13499],[26,13500,26,13505],[26,13506,26,13511],[26,13512,26,13517],[26,13518,26,13523],[26,13320,26,13325],[26,13326,26,13331],[26,13332,26,13337],[26,13338,26,13343],[26,13344,26,13349],[26,13350,26,13355],[26,13356,26,13361],[26,13362,26,13367],[26,13368,26,13373],[26,13374,26,13379],[26,13380,26,13385],[26,13386,26,13391],[26,13392,26,13397],[26,13398,26,13403],[26,13404,26,13409],[26,13410,26,13415],[26,13416,26,13421],[26,13218,26,13223],[26,13224,26,13229],[26,13230,26,13235],[26,13236,26,13241],[26,13242,26,13247],[26,13248,26,13253],[26,13254,26,13259],[26,13260,26,13265],[26,13266,26,13271],[26,13272,26,13277],[26,13278,26,13283],[26,13284,26,13289],[26,13290,26,13295],[26,13296,26,13301],[26,13302,26,13307],[26,13308,26,13313],[26,13314,26,13319],[26,13116,26,13121],[26,13122,26,13127],[26,13128,26,13133],[26,13134,26,13139],[26,13140,26,13145],[26,13146,26,13151],[26,13152,26,13157],[26,13158,26,13163],[26,13164,26,13169],[26,13170,26,13175],[26,13176,26,13181],[26,13182,26,13187],[26,13188,26,13193],[26,13194,26,13199],[26,13200,26,13205],[26,13206,26,13211],[26,13212,26,13217],[26,13014,26,13019],[26,13020,26,13025],[26,13026,26,13031],[26,13032,26,13037],[26,13038,26,13043],[26,13044,26,13049],[26,13050,26,13055],[26,13056,26,13061],[26,13062,26,13067],[26,13068,26,13073],[26,13074,26,13079],[26,13080,26,13085],[26,13086,26,13091],[26,13092,26,13097],[26,13098,26,13103],[26,13104,26,13109],[26,13110,26,13115],[26,12912,26,12917],[26,12918,26,12923],[26,12924,26,12929],[26,12930,26,12935],[26,12936,26,12941],[26,12942,26,12947],[26,12948,26,12953],[26,12954,26,12959],[26,12960,26,12965],[26,12966,26,12971],[26,12972,26,12977],[26,12978,26,12983],[26,12984,26,12989],[26,12990,26,12995],[26,12996,26,13001],[26,13002,26,13007],[26,13008,26,13013],[26,12810,26,12815],[26,12816,26,12821],[26,12822,26,12827],[26,12828,26,12833],[26,12834,26,12839],[26,12840,26,12845],[26,12846,26,12851],[26,12852,26,12857],[26,12858,26,12863],[26,12864,26,12869],[26,12870,26,12875],[26,12876,26,12881],[26,12882,26,12887],[26,12888,26,12893],[26,12894,26,12899],[26,12900,26,12905],[26,12906,26,12911],[26,12708,26,12713],[26,12714,26,12719],[26,12720,26,12725],[26,12726,26,12731],[26,12732,26,12737],[26,12738,26,12743],[26,12744,26,12749],[26,12750,26,12755],[26,12756,26,12761],[26,12762,26,12767],[26,12768,26,12773],[26,12774,26,12779],[26,12780,26,12785],[26,12786,26,12791],[26,12792,26,12797],[26,12798,26,12803],[26,12804,26,12809],[26,12606,26,12611],[26,12612,26,12617],[26,12618,26,12623],[26,12624,26,12629],[26,12630,26,12635],[26,12636,26,12641],[26,12642,26,12647],[26,12648,26,12653],[26,12654,26,12659],[26,12660,26,12665],[26,12666,26,12671],[26,12672,26,12677],[26,12678,26,12683],[26,12684,26,12689],[26,12690,26,12695],[26,12696,26,12701],[26,12702,26,12707],[26,12504,26,12509],[26,12510,26,12515],[26,12516,26,12521],[26,12522,26,12527],[26,12528,26,12533],[26,12534,26,12539],[26,12540,26,12545],[26,12546,26,12551],[26,12552,26,12557],[26,12558,26,12563],[26,12564,26,12569],[26,12570,26,12575],[26,12576,26,12581],[26,12582,26,12587],[26,12588,26,12593],[26,12594,26,12599],[26,12600,26,12605],[26,12402,26,12407],[26,12408,26,12413],[26,12414,26,12419],[26,12420,26,12425],[26,12426,26,12431],[26,12432,26,12437],[26,12438,26,12443],[26,12444,26,12449],[26,12450,26,12455],[26,12456,26,12461],[26,12462,26,12467],[26,12468,26,12473],[26,12474,26,12479],[26,12480,26,12485],[26,12486,26,12491],[26,12492,26,12497],[26,12498,26,12503],[26,12300,26,12305],[26,12306,26,12311],[26,12312,26,12317],[26,12318,26,12323],[26,12324,26,12329],[26,12330,26,12335],[26,12336,26,12341],[26,12342,26,12347],[26,12348,26,12353],[26,12354,26,12359],[26,12360,26,12365],[26,12366,26,12371],[26,12372,26,12377],[26,12378,26,12383],[26,12384,26,12389],[26,12390,26,12395],[26,12396,26,12401],[26,12198,26,12203],[26,12204,26,12209],[26,12210,26,12215],[26,12216,26,12221],[26,12222,26,12227],[26,12228,26,12233],[26,12234,26,12239],[26,12240,26,12245],[26,12246,26,12251],[26,12252,26,12257],[26,12258,26,12263],[26,12264,26,12269],[26,12270,