{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["402B Input","Export_B","Output_B","Pivot_B","Data_B","Lists"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":1},"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":"402B Input","index":0,"n_rows":88,"n_cols":17,"rows_kept":88,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,3,0,14],[1,4,1,10],[2,6,2,8],[2,3,2,5],[2,9,2,11],[1,11,1,14],[1,0,4,0],[5,0,82,0],[3,13,3,14],[3,8,3,12],[1,1,1,2],[2,1,2,2],[86,1,86,10],[86,11,86,14],[85,1,85,2],[83,0,86,0],[2,12,2,14],[3,3,3,7],[84,13,84,14],[83,3,83,13],[84,3,84,12],[83,1,83,2]]}
["Cells are locked except for where data can be entered. A red value followed by an exclamation point indicates an invalid value.",0,null,0]
[0,"U.S. Department of Labor\n",null,0,"Jobs for Veterans State Grants Expenditure Detail Report",null,null,null,null,null,null,0]
[null,"Veterans' Employment and Training Service",null,0,null,null,"Cumulative / Accrual Basis",null,null,0,null,null,"OMB Control Number: 1293-0009"]
[null,{"$f":"VALUE(RIGHT($C$4,2))","v":{"$error":"#VALUE!"}},null,"<-- Enter your full Grant Number (ex. DV-12345-20-55-5-1)",null,null,null,null,0,null,null,null,null," Expiration Date: 10/31/2022"]
[null,"Item No.","Item Name","Year 1\nQuarter 1","Year 1\nQuarter 2","Year 1\nQuarter 3","Year 1\nQuarter 4","Year 2\nQuarter 1","Year 2\nQuarter 2","Year 2\nQuarter 3","Year 2\nQuarter 4","Year 3\nQuarter 1","Year 3\nQuarter 2","Year 3\nQuarter 3","Year 3\nQuarter 4",null,"5) Final Report:  Yes"]
[0,"A.1","State (based on Grant Number above)",{"$f":"IF(ISERROR(Lists!P23),,(Lists!P23))","v":0},{"$f":"$D$6","v":0},{"$f":"$D$6","v":0},0,0,0,0,0,0,0,0,0]
[null,"A.2","Quarter Ending (based on Grant Number above)",{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,3)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,3))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,4)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,4))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,5)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,5))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,6)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,6))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,7)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,7))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,8)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,8))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,9)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,9))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,10)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,10))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,11)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,11))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,12)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,12))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,13)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,13))","v":""},{"$f":"IF(ISERROR(VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,14)),\"\",VLOOKUP(Lists!$N$22,Lists!$Q$19:$AD$26,14))","v":""}]
[null,"A.3","Grant Number (enter above; results not shown here)",{"$f":"$C$4","v":0},{"$f":"$D$8","v":0},{"$f":"$D$8","v":0},0,0,0,0,0,0,0,0,0]
[null,"A.4","Date Prepared"]
