{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["5 yr budget blank"],"not_rendered":{"defined_names":1,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"5 yr budget blank","index":0,"n_rows":139,"n_cols":25,"rows_kept":139}
["PI:",null,null,"TYPE ONLY IN BLUE HIGHLIGHTED AREAS, otherwise you will erase formulas"]
["Proposal Sponsor",{"$nulls":4},"If you erase formulas, Diane will assist you, 852-2803",{"$nulls":7},"IF needing Cost Share Calculated due to NIH Max Salary ( as of 1-1-18 for NIH Max Salary for 9 mo. appt is $142,200)"]
["Due Date: ",{"$nulls":4},"Salaries increased by 3% each year",{"$nulls":7},"contact A&S Research Office"]
["SPONSOR REQUESTED FUNDS",{"$nulls":4},"Key in dates In blue box under Year , they will link to all other cells on spreadsheet:",{"$nulls":7},"COST SHARE FUNDS"]
["Type in names will also carry down to Fringes",{"$nulls":4},"Year 1","Year 2","Year 3","Year 4","Year 5",null,"Totals",{"$nulls":6},"Year 1","Year 2","Year 3","Year 4","Year 5",null,"Totals"]
["Salaries","Base Salary","%","# of months","Person Months",{"$nulls":8},"COST Share SALARY","Base Salary","%","# of months","Person Months",{"$f":"F6","v":"00:00:00"},{"$f":"G6","v":"00:00:00"},"00:00:00","00:00:00","00:00:00"]
["PI AY",{"$nulls":3},{"$f":"D7*C7","v":{"v":0,"d":"0.00"}},{"$f":"ROUND((C7*B7),0)","v":0},{"$f":"ROUND((F7*1.03),0)","v":0},0,0,0,null,{"$f":"SUM(F7:J7)","v":0},null,{"$f":"A7","v":"PI AY"},{"$nulls":3},{"$f":"Q7*P7","v":{"v":0,"d":"0.00"}},{"$f":"ROUND((P7*O7),0)","v":0},{"$f":"ROUND((S7*1.03),0)","v":0},{"$f":"ROUND((T7*1.03),0)","v":0},{"$f":"ROUND((U7*1.03),0)","v":0},{"$f":"ROUND((V7*1.03),0)","v":0}]
["PI Summer",{"$f":"B7/9","v":0},null,null,{"$f":"D8*C8","v":{"v":0,"d":"0.00"}},{"$f":"ROUND((C8*B8*D8),0)","v":0},{"$f":"ROUND((F8*1.03),0)","v":0},{"$f":"ROUND((G8*1.03),0)","v":0},{"$f":"ROUND((H8*1.03),0)","v":0},{"$f":"ROUND((I8*1.03),0)","v":0},null,0,{"$nulls":5},{"$f":"Q8*P8","v":{"v":0,"d":"0.00"}},{"$f":"ROUND((P8*O8),0)","v":0},{"$f":"ROUND((S8*1.03),0)","v":0},{"$f":"ROUND((T8*1.03),0)","v":0},{"$f":"ROUND((U8*1.03),0)","v":0},{"$f":"ROUND((V8*1.03),0)","v":0}]
["Co-I AY",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"ROUND((C9*B9),0)","v":0},0,0,0,0,null,0,null,{"$f":"A9","v":"Co-I AY"},{"$nulls":3},{"v":0,"d":"0.00"},0,0,0,0,0]
["Co-I Summer",{"$f":"B9/9","v":0},null,null,{"v":0,"d":"0.00"},{"$f":"ROUND((C10*B10*D10),0)","v":0},{"$f":"ROUND((F10*1.03),0)","v":0},{"$f":"ROUND((G10*1.03),0)","v":0},{"$f":"ROUND((H10*1.03),0)","v":0},{"$f":"ROUND((I10*1.03),0)","v":0},null,0,{"$nulls":5},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$nulls":4},{"v":0,"d":"0.00"},0,0,0,0,0,null,0,{"$nulls":5},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$nulls":4},{"v":0,"d":"0.00"},0,0,0,0,0,null,0,{"$nulls":5},{"v":0,"d":"0.00"},0,0,0,0,0]