26,12275],[26,12276,26,12281],[26,12282,26,12287],[26,12288,26,12293],[26,12294,26,12299],[26,12096,26,12101],[26,12102,26,12107],[26,12108,26,12113],[26,12114,26,12119],[26,12120,26,12125],[26,12126,26,12131],[26,12132,26,12137],[26,12138,26,12143],[26,12144,26,12149],[26,12150,26,12155],[26,12156,26,12161],[26,12162,26,12167],[26,12168,26,12173],[26,12174,26,12179],[26,12180,26,12185],[26,12186,26,12191],[26,12192,26,12197],[26,11994,26,11999],[26,12000,26,12005],[26,12006,26,12011],[26,12012,26,12017],[26,12018,26,12023],[26,12024,26,12029],[26,12030,26,12035],[26,12036,26,12041],[26,12042,26,12047],[26,12048,26,12053],[26,12054,26,12059],[26,12060,26,12065],[26,12066,26,12071],[26,12072,26,12077],[26,12078,26,12083],[26,12084,26,12089],[26,12090,26,12095],[26,11892,26,11897],[26,11898,26,11903],[26,11904,26,11909],[26,11910,26,11915],[26,11916,26,11921],[26,11922,26,11927],[26,11928,26,11933],[26,11934,26,11939],[26,11940,26,11945],[26,11946,26,11951],[26,11952,26,11957],[26,11958,26,11963],[26,11964,26,11969],[26,11970,26,11975],[26,11976,26,11981],[26,11982,26,11987],[26,11988,26,11993],[26,11790,26,11795],[26,11796,26,11801],[26,11802,26,11807],[26,11808,26,11813],[26,11814,26,11819],[26,11820,26,11825],[26,11826,26,11831],[26,11832,26,11837],[26,11838,26,11843],[26,11844,26,11849],[26,11850,26,11855],[26,11856,26,11861],[26,11862,26,11867],[26,11868,26,11873],[26,11874,26,11879],[26,11880,26,11885],[26,11886,26,11891],[26,11688,26,11693],[26,11694,26,11699],[26,11700,26,11705],[26,11706,26,11711],[26,11712,26,11717],[26,11718,26,11723],[26,11724,26,11729],[26,11730,26,11735],[26,11736,26,11741],[26,11742,26,11747],[26,11748,26,11753],[26,11754,26,11759],[26,11760,26,11765],[26,11766,26,11771],[26,11772,26,11777],[26,11778,26,11783],[26,11784,26,11789],[26,11586,26,11591],[26,11592,26,11597],[26,11598,26,11603],[26,11604,26,11609],[26,11610,26,11615],[26,11616,26,11621],[26,11622,26,11627],[26,11628,26,11633],[26,11634,26,11639],[26,11640,26,11645],[26,11646,26,11651],[26,11652,26,11657],[26,11658,26,11663],[26,11664,26,11669],[26,11670,26,11675],[26,11676,26,11681],[26,11682,26,11687],[26,11484,26,11489],[26,11490,26,11495],[26,11496,26,11501],[26,11502,26,11507],[26,11508,26,11513],[26,11514,26,11519],[26,11520,26,11525],[26,11526,26,11531],[26,11532,26,11537],[26,11538,26,11543],[26,11544,26,11549],[26,11550,26,11555],[26,11556,26,11561],[26,11562,26,11567],[26,11568,26,11573],[26,11574,26,11579],[26,11580,26,11585],[26,11382,26,11387],[26,11388,26,11393],[26,11394,26,11399],[26,11400,26,11405],[26,11406,26,11411],[26,11412,26,11417],[26,11418,26,11423],[26,11424,26,11429],[26,11430,26,11435],[26,11436,26,11441],[26,11442,26,11447],[26,11448,26,11453],[26,11454,26,11459],[26,11460,26,11465],[26,11466,26,11471],[26,11472,26,11477],[26,11478,26,11483],[26,11280,26,11285],[26,11286,26,11291],[26,11292,26,11297],[26,11298,26,11303],[26,11304,26,11309],[26,11310,26,11315],[26,11316,26,11321],[26,11322,26,11327],[26,11328,26,11333],[26,11334,26,11339],[26,11340,26,11345],[26,11346,26,11351],[26,11352,26,11357],[26,11358,26,11363],[26,11364,26,11369],[26,11370,26,11375],[26,11376,26,11381],[26,11178,26,11183],[26,11184,26,11189],[26,11190,26,11195],[26,11196,26,11201],[26,11202,26,11207],[26,11208,26,11213],[26,11214,26,11219],[26,11220,26,11225],[26,11226,26,11231],[26,11232,26,11237],[26,11238,26,11243],[26,11244,26,11249],[26,11250,26,11255],[26,11256,26,11261],[26,11262,26,11267],[26,11268,26,11273],[26,11274,26,11279],[26,11076,26,11081],[26,11082,26,11087],[26,11088,26,11093],[26,11094,26,11099],[26,11100,26,11105],[26,11106,26,11111],[26,11112,26,11117],[26,11118,26,11123],[26,11124,26,11129],[26,11130,26,11135],[26,11136,26,11141],[26,11142,26,11147],[26,11148,26,11153],[26,11154,26,11159],[26,11160,26,11165],[26,11166,26,11171],[26,11172,26,11177],[26,10974,26,10979],[26,10980,26,10985],[26,10986,26,10991],[26,10992,26,10997],[26,10998,26,11003],[26,11004,26,11009],[26,11010,26,11015],[26,11016,26,11021],[26,11022,26,11027],[26,11028,26,11033],[26,11034,26,11039],[26,11040,26,11045],[26,11046