[null,"A.5","Is this the final report for this grant year? (Select No/Yes)"]
[null,"B.1","DVOP Total Funds"]
[null,"B.2","Consolidated Total Funds"]
[null,"B.3","LVER Total Funds"]
[null,"B.4","Incentive Award Total Funds",null,null,null,null,{"$f":"$G$14","v":0},{"$f":"$G$14","v":0},0,0,0,0,0,0]
[null,"B.5","Total Approved Funds",{"$f":"IF(ROUND((SUM(D11:D14)),0)=0,0,ROUND((SUM(D11:D14)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.a.(a)","Base Positions Paid for DVOP Activities: (Previous)",0,{"$f":"D18","v":0},{"$f":"E18","v":0},{"$f":"F18","v":0},0,0,0,0,0,0,0,0]
[null,"C.1.a.(b)","Base Positions Paid for DVOP Activities: (This Qtr)",{"$f":"D18","v":0},{"$f":"(E18*2)-E16","v":0},{"$f":"(F18*3)-F16*2","v":0},{"$f":"(G18*4)-G16*3","v":0},0,0,0,0,0,0,0,0]
[null,"C.1.a.(c)","Base Positions Paid for DVOP Activities: (To Date)",null,null,null,null,0,0,0,0,0,0,0,0]
[null,"C.1.b.(a)","Personal Services (PS) for DVOP Activities: (Previous)",0,{"$f":"IF(E21,D21,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.b.(b)","Personal Services (PS) for DVOP Activities: (This Qtr)",{"$f":"D21","v":0},{"$f":"IF(E21,E21-E19,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.b.(c)","Personal Services (PS) for DVOP Activities: (To Date)"]
[null,"C.1.c.(a)","Personnel Benefits (PB) for DVOP Activities: (Previous)",0,{"$f":"IF(E24,D24,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.c.(b)","Personnel Benefits (PB) for DVOP Activities:  (This Qtr)",{"$f":"IF(D24=0,0,D24)","v":0},{"$f":"IF(E24,E24-E22,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.c.(c)","Personnel Benefits (PB) for DVOP Activities:  (To Date)"]
[null,"C.1.d.(a)","Total DVOP Outlays (Previous)",0,{"$f":"IF(E27,D27,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.d.(b)","Total DVOP Outlays (This Qtr)",{"$f":"IF(D27=0,0,D27)","v":0},{"$f":"IF(E27,E27-E25,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.d.(c)","Total DVOP Outlays (To Date)"]
[null,"C.1.e.(a)","DVOP Unliquidated Obs (Previous)",0,{"$f":"IF(D30=0,0,D30)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.e.(b)","DVOP Unliquidated Obs (This Qtr)",{"$f":"IF(D30=0,0,D30)","v":0},{"$f":"IF(E30=0,0,E30)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.e.(c)","DVOP Unliquidated Obs (To Date)"]
[null,"C.1.f.(a)","Total DVOP Outlays & Obs (Previous)",0,{"$f":"IF(D33=0,0,D33)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.f.(b)","Total DVOP Outlays & Obs (This Qtr)",{"$f":"IF(D33=0,0,D33)","v":0},{"$f":"IF(SUM(E26,E29)=0,0,SUM(E26,E29))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.1.f.(c)","Total DVOP Outlays & Obs (To Date)",{"$f":"IF(SUM((D30,D27))=0,0,SUM((D30,D27)))","v":0},{"$f":"IF(SUM((E30,E27))=0,0,SUM((E30,E27)))","v":0},{"$f":"IF(SUM((F30,F27))=0,0,SUM((F30,F27)))","v":0},{"$f":"IF(SUM((G30,G27))=0,0,SUM((G30,G27)))","v":0},{"$f":"IF(SUM((H30,H27))=0,0,SUM((H30,H27)))","v":0},{"$f":"IF(SUM((I30,I27))=0,0,SUM((I30,I27)))","v":0},{"$f":"IF(SUM((J30,J27))=0,0,SUM((J30,J27)))","v":0},{"$f":"IF(SUM((K30,K27))=0,0,SUM((K30,K27)))","v":0},{"$f":"IF(SUM((L30,L27))=0,0,SUM((L30,L27)))","v":0},{"$f":"IF(SUM((M30,M27))=0,0,SUM((M30,M27)))","v":0},{"$f":"IF(SUM((N30,N27))=0,0,SUM((N30,N27)))","v":0},{"$f":"IF(SUM((O30,O27))=0,0,SUM((O30,O27)))","v":0}]
[null,"C.2.a.(a)","Base Positions Paid for Cons (Previous)",0,{"$f":"D36","v":0},{"$f":"E36","v":0},{"$f":"F36","v":0},0,0,0,0,0,0,0,0]