["Graduate Student",{"$nulls":3},{"v":0,"d":"0.00"},0,0,0,0,0,null,0,{"$nulls":5},{"v":0,"d":"0.00"},{"$f":"ROUND((P13*O13),0)","v":0},{"$f":"ROUND((S13*1.03),0)","v":0},{"$f":"ROUND((T13*1.03),0)","v":0},{"$f":"ROUND((U13*1.03),0)","v":0},{"$f":"ROUND((V13*1.03),0)","v":0}]
["Graduate Student",{"$nulls":3},{"v":0,"d":"0.00"},0,0,0,0,0,null,0,{"$nulls":5},{"v":0,"d":"0.00"},0,0,0,0,0]
["   TOTAL SALARIES",{"$nulls":4},{"$f":"ROUND(SUM(F7:F14),0)","v":0},{"$f":"ROUND(SUM(G7:G14),0)","v":0},0,0,0,null,{"$f":"ROUND((SUM(F15:J15)),0)","v":0},{"$nulls":6},{"$f":"ROUND(SUM(S7:S14),0)","v":0},{"$f":"ROUND(SUM(T7:T14),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(S15:W15),)","v":0}]
[]
["FRINGES (see Fringe info below)",{"$nulls":10}," ",null,"COST SHARE FRINGES"]
[{"$f":"A7","v":"PI AY"},{"$nulls":4},{"$f":"ROUND((F7*$C$18),0)","v":0},{"$f":"ROUND((G7*$C$18),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F18:J18),0)","v":0},null,{"$f":"N7","v":"PI AY"},null,{"v":0,"d":"0.00%"},null,null,{"$f":"ROUND((S7*$P$18),0)","v":0},{"$f":"ROUND((T7*$P$18),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(S18:W18),0)","v":0}]
["PI Summer",{"$nulls":4},{"$f":"ROUND((F8*$C$19),0)","v":0},{"$f":"ROUND((G8*$C$19),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F19:J19),0)","v":0},null,{"$f":"N8","v":0},{"$nulls":4},{"$f":"ROUND((S8*$P$19),0)","v":0},{"$f":"ROUND((T8*$P$19),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(S19:W19),0)","v":0}]
[{"$f":"A9","v":"Co-I AY"},{"$nulls":4},{"$f":"ROUND((F9*$C$20),0)","v":0},{"$f":"ROUND((G9*$C$20),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F20:J20),0)","v":0},null,"Co-I AY",{"$nulls":4},{"$f":"ROUND((S9*$P$20),0)","v":0},{"$f":"ROUND((T9*$P$20),0)","v":0},0,0,0,null,0]
[{"$f":"A10","v":"Co-I Summer"},{"$nulls":4},{"$f":"ROUND((F10*$C$21),0)","v":0},{"$f":"ROUND((G10*$C$21),0)","v":0},0,0,0,null,0,null,0,{"$nulls":4},{"$f":"ROUND((S10*$P$21),0)","v":0},{"$f":"ROUND((T10*$P$21),0)","v":0},0,0,0,null,0]
[0,{"$nulls":4},{"$f":"ROUND((F11*$C$22),0)","v":0},{"$f":"ROUND((G11*$C$22),0)","v":0},0,0,0,null,0,null,0,{"$nulls":4},{"$f":"ROUND((S11*$P$22),0)","v":0},{"$f":"ROUND((T11*$P$22),0)","v":0},0,0,0,null,0]
[0,{"$nulls":4},{"$f":"ROUND((F12*$C$23),0)","v":0},{"$f":"ROUND((G12*$C$23),0)","v":0},0,0,0,null,0,null,0,{"$nulls":4},{"$f":"ROUND((S12*$P$23),0)","v":0},{"$f":"ROUND((T12*$P$23),0)","v":0},0,0,0,null,0]