,26,11051],[26,11052,26,11057],[26,11058,26,11063],[26,11064,26,11069],[26,11070,26,11075],[26,10872,26,10877],[26,10878,26,10883],[26,10884,26,10889],[26,10890,26,10895],[26,10896,26,10901],[26,10902,26,10907],[26,10908,26,10913],[26,10914,26,10919],[26,10920,26,10925],[26,10926,26,10931],[26,10932,26,10937],[26,10938,26,10943],[26,10944,26,10949]],"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$11","v":0},null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[null,null,null,"Date:",{"$f":"TODAY()","v":"2021-08-19"},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(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$34))","v":{"$error":"#VALUE!"}}]
["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$39<=8,1595+(($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$40=\" \",\" \",IF(OR($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":"#VALUE!"}},null,null,{"$f":"IF($I$59=\" \",\" \",$L$55)","v":{"$error":"#VALUE!"}}]
["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$11","v":{"$error":"#VALUE!"}},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$30,0)","v":{"$error":"#VALUE!"}}]
["F4","Adjustment:",{"$f":"Info!$AQ$12","v":""},null,null,null,null,null,{"$f":"IF(Info!$AW$6<>\"\",Info!$AW$6,0)","v":" "},null,null,{"$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":"#VALUE!"}},{"$f":"\"-\"","v":"-"},null,{"$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":"#VALUE!"}},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":"#VALUE!"}}]
["F6","Payable to:      ",{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$Q$13,$Q$14))","v":{"$error":"#VALUE!"}},{"$f":"IF($I$63=$L$63,\" \",IF($L$63>$I$63,$S$7,$S$8))","v":{"$error":"#VALUE!"}}]
[]
[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":"#VALUE!"}},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$2","v":"2021 D Ed."}]
[null,{"$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,{"$f":"TODAY()","v":"2021-08-19"}]
[null,"Parties' Names:",null,{"$f":"Info!$B$1","v":""},null,null,null,{"$f":"Info!$B$2","v":""}]
[]
[null,null,null,"Docket#",{"$f":"Info!$S$11","v":0},null,null,"DCSE #:",{"$f":"Info!$S$12","v":0}]
[]
["Guideline Calculation",null,null,null,null,null,null,null,{"$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$34))","v":{"$error":"#VALUE!"}}]
["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$41","v":{"$error":"#VALUE!"}},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$61,0)","v":{"$error":"#VALUE!"}}]
["F4","Adjustment:",{"$f":"$C$62","v":""},null,null,null,null,null,{"$f":"$I$62","v":" "},null,null,{"$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":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]
[null,{"$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":20,"n_rows":66,"n_cols":79,"rows_kept":66,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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]]}
[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$13<>\" \"),\"Payment Amount\",\"\")","v":""}]
[null,null,null,null,null,null,"What is the new order amount:",null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(AND($M$13>=0,$M$13<>\" \"),EOMONTH($AE$10,0)+1,\" \"),\" \")","v":" "},null,null,{"$f":"EOMONTH(TODAY(),-1)+1","v":"2021-08-01"},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$2","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$13>=0,IFERROR(IF(EOMONTH(P5,0)+1<=TODAY(),EOMONTH(P5,0)+1,\"\"),\" \"),\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,null,null,"What is the effective date of the new order:",null,null,null,null,null,null," ",null,null,{"$f":"IF($M$13>=0,IFERROR(IF(EOMONTH(P6,0)+1<=TODAY(),EOMONTH(P6,0)+1,\"\"),\" \"),\" \")","v":" "}]
[{"$f":"IF(Info!$E$5=TRUE,\"3rd Party Caretaker\",\" \")","v":" "},null,{"$f":"IF(Info!E5=FALSE,\" \",Info!$B$3)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$13>=0,IFERROR(IF(EOMONTH(P7,0)+1<=TODAY(),EOMONTH(P7,0)+1,\"\"),\" \"),\" \")","v":" "}]
[null,null,null,"            If there was a prior order, what was the prior order amount: ",null,null,null,null,null,null,null,null," ",null,null," "]