[null,"C.2.a.(b)","Base Positions Paid for Cons BPP (This Qtr)",{"$f":"D36","v":0},{"$f":"(E36*2)-E34","v":0},{"$f":"(F36*3)-F34*2","v":0},{"$f":"(G36*4)-G34*3","v":0},0,0,0,0,0,0,0,0]
[null,"C.2.a.(c)","Base Positions Paid for Cons  (To Date)",null,null,null,null,0,0,0,0,0,0,0,0]
[null,"C.2.b.(a)","Cons Personal Services (PS) (Previous)",0,{"$f":"IF(E39,D39,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.b.(b)","Cons Personal Services (PS) (This Qtr)",{"$f":"IF(D39=0,0,D39)","v":0},{"$f":"IF(E39,E39-E37,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.b.(c)","Cons Personal Services (PS) (To Date)"]
[null,"C.2.c.(a)","Cons Personnel Benefits (PB) (Previous)",0,{"$f":"IF(E42,D42,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.c.(b)","Cons Personnel Benefits (PB) (This Qtr)",{"$f":"IF(D42=0,0,D42)","v":0},{"$f":"IF(E42,E42-E40,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.c.(c)","Cons Personnel Benefits (PB) (To Date)"]
[null,"C.2.d.(a)","Total Cons Outlays (Previous)",0,{"$f":"IF(E45,D45,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.d.(b)","Total Cons Outlays (This Qtr)",{"$f":"IF(D45=0,0,D45)","v":0},{"$f":"IF(E45,E45-E43,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.d.(c)","Total Cons Outlays (To Date)"]
[null,"C.2.e.(a)","Cons Unliquidated Obs (Previous)",0,{"$f":"IF(D48=0,0,D48)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.e.(b)","Cons Unliquidated Obs (This Qtr)",{"$f":"IF(D48=0,0,D48)","v":0},{"$f":"IF(E48=0,0,E48)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.e.(c)","Cons Unliquidated Obs (To Date)"]
[null,"C.2.f.(a)","Total Cons Outlays & Obs (Previous)",0,{"$f":"IF(D51=0,0,D51)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.f.(b)","Total Cons Outlays & Obs (This Qtr)",{"$f":"IF(D51=0,0,D51)","v":0},{"$f":"IF(SUM(E44,E47)=0,0,SUM(E44,E47))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.2.f.(c)","Total Cons Outlays & Obs (To Date)",{"$f":"IF(SUM((D48,D45))=0,0,SUM((D48,D45)))","v":0},{"$f":"IF(SUM((E48,E45))=0,0,SUM((E48,E45)))","v":0},{"$f":"IF(SUM((F48,F45))=0,0,SUM((F48,F45)))","v":0},{"$f":"IF(SUM((G48,G45))=0,0,SUM((G48,G45)))","v":0},{"$f":"IF(SUM((H48,H45))=0,0,SUM((H48,H45)))","v":0},{"$f":"IF(SUM((I48,I45))=0,0,SUM((I48,I45)))","v":0},{"$f":"IF(SUM((J48,J45))=0,0,SUM((J48,J45)))","v":0},{"$f":"IF(SUM((K48,K45))=0,0,SUM((K48,K45)))","v":0},{"$f":"IF(SUM((L48,L45))=0,0,SUM((L48,L45)))","v":0},{"$f":"IF(SUM((M48,M45))=0,0,SUM((M48,M45)))","v":0},{"$f":"IF(SUM((N48,N45))=0,0,SUM((N48,N45)))","v":0},{"$f":"IF(SUM((O48,O45))=0,0,SUM((O48,O45)))","v":0}]
[null,"C.3.a.(a)","Base Positions Paid for LVER Activities: (Previous)",0,{"$f":"D54","v":0},{"$f":"E54","v":0},{"$f":"F54","v":0},0,0,0,0,0,0,0,0]
[null,"C.3.a.(b)","Base Positions Paid for LVER Activities: (This Qtr)",{"$f":"D54","v":0},{"$f":"(E54*2)-E52","v":0},{"$f":"(F54*3)-F52*2","v":0},{"$f":"(G54*4)-G52*3","v":0},0,0,0,0,0,0,0,0]
[null,"C.3.a.(c)","Base Positions Paid for LVER Activities: (To Date)",null,null,null,null,0,0,0,0,0,0,0,0]
[null,"C.3.b.(a)","LVER Personal Services (PS) (Previous)",0,{"$f":"IF(E57,D57,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.b.(b)","LVER Personal Services (PS) (This Qtr)",{"$f":"D57","v":0},{"$f":"IF(E57,E57-E55,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.b.(c)","LVER Personal Services (PS) (To Date)"]