["Graduate Student",{"$nulls":5},{"$f":"ROUND(F24*1.05,0)","v":0},{"$f":"ROUND(G24*1.05,0)","v":0},0,0,null,0,null,0,{"$nulls":4},{"$f":"ROUND((S13*$P$24),0)","v":0},{"$f":"ROUND((T13*$P$24),0)","v":0},0,0,0,null,0]
[{"$f":"A14","v":"Graduate Student"},{"$nulls":5},{"$f":"ROUND(F25*1.05,0)","v":0},0,0,0,null,0,null,0,{"$nulls":4},{"$f":"ROUND((S14*$P$25),0)","v":0},{"$f":"ROUND((T14*$P$25),0)","v":0},0,0,0,null,0]
[" Note: FY18  Insurance is $227.17/mo   $2726",{"$nulls":4},{"$f":"ROUND(SUM(F18:F25),)","v":0},{"$f":"ROUND(SUM(G18:G25),)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F26:J26),)","v":0},{"$nulls":6},{"$f":"ROUND(SUM(S18:S25),)","v":0},{"$f":"ROUND(SUM(T18:T25),)","v":0},0,0,0,null,{"$f":"ROUND(SUM(S26:W26),)","v":0}]
["For Grad Insurance key in Year 1 and formulas will increase by 5% each of years 2-5"]
["Fringe Information:"]
["Salary, faculty and full time staff  28.5%"]
["Temp workers 7.65%",{"$nulls":13}," "]
["Postdoc 39%"]
[null,"TOTALS SAL & FRINGES ",{"$nulls":3},{"$f":"ROUND((F15+F26),0)","v":0},{"$f":"ROUND((G15+G26),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F32:J32),0)","v":0}]
[]
["Equipment ","Unit Cost Greater than $5000"]
[]
[]
[]
[{"$nulls":5},{"$f":"ROUND(SUM(F35:F37),0)","v":0},{"$f":"ROUND(SUM(G35:G37),0)","v":0},0,0,0,{"$f":"SUM(K37)","v":0},{"$f":"ROUND(SUM(F38:J38),0)","v":0}]
[]
["Supplies & Expenses"]
[{"$nulls":11},{"$f":"ROUND(SUM(F41:J41),0)","v":0}]
[{"$nulls":11},{"$f":"ROUND(SUM(F42:J42),0)","v":0},null,null," "]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[null,"Total Supplies & Expenses",{"$nulls":3},{"$f":"ROUND(SUM(F41:F50),0)","v":0},{"$f":"ROUND(SUM(G41:G50),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F51:J51),0)","v":0}]
["Subcontractors"]
[{"$nulls":11},{"$f":"SUM(F53:K53)","v":0}]
[{"$nulls":11},{"$f":"SUM(F54:K54)","v":0}]
[{"$nulls":11},{"$f":"SUM(F55:K55)","v":0}]
[{"$nulls":11},{"$f":"ROUNDDOWN((SUM(F56:K56)),0)","v":0}]
[null,null,"Subcontract Directs",null,null,{"$f":"ROUND(SUM(F53:F56),0)","v":0},{"$f":"ROUND(SUM(G53:G56),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F57:J57),0)","v":0}]
[{"$nulls":11},{"$f":"ROUND(SUM(F58:J58),0)","v":0}]
[{"$nulls":11},{"$f":"ROUND(SUM(F59:J59),0)","v":0}]
[{"$nulls":11},0]
[{"$nulls":11},0]
["First $25,000 of each subgrant pays  F&A",null,"Subcontract indirects",null,null,{"$f":"ROUND(SUM(F58:F61),0)","v":0},{"$f":"ROUND(SUM(G58:G61),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F62:J62),0)","v":0},{"$nulls":11}," "]
[{"$nulls":10},{"$f":"SUM(F64:J64)","v":0},{"$nulls":12}," "]