["DOCKET NO:",{"$f":"Info!$S$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,"Last day of the last month",null,null,{"$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,{"$f":"TODAY()","v":"2021-08-19"},null,"Last Month End date",null,{"$f":"EOMONTH($AW$10,-1)","v":"2021-07-31"},null,"First day of this month",null,null,{"$f":"EOMONTH($AW$10,-1)+1","v":"2021-08-01"}]
[null,null,null,null,null,{"$f":"IFERROR(\" What was the principal arrearage as of\"&\" \"&$AE$13&\"/\"&$AE$12&\"/\"&$AE$11&\":\",\" \")","v":" "},null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$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$10)","v":2021},null,null,"Year",{"$f":"YEAR($BA$10)","v":2021},null,null,null,"Year",{"$f":"YEAR(BF10)","v":2021}]
["DCSE NO:",{"$f":"Info!$S$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Day",{"$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$10)","v":19},null,null,"Day",{"$f":"DAY($BA$10)","v":31},null,null,null,"Day",{"$f":"DAY(BF10)","v":1}]
[null,null,null,{"$f":"IF(OR(M9=\"\",M9=\" \",M9=0),\"If you wish to calculate interest enter 0 otherwise leave blank:\",IFERROR(\" What was the interest arrearage as of\"&\" \"&$AE$13&\"/\"&$AE$12&\"/\"&$AE$11&\":\",\" \"))","v":"If you wish to calculate interest enter 0 otherwise leave blank:"},null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",{"$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$10)","v":8},null,null,"Month",{"$f":"MONTH($BA$10)","v":7},null,null,null,"Month",{"$f":"MONTH(BF10)","v":8}]
[null,null,null,null,null,null,null,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$11&\":\"),\"\"))","v":""},null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P5:P64)","v":"00:00:00"},{"$f":"VLOOKUP(AD16,P5:Q64,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"P14","v":" "}]
[null,null,null,null,null,{"$f":"\"How much money has been paid since\"&\" \"&$BF$13&\"/\"&$BF$12&\"/\"&$BF$11&\":\"","v":"How much money has been paid since 8/1/2021:"},null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Row #",{"$f":"MATCH(MAX(P5:P66),P5:P66,0)+4","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Prorate the Initial Partial Month",null,null,null,null,null,null,null,1,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Ref",{"$f":"\"Q\"&AE17","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Col Ref",{"$f":"COLUMN(Q5)","v":17}]
[null,null,null,null,null,{"$f":"\"Principal Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Principal Arrearage as of 8/19/2021:"},null,null,null,null,{"$f":"IF(OR($M$13=\"\",$M$13=\" \"),IFERROR(Arrearage_Calculator!G$16,\" \"),IFERROR('Interest Worksheet'!$L$3,\" \"))","v":" "},null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Ref",{"$f":"AE17&\",\"&AE19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"\"Interest Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Interest Arrearage as of 8/19/2021:"},null,null,null,null,{"$f":"IFERROR('Interest Worksheet'!$L$4,\" \")","v":""},null,null,null,null," "]
[null,null,null,null,null,{"$f":"\"Total Arrearage as of\"&\" \"&$AW$13&\"/\"&$AW$12&\"/\"&$AW$11&\":\"","v":"Total Arrearage as of 8/19/2021:"},null,null,null,null,{"$f":"SUMPRODUCT($K$20:$L$21)","v":0},null,null,null,null," "]
[null,null,null,null,null,null,"Credit Balance",null,{"$f":"IF('Interest Worksheet'!$L$5<0,'Interest Worksheet'!$L$5,\"\")","v":""},null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,{"$f":"\"Principal Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Principal Arrearage as of 7/31/2021:"},null,null,null,null,{"$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,null,null,{"$f":"\"Interest Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Interest Arrearage as of 7/31/2021:"},null,null,null,null,{"$f":"IF(OR($M$13=\"\",$M$13=\" \"),IFERROR('Interest Worksheet'!$L$8,\" \"),IFERROR('Interest Worksheet'!$M$4,\"\"))","v":0},null,null,null,null," "]
[null,null,null,null,null,{"$f":"\"Total Arrearage as of\"&\" \"&$BA$13&\"/\"&$BA$12&\"/\"&$BA$11&\":\"","v":"Total Arrearage as of 7/31/2021:"},null,null,null,null,{"$f":"SUMPRODUCT($K$25:$L$26)","v":0},null,null,null,null," "]