[null,"TOTAL Subcontractors",{"$nulls":3},{"$f":"ROUND(F62+F57,0)","v":0},{"$f":"ROUND(G62+G57,0)","v":0},0,0,0,0,{"$f":"ROUND(SUM(F64:J64),0)","v":0}," "]
[" "]
["Travel","Justification must state how travel expenses benefit this specific project",{"$nulls":21}," "]
[]
[]
[]
[]
[null,"Total Travel",{"$nulls":3},{"$f":"ROUND(SUM(F67:F70),0)","v":0},{"$f":"ROUND(SUM(G67:G70),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F71:J71),0)","v":0},{"$nulls":11}," "]
[]
["Grad Student Tuition ","Key in YEAR 1, years 2-5 will increase by 5% each year"]
["Grad student 1",{"$nulls":4},0,{"$f":"ROUND((F74*1.05),0)","v":0},{"$f":"ROUND((G74*1.05),0)","v":0},0,0,null,{"$f":"ROUND(SUM(F74:J74),0)","v":0}]
["Grad student 2",{"$nulls":4},0,{"$f":"ROUND((F75*1.05),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F75:J75),0)","v":0}]
[" ",{"$nulls":10},0]
[null,"Total Tuition",{"$nulls":3},{"$f":"ROUND(SUM(F74:F76),0)","v":0},{"$f":"ROUND(SUM(G74:G76),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F77:J77),0)","v":0}]
["FY18  Resident $16,332"]
["FY18  Doc Candidacy $4,086"]
[]
["Detailed Budget Totals:",{"$nulls":4},{"$f":"F6","v":0},{"$f":"G6","v":0},{"$f":"H6","v":0},{"$f":"I6","v":0},{"$f":"J6","v":0},{"$nulls":4},"COST SHARE TOTALS",{"$nulls":3},{"$f":"S6","v":"00:00:00"},{"$f":"T6","v":"00:00:00"},{"$f":"U6","v":"00:00:00"},{"$f":"V6","v":"00:00:00"},{"$f":"W6","v":"00:00:00"}]
["Salary Total",{"$nulls":4},{"$f":"ROUND((F15),0)","v":0},{"$f":"ROUND((G15),0)","v":0},0,0,0,null,{"$f":"ROUND((SUM(F82:J82)),0)","v":0},null,null,"Salary Total",{"$nulls":3},{"$f":"ROUND((S15),0)","v":0},{"$f":"ROUND((T15),0)","v":0},0,0,0,null,{"$f":"ROUND((SUM(S82:W82)),0)","v":0}]
["Fringes Total",{"$nulls":4},{"$f":"ROUND((F26),0)","v":0},{"$f":"ROUND((G26),0)","v":0},0,0,0,null,{"$f":"ROUND((SUM(F83:J83)),0)","v":0},null,null,"Fringes Total",{"$nulls":3},{"$f":"ROUND((S26),0)","v":0},{"$f":"ROUND((T26),0)","v":0},0,0,0,null,{"$f":"ROUND((SUM(S83:W83)),0)","v":0}]
["Equipment Total >$5000",{"$nulls":4},{"$f":"ROUND((F38),0)","v":0},{"$f":"ROUND((G38),0)","v":0},0,0,0,null,0]
["Supplies & Expenses Total",{"$nulls":4},{"$f":"ROUND((F51),0)","v":0},{"$f":"ROUND((G51),0)","v":0},0,0,0,null,0]
["Travel Total",{"$nulls":4},{"$f":"ROUND((F71),0)","v":0},{"$f":"ROUND((G71),0)","v":0},0,0,0,null,0]
["Subcontractor Directs",{"$nulls":4},{"$f":"ROUND(F57,0)","v":0},{"$f":"ROUND(G57,0)","v":0},0,0,0,{"$f":"K63","v":0},0," ",null," "]
["Grad Student Tuition",{"$nulls":4},{"$f":"ROUND((F77),0)","v":0},{"$f":"ROUND((G77),0)","v":0},0,0,0,null,0," "]
["SubTOTAL DIRECTS per year",{"$nulls":4},{"$f":"ROUND(SUM(F82:F88),0)","v":0},{"$f":"ROUND(SUM(G82:G88),0)","v":0},0,0,0,null,0]
["Subcontractor Indirects",{"$nulls":4},{"$f":"ROUND((F62),0)","v":0},{"$f":"ROUND((G62),0)","v":0},0,0,0,null,0,null," "]
["GRAND TOTAL DIRECTS",{"$nulls":4},{"$f":"ROUND((F89+F90),0)","v":0},{"$f":"ROUND((G89+G90),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F91:J91),0)","v":0},null,".",{"$nulls":4},{"$f":"SUM(S82:S90)","v":0},{"$f":"SUM(T82:T90)","v":0},0,0,0,null,{"$f":"SUM(S91:W91)","v":0}]
["F&A Exclusions Equip & Tuition",{"$nulls":4},{"$f":"ROUND((F84+F88),0)","v":0},{"$f":"ROUND((G84+G88),0)","v":0},0,0,0,{"$nulls":7},"    "]
["F&A Exclusion for Subgrants, Each sub > $25k see note below",{"$nulls":4},0,0,0,0,0]
["Total for F&A calculation",{"$nulls":4},{"$f":"ROUND((F91-F92-F93),0)","v":0},{"$f":"ROUND((G91-G92-G93),0)","v":0},0,0,0,null,{"$f":"ROUND(SUM(F94:J94),0)","v":0}]
["F&A  @ %","F&A RATE",{"v":0,"d":"0%"},null,null,{"$f":"ROUND(($C$95*F94),0)","v":0},{"$f":"ROUND(($C$95*G94),0)","v":0},0,0,0,{"$f":"0.47*K94","v":0},{"$f":"SUM(F95:J95)","v":0}]
[]
["Total Requested",{"$nulls":4},{"$f":"F91+F95","v":0},{"$f":"G91+G95","v":0},{"$f":"H91+H95","v":0},{"$f":"I91+I95","v":0},{"$f":"J91+J95","v":0},null,{"$f":"ROUND(SUM(F97:J97),0)","v":0}]
[" ",{"$nulls":4}," "," "," "," "," "]
["To Convert budget into Modular Budget:"]
["Key in Modular amount requested:",{"$nulls":4},0,0,0,0,0,{"$f":"SUM(B100:J100)","v":0},{"$f":"SUM(F100:J100)","v":0}]
["F&A Exempt",{"$nulls":4},{"$f":"F92","v":0},{"$f":"G92","v":0},{"$f":"H92","v":0},{"$f":"I92","v":0},{"$f":"J92","v":0},null,{"$f":"SUM(F101:J101)","v":0}]
["Total ",{"$nulls":4},{"$f":"F100-F101","v":0},{"$f":"G100-G101","v":0},{"$f":"H100-H101","v":0},{"$f":"I100-I101","v":0},{"$f":"J100-J101","v":0},null,{"$f":"SUM(F102:J102)","v":0}]
["F&A  @ 48%",{"$nulls":4},{"$f":"0.48*F102","v":0},{"$f":"0.48*G102","v":0},{"$f":"0.48*H102","v":0},{"$f":"0.48*I102","v":0},{"$f":"0.48*J102","v":0},{"$f":"SUM(B103:I103)","v":0},{"$f":"SUM(F103:J103)","v":0}]
["Total Requested",{"$nulls":4},{"$f":"F103+F100","v":0},{"$f":"G103+G100","v":0},{"$f":"H103+H100","v":0},{"$f":"I103+I100","v":0},{"$f":"J103+J100","v":0},{"$f":"SUM(K100:K103)","v":0},{"$f":"SUM(F104:J104)","v":0}]
[]
[]
["TUITION CALCULATION TO COMPENSATE FOR TOTAL AMOUNT ALLOWED FOR GRADUATE STUDENT EXPENSES ON"]
["AN NIH GRANT:"]
["AS OF fy05 MAXIMUM ALLOWED IS $35,568",{"$nulls":4},{"v":35568,"d":"$35,568"},{"$f":"1.03*F109","v":{"v":36635.04,"d":"$36,635"}},{"$f":"1.03*G109","v":{"v":37734.0912,"d":"$37,734"}},{"$f":"1.03*H109","v":{"v":38866.113936,"d":"$38,866"}},{"$f":"1.03*I109","v":{"v":40032.097354080004,"d":"$40,032"}}]