[null,null,null,null,null,null,"Credit Balance",null,{"$f":"IF('Interest Worksheet'!$M$5<0,'Interest Worksheet'!$M$5,\"\")","v":""},null,null,null,null,{"$f":"Info!$Q$2","v":"2021 D Ed."},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Arrearage_Calculator","index":21,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[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],[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]]}
["Calculations for the month of the new order's effective date",null,null,null,null,null,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,{"$f":"TODAY()","v":"2021-08-19"},null,"Party:",{"$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":"2021-08-19"},null,{"$f":"G14-G15","v":{"$error":"#VALUE!"}},null,"DCSE#",{"$f":"Info!$S$12","v":0}]
[null,{"$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":"2021-08-19"},null,{"$f":"SUM(G16:G17)","v":{"$error":"#VALUE!"}},null,"Docket #",{"$f":"Info!S11","v":0},null,{"$f":"Info!$Q$2","v":"2021 D Ed."}]

{"sheet":"Interest Worksheet","index":22,"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"]
[{"$f":"\"As of \"&TEXT(Arrearage_Calculator!K5,\"mm/dd/yyyy\")","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"Arrearage_Calculator!L5","v":0},null,null,{"$f":"Arrearage_Calculator!L7","v":0},null,null,null,"Court","DCSE"]
[{"$f":"IF(OR(Interface!P5=\"\",Interface!P5=\" \"),\"\",Interface!P5)","v":""},1018.65,{"$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$63,5,TRUE))),\"\")","v":""}]
[{"$f":"IF(OR(Interface!P6=\"\",Interface!P6=\" \"),\"\",Interface!P6)","v":""},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$63,8,TRUE),\"\")","v":""}]
[{"$f":"IF(OR(Interface!P7=\"\",Interface!P7=\" \"),\"\",Interface!P7)","v":""},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$63,9,TRUE),ROUND(SUM(M3:M4),2)),\"\")","v":""}]
[{"$f":"IF(OR(Interface!P8=\"\",Interface!P8=\" \"),\"\",Interface!P8)","v":""},null,{"$f":"IF(OR(A6=\"\",A6=\" \"),\" \",IF(I5>=0,(Interface!Q8),IF(I5<0,Interface!Q8-I5,IF(OR(Interface!Q8=\" \",Interface!Q8=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Red cells indicate credit balances"]
[{"$f":"IF(OR(Interface!P9=\"\",Interface!P9=\" \"),\"\",Interface!P9)","v":""},null,{"$f":"IF(OR(A7=\"\",A7=\" \"),\" \",IF(I6>=0,(Interface!Q9),IF(I6<0,Interface!Q9-I6,IF(OR(Interface!Q9=\" \",Interface!Q9=\"\"),0,\"\"))))","v":" "},"","","","","","",null,"Blue cell are the monthly amount paid plus the credit balance"]
[{"$f":"IF(OR(Interface!P10=\"\",Interface!P10=\" \"),\"\",Interface!P10)","v":""},null,{"$f":"IF(OR(A8=\"\",A8=\" \"),\" \",IF(I7>=0,(Interface!Q10),IF(I7<0,Interface!Q10-I7,IF(OR(Interface!Q10=\" \",Interface!Q10=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P11=\"\",Interface!P11=\" \"),\"\",Interface!P11)","v":""},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$10,\"\")","v":0}]
[{"$f":"IF(OR(Interface!P12=\"\",Interface!P12=\" \"),\"\",Interface!P12)","v":""},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$12,\"\")","v":0}]
[{"$f":"IF(OR(Interface!P13=\"\",Interface!P13=\" \"),\"\",Interface!P13)","v":""},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$4,\"\")","v":""}]
[{"$f":"IF(OR(Interface!P14=\"\",Interface!P14=\" \"),\"\",Interface!P14)","v":""},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$6,\"\")","v":""}]
[{"$f":"IF(OR(Interface!P15=\"\",Interface!P15=\" \"),\"\",Interface!P15)","v":""},null,{"$f":"IF(OR(A13=\"\",A13=\" \"),\" \",IF(I12>=0,(Interface!Q15),IF(I12<0,Interface!Q15-I12,IF(OR(Interface!Q15=\" \",Interface!Q15=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P16=\"\",Interface!P16=\" \"),\"\",Interface!P16)","v":""},null,{"$f":"IF(OR(A14=\"\",A14=\" \"),\" \",IF(I13>=0,(Interface!Q16),IF(I13<0,Interface!Q16-I13,IF(OR(Interface!Q16=\" \",Interface!Q16=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P17=\"\",Interface!P17=\" \"),\"\",Interface!P17)","v":""},null,{"$f":"IF(OR(A15=\"\",A15=\" \"),\" \",IF(I14>=0,(Interface!Q17),IF(I14<0,Interface!Q17-I14,IF(OR(Interface!Q17=\" \",Interface!Q17=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P18=\"\",Interface!P18=\" \"),\"\",Interface!P18)","v":""},null,{"$f":"IF(OR(A16=\"\",A16=\" \"),\" \",IF(I15>=0,(Interface!Q18),IF(I15<0,Interface!Q18-I15,IF(OR(Interface!Q18=\" \",Interface!Q18=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P19=\"\",Interface!P19=\" \"),\"\",Interface!P19)","v":""},null,{"$f":"IF(OR(A17=\"\",A17=\" \"),\" \",IF(I16>=0,(Interface!Q19),IF(I16<0,Interface!Q19-I16,IF(OR(Interface!Q19=\" \",Interface!Q19=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P20=\"\",Interface!P20=\" \"),\"\",Interface!P20)","v":""},null,{"$f":"IF(OR(A18=\"\",A18=\" \"),\" \",IF(I17>=0,(Interface!Q20),IF(I17<0,Interface!Q20-I17,IF(OR(Interface!Q20=\" \",Interface!Q20=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P21=\"\",Interface!P21=\" \"),\"\",Interface!P21)","v":""},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":""},"","",""]
[{"$f":"IF(OR(Interface!P22=\"\",Interface!P22=\" \"),\"\",Interface!P22)","v":""},null,{"$f":"IF(OR(A20=\"\",A20=\" \"),\" \",IF(I19>=0,(Interface!Q22),IF(I19<0,Interface!Q22-I19,IF(OR(Interface!Q22=\" \",Interface!Q22=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P23=\"\",Interface!P23=\" \"),\"\",Interface!P23)","v":""},null,{"$f":"IF(OR(A21=\"\",A21=\" \"),\" \",IF(I20>=0,(Interface!Q23),IF(I20<0,Interface!Q23-I20,IF(OR(Interface!Q23=\" \",Interface!Q23=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P24=\"\",Interface!P24=\" \"),\"\",Interface!P24)","v":""},null,{"$f":"IF(OR(A22=\"\",A22=\" \"),\" \",IF(I21>=0,(Interface!Q24),IF(I21<0,Interface!Q24-I21,IF(OR(Interface!Q24=\" \",Interface!Q24=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P25=\"\",Interface!P25=\" \"),\"\",Interface!P25)","v":""},null,{"$f":"IF(OR(A23=\"\",A23=\" \"),\" \",IF(I22>=0,(Interface!Q25),IF(I22<0,Interface!Q25-I22,IF(OR(Interface!Q25=\" \",Interface!Q25=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P26=\"\",Interface!P26=\" \"),\"\",Interface!P26)","v":""},null,{"$f":"IF(OR(A24=\"\",A24=\" \"),\" \",IF(I23>=0,(Interface!Q26),IF(I23<0,Interface!Q26-I23,IF(OR(Interface!Q26=\" \",Interface!Q26=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P27=\"\",Interface!P27=\" \"),\"\",Interface!P27)","v":""},null,{"$f":"IF(OR(A25=\"\",A25=\" \"),\" \",IF(I24>=0,(Interface!Q27),IF(I24<0,Interface!Q27-I24,IF(OR(Interface!Q27=\" \",Interface!Q27=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P28=\"\",Interface!P28=\" \"),\"\",Interface!P28)","v":""},null,{"$f":"IF(OR(A26=\"\",A26=\" \"),\" \",IF(I25>=0,(Interface!Q28),IF(I25<0,Interface!Q28-I25,IF(OR(Interface!Q28=\" \",Interface!Q28=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P29=\"\",Interface!P29=\" \"),\"\",Interface!P29)","v":""},null,{"$f":"IF(OR(A27=\"\",A27=\" \"),\" \",IF(I26>=0,(Interface!Q29),IF(I26<0,Interface!Q29-I26,IF(OR(Interface!Q29=\" \",Interface!Q29=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P30=\"\",Interface!P30=\" \"),\"\",Interface!P30)","v":""},null,{"$f":"IF(OR(A28=\"\",A28=\" \"),\" \",IF(I27>=0,(Interface!Q30),IF(I27<0,Interface!Q30-I27,IF(OR(Interface!Q30=\" \",Interface!Q30=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P31=\"\",Interface!P31=\" \"),\"\",Interface!P31)","v":""},null,{"$f":"IF(OR(A29=\"\",A29=\" \"),\" \",IF(I28>=0,(Interface!Q31),IF(I28<0,Interface!Q31-I28,IF(OR(Interface!Q31=\" \",Interface!Q31=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P32=\"\",Interface!P32=\" \"),\"\",Interface!P32)","v":""},null,{"$f":"IF(OR(A30=\"\",A30=\" \"),\" \",IF(I29>=0,(Interface!Q32),IF(I29<0,Interface!Q32-I29,IF(OR(Interface!Q32=\" \",Interface!Q32=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P33=\"\",Interface!P33=\" \"),\"\",Interface!P33)","v":""},null,{"$f":"IF(OR(A31=\"\",A31=\" \"),\" \",IF(I30>=0,(Interface!Q33),IF(I30<0,Interface!Q33-I30,IF(OR(Interface!Q33=\" \",Interface!Q33=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P34=\"\",Interface!P34=\" \"),\"\",Interface!P34)","v":""},null,{"$f":"IF(OR(A32=\"\",A32=\" \"),\" \",IF(I31>=0,(Interface!Q34),IF(I31<0,Interface!Q34-I31,IF(OR(Interface!Q34=\" \",Interface!Q34=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P35=\"\",Interface!P35=\" \"),\"\",Interface!P35)","v":""},null,{"$f":"IF(OR(A33=\"\",A33=\" \"),\" \",IF(I32>=0,(Interface!Q35),IF(I32<0,Interface!Q35-I32,IF(OR(Interface!Q35=\" \",Interface!Q35=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P36=\"\",Interface!P36=\" \"),\"\",Interface!P36)","v":""},null,{"$f":"IF(OR(A34=\"\",A34=\" \"),\" \",IF(I33>=0,(Interface!Q36),IF(I33<0,Interface!Q36-I33,IF(OR(Interface!Q36=\" \",Interface!Q36=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P37=\"\",Interface!P37=\" \"),\"\",Interface!P37)","v":""},null,{"$f":"IF(OR(A35=\"\",A35=\" \"),\" \",IF(I34>=0,(Interface!Q37),IF(I34<0,Interface!Q37-I34,IF(OR(Interface!Q37=\" \",Interface!Q37=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P38=\"\",Interface!P38=\" \"),\"\",Interface!P38)","v":""},null,{"$f":"IF(OR(A36=\"\",A36=\" \"),\" \",IF(I35>=0,(Interface!Q38),IF(I35<0,Interface!Q38-I35,IF(OR(Interface!Q38=\" \",Interface!Q38=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P39=\"\",Interface!P39=\" \"),\"\",Interface!P39)","v":""},null,{"$f":"IF(OR(A37=\"\",A37=\" \"),\" \",IF(I36>=0,(Interface!Q39),IF(I36<0,Interface!Q39-I36,IF(OR(Interface!Q39=\" \",Interface!Q39=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P40=\"\",Interface!P40=\" \"),\"\",Interface!P40)","v":""},null,{"$f":"IF(OR(A38=\"\",A38=\" \"),\" \",IF(I37>=0,(Interface!Q40),IF(I37<0,Interface!Q40-I37,IF(OR(Interface!Q40=\" \",Interface!Q40=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P41=\"\",Interface!P41=\" \"),\"\",Interface!P41)","v":""},null,{"$f":"IF(OR(A39=\"\",A39=\" \"),\" \",IF(I38>=0,(Interface!Q41),IF(I38<0,Interface!Q41-I38,IF(OR(Interface!Q41=\" \",Interface!Q41=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P42=\"\",Interface!P42=\" \"),\"\",Interface!P42)","v":""},null,{"$f":"IF(OR(A40=\"\",A40=\" \"),\" \",IF(I39>=0,(Interface!Q42),IF(I39<0,Interface!Q42-I39,IF(OR(Interface!Q42=\" \",Interface!Q42=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P43=\"\",Interface!P43=\" \"),\"\",Interface!P43)","v":""},null,{"$f":"IF(OR(A41=\"\",A41=\" \"),\" \",IF(I40>=0,(Interface!Q43),IF(I40<0,Interface!Q43-I40,IF(OR(Interface!Q43=\" \",Interface!Q43=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P44=\"\",Interface!P44=\" \"),\"\",Interface!P44)","v":""},null,{"$f":"IF(OR(A42=\"\",A42=\" \"),\" \",IF(I41>=0,(Interface!Q44),IF(I41<0,Interface!Q44-I41,IF(OR(Interface!Q44=\" \",Interface!Q44=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P45=\"\",Interface!P45=\" \"),\"\",Interface!P45)","v":""},null,{"$f":"IF(OR(A43=\"\",A43=\" \"),\" \",IF(I42>=0,(Interface!Q45),IF(I42<0,Interface!Q45-I42,IF(OR(Interface!Q45=\" \",Interface!Q45=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P46=\"\",Interface!P46=\" \"),\"\",Interface!P46)","v":""},null,{"$f":"IF(OR(A44=\"\",A44=\" \"),\" \",IF(I43>=0,(Interface!Q46),IF(I43<0,Interface!Q46-I43,IF(OR(Interface!Q46=\" \",Interface!Q46=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P47=\"\",Interface!P47=\" \"),\"\",Interface!P47)","v":""},null,{"$f":"IF(OR(A45=\"\",A45=\" \"),\" \",IF(I44>=0,(Interface!Q47),IF(I44<0,Interface!Q47-I44,IF(OR(Interface!Q47=\" \",Interface!Q47=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P48=\"\",Interface!P48=\" \"),\"\",Interface!P48)","v":""},null,{"$f":"IF(OR(A46=\"\",A46=\" \"),\" \",IF(I45>=0,(Interface!Q48),IF(I45<0,Interface!Q48-I45,IF(OR(Interface!Q48=\" \",Interface!Q48=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P49=\"\",Interface!P49=\" \"),\"\",Interface!P49)","v":""},null,{"$f":"IF(OR(A47=\"\",A47=\" \"),\" \",IF(I46>=0,(Interface!Q49),IF(I46<0,Interface!Q49-I46,IF(OR(Interface!Q49=\" \",Interface!Q49=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P50=\"\",Interface!P50=\" \"),\"\",Interface!P50)","v":""},null,{"$f":"IF(OR(A48=\"\",A48=\" \"),\" \",IF(I47>=0,(Interface!Q50),IF(I47<0,Interface!Q50-I47,IF(OR(Interface!Q50=\" \",Interface!Q50=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P51=\"\",Interface!P51=\" \"),\"\",Interface!P51)","v":""},null,{"$f":"IF(OR(A49=\"\",A49=\" \"),\" \",IF(I48>=0,(Interface!Q51),IF(I48<0,Interface!Q51-I48,IF(OR(Interface!Q51=\" \",Interface!Q51=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P52=\"\",Interface!P52=\" \"),\"\",Interface!P52)","v":""},null,{"$f":"IF(OR(A50=\"\",A50=\" \"),\" \",IF(I49>=0,(Interface!Q52),IF(I49<0,Interface!Q52-I49,IF(OR(Interface!Q52=\" \",Interface!Q52=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P53=\"\",Interface!P53=\" \"),\"\",Interface!P53)","v":""},null,{"$f":"IF(OR(A51=\"\",A51=\" \"),\" \",IF(I50>=0,(Interface!Q53),IF(I50<0,Interface!Q53-I50,IF(OR(Interface!Q53=\" \",Interface!Q53=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P54=\"\",Interface!P54=\" \"),\"\",Interface!P54)","v":""},null,{"$f":"IF(OR(A52=\"\",A52=\" \"),\" \",IF(I51>=0,(Interface!Q54),IF(I51<0,Interface!Q54-I51,IF(OR(Interface!Q54=\" \",Interface!Q54=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P55=\"\",Interface!P55=\" \"),\"\",Interface!P55)","v":""},null,{"$f":"IF(OR(A53=\"\",A53=\" \"),\" \",IF(I52>=0,(Interface!Q55),IF(I52<0,Interface!Q55-I52,IF(OR(Interface!Q55=\" \",Interface!Q55=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P56=\"\",Interface!P56=\" \"),\"\",Interface!P56)","v":""},null,{"$f":"IF(OR(A54=\"\",A54=\" \"),\" \",IF(I53>=0,(Interface!Q56),IF(I53<0,Interface!Q56-I53,IF(OR(Interface!Q56=\" \",Interface!Q56=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P57=\"\",Interface!P57=\" \"),\"\",Interface!P57)","v":""},null,{"$f":"IF(OR(A55=\"\",A55=\" \"),\" \",IF(I54>=0,(Interface!Q57),IF(I54<0,Interface!Q57-I54,IF(OR(Interface!Q57=\" \",Interface!Q57=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P58=\"\",Interface!P58=\" \"),\"\",Interface!P58)","v":""},null,{"$f":"IF(OR(A56=\"\",A56=\" \"),\" \",IF(I55>=0,(Interface!Q58),IF(I55<0,Interface!Q58-I55,IF(OR(Interface!Q58=\" \",Interface!Q58=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P59=\"\",Interface!P59=\" \"),\"\",Interface!P59)","v":""},null,{"$f":"IF(OR(A57=\"\",A57=\" \"),\" \",IF(I56>=0,(Interface!Q59),IF(I56<0,Interface!Q59-I56,IF(OR(Interface!Q59=\" \",Interface!Q59=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P60=\"\",Interface!P60=\" \"),\"\",Interface!P60)","v":""},null,{"$f":"IF(OR(A58=\"\",A58=\" \"),\" \",IF(I57>=0,(Interface!Q60),IF(I57<0,Interface!Q60-I57,IF(OR(Interface!Q60=\" \",Interface!Q60=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P61=\"\",Interface!P61=\" \"),\"\",Interface!P61)","v":""},null,{"$f":"IF(OR(A59=\"\",A59=\" \"),\" \",IF(I58>=0,(Interface!Q61),IF(I58<0,Interface!Q61-I58,IF(OR(Interface!Q61=\" \",Interface!Q61=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P62=\"\",Interface!P62=\" \"),\"\",Interface!P62)","v":""},null,{"$f":"IF(OR(A60=\"\",A60=\" \"),\" \",IF(I59>=0,(Interface!Q62),IF(I59<0,Interface!Q62-I59,IF(OR(Interface!Q62=\" \",Interface!Q62=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P63=\"\",Interface!P63=\" \"),\"\",Interface!P63)","v":""},null,{"$f":"IF(OR(A61=\"\",A61=\" \"),\" \",IF(I60>=0,(Interface!Q63),IF(I60<0,Interface!Q63-I60,IF(OR(Interface!Q63=\" \",Interface!Q63=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P64=\"\",Interface!P64=\" \"),\"\",Interface!P64)","v":""},null,{"$f":"IF(OR(A62=\"\",A62=\" \"),\" \",IF(I61>=0,(Interface!Q64),IF(I61<0,Interface!Q64-I61,IF(OR(Interface!Q64=\" \",Interface!Q64=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P65=\"\",Interface!P65=\" \"),\"\",Interface!P65)","v":""},null,{"$f":"IF(OR(A63=\"\",A63=\" \"),\" \",IF(I62>=0,(Interface!Q65),IF(I62<0,Interface!Q65-I62,IF(OR(Interface!Q65=\" \",Interface!Q65=\"\"),0,\"\"))))","v":" "},"","","","","",""]
[{"$f":"IF(OR(Interface!P66=\"\",Interface!P66=\" \"),\"\",Interface!P66)","v":""},null,{"$f":"IF(OR(A64=\"\",A64=\" \"),\" \",IF(I63>=0,(Interface!Q66),IF(I63<0,Interface!Q66-I63,IF(OR(Interface!Q66=\" \",Interface!Q66=\"\"),0,\"\"))))","v":" "},"","","","","",""]