["Note: FY05-06 instate  $8010","KEY IN YR 1"]
["FY05-06 out of state $22074"]
[]
["Out of State tuition","Key in Yr 1",{"$nulls":3},{"v":22074,"d":"$22,074"},{"$f":"1.03*F113","v":{"v":22736.22,"d":"$22,736"}},{"v":23418.306600000004,"d":"$23,418"},{"v":24120.855798000004,"d":"$24,121"},{"v":24844.481471940006,"d":"$24,844"}]
["Total Stipend and Insurance per GRA",{"$nulls":4},{"$f":"F24+F13","v":0},0,0,0,0]
["Total COSTS of Grad Student Out of State",{"$nulls":4},{"v":43406,"d":"$43,406"},{"v":44708.18,"d":"$44,708"},{"v":46049.42540000001,"d":"$46,049"},{"v":47430.90816200001,"d":"$47,431"},{"v":48853.83540686,"d":"$48,854"}]
[]
[]
["Total Tuition cost shared by VPR office:",{"$nulls":4},{"$f":"F115-F109","v":{"v":7838,"d":"$7,838"}},{"$f":"G115-G109","v":{"v":8073.139999999999,"d":"$8,073"}},{"$f":"H115-H109","v":{"v":8315.334200000005,"d":"$8,315"}},{"$f":"I115-I109","v":{"v":8564.794226000005,"d":"$8,565"}},{"$f":"J115-J109","v":{"v":8821.738052779998,"d":"$8,822"}}]
["Total Tuition to be charged to grant:",{"$nulls":4},{"$f":"F113-F118","v":{"v":14236,"d":"$14,236"}},{"$f":"G113-G118","v":{"v":14663.080000000002,"d":"$14,663"}},{"$f":"H113-H118","v":{"v":15102.972399999999,"d":"$15,103"}},{"$f":"I113-I118","v":{"v":15556.061571999999,"d":"$15,556"}},{"$f":"J113-J118","v":{"v":16022.743419160008,"d":"$16,023"}}]
["Key in tuition figure for ea. Out of state student"]
["F&A EXCLUSION FOR SUBGRANTS"]
["Amount for exclusion will need to be typed in ",{"$nulls":5}," "]
["for each year",{"$nulls":10}," "]
[]
[{"$nulls":5},"FROM SPONSOR",null,"COST SHARE"]
["                       Proposal Clearance Form TOTALS",{"$nulls":4},"Agency Requested",null,"CS","Speed type(s)"]
[null,"Salary & Wages",{"$nulls":3},{"$f":"ROUND((L82),0)","v":0},null,{"$f":"ROUND((Y82),0)","v":0}]
[null,"Fringe Benefits",{"$nulls":3},{"$f":"ROUND((L83),0)","v":0},null,{"$f":"ROUND((Y83),0)","v":0}]
[null,"Equipment>$5000 per item",{"$nulls":3},{"$f":"ROUND((L84),0)","v":0}]
[null,"Subcontracts",{"$nulls":3},{"$f":"ROUND((L87+L90),0)","v":0}]
[null,"Supplies and Expenses",{"$nulls":3},{"$f":"ROUND((L85),0)","v":0}]
[null,"Travel",{"$nulls":3},{"$f":"ROUND((L86),0)","v":0}]
[null,"Tuition",{"$nulls":3},{"$f":"ROUND((L88),0)","v":0}]
[null,"TOTAL Direct Costs",{"$nulls":3},{"$f":"ROUND(SUM(F127:F133),0)","v":0},null,{"$f":"ROUND(SUM(H127:H133),0)","v":0}]
[null,"F&A",{"$f":"C95","v":{"v":0,"d":"0%"}},null,null,{"$f":"ROUND((L95),0)","v":0}]
[null,"TOTAL Costs",{"$nulls":3},{"$f":"ROUND((F135+F134),0)","v":0},null,{"$f":"ROUND(SUM(H134:H135),0)","v":0}]
["created by Diane Penrod"]
[]
[{"$nulls":20}," "]