[null,"C.3.c.(a)","LVER Personnel Benefits (PB) (Previous)",0,{"$f":"IF(E60,D60,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.c.(b)","LVER Personnel Benefits (PB) (This Qtr)",{"$f":"D60","v":0},{"$f":"IF(E60,E60-E58,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.c.(c)","LVER Personnel Benefits (PB) (To Date)"]
[null,"C.3.d.(a)","Total LVER Outlays (Previous)",0,{"$f":"IF(E63,D63,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.d.(b)","Total LVER Outlays (This Qtr)",{"$f":"D63","v":0},{"$f":"IF(E63,E63-E61,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.d.(c)","Total LVER Outlays (To Date)"]
[null,"C.3.e.(a)","LVER Unliquidated Obs (Previous)",0,{"$f":"IF(D66=0,0,D66)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.e.(b)","LVER Unliquidated Obs (This Qtr)",{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.e.(c)","LVER Unliquidated Obs (To Date)"]
[null,"C.3.f.(a)","Total LVER Outlays & Obs (Previous)",0,{"$f":"IF(D69=0,0,D69)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.f.(b)","Total LVER Outlays & Obs (This Qtr)",{"$f":"IF(D69=0,0,D69)","v":0},{"$f":"IF(SUM(E62,E65)=0,0,SUM(E62,E65))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"C.3.f.(c)","Total LVER Outlays & Obs (To Date)",{"$f":"IF(SUM((D66,D63))=0,0,SUM((D66,D63)))","v":0},{"$f":"IF(SUM((E66,E63))=0,0,SUM((E66,E63)))","v":0},{"$f":"IF(SUM((F66,F63))=0,0,SUM((F66,F63)))","v":0},{"$f":"IF(SUM((G66,G63))=0,0,SUM((G66,G63)))","v":0},{"$f":"IF(SUM((H66,H63))=0,0,SUM((H66,H63)))","v":0},{"$f":"IF(SUM((I66,I63))=0,0,SUM((I66,I63)))","v":0},{"$f":"IF(SUM((J66,J63))=0,0,SUM((J66,J63)))","v":0},{"$f":"IF(SUM((K66,K63))=0,0,SUM((K66,K63)))","v":0},{"$f":"IF(SUM((L66,L63))=0,0,SUM((L66,L63)))","v":0},{"$f":"IF(SUM((M66,M63))=0,0,SUM((M66,M63)))","v":0},{"$f":"IF(SUM((N66,N63))=0,0,SUM((N66,N63)))","v":0},{"$f":"IF(SUM((O66,O63))=0,0,SUM((O66,O63)))","v":0}]
[null,"C.4.a.(a)","Total Incentive Outlays (Previous)",0,{"$f":"IF(D72=0,0,D72)","v":0},{"$f":"IF(E72=0,0,E72)","v":0},{"$f":"IF(F72=0,0,F72)","v":0},{"$f":"IF(G72=0,0,G72)","v":0},{"$f":"IF(H72=0,0,H72)","v":0},{"$f":"IF(I72=0,0,I72)","v":0},0,0,0,0,0]
[null,"C.4.a.(b)","Total Incentive Outlays (This Qtr)",{"$f":"IF(D72=0,0,D72)","v":0},{"$f":"IF(E72,E72-E70,0)","v":0},{"$f":"IF(F72,F72-F70,0)","v":0},{"$f":"IF(G72,G72-G70,0)","v":0},{"$f":"IF(H72,H72-H70,0)","v":0},{"$f":"IF(I72,I72-I70,0)","v":0},0,0,0,0,0,0]
[null,"C.4.a.(c)","Total Incentive Outlays (To Date)"]
[null,"C.4.b.(a)","Incentive Unliquidated Obs (Previous)",0,{"$f":"IF(D75=0,0,D75)","v":0},{"$f":"IF(E75=0,0,E75)","v":0},{"$f":"IF(F75=0,0,F75)","v":0},{"$f":"IF(G75=0,0,G75)","v":0},{"$f":"IF(H75=0,0,H75)","v":0},0,0,0,0,0,0]
[null,"C.4.b.(b)","Incentive Unliquidated Obs (This Qtr)",{"$f":"D75","v":0},{"$f":"E75","v":0},{"$f":"F75","v":0},{"$f":"G75","v":0},{"$f":"H75","v":0},{"$f":"IF(I75,I75-I73,0)","v":0},0,0,0,0,0,0]
[null,"C.4.b.(c)","Incentive Unliquidated Obs (To Date)",null,null,null,null,0]
[null,"C.4.c.(a)","Total Incentive Outlays & Obs (Previous)",0,{"$f":"IF(D78=0,0,D78)","v":0},{"$f":"IF(E78=0,0,E78)","v":0},{"$f":"IF(F78=0,0,F78)","v":0},{"$f":"IF(G78=0,0,G78)","v":0},{"$f":"IF(H78=0,0,H78)","v":0},0,0,0,0,0,0]
[null,"C.4.c.(b)","Total Incentive Outlays & Obs (This Qtr)",{"$f":"IF(D78=0,0,D78)","v":0},{"$f":"IF(E78=0,0,E78)","v":0},{"$f":"IF(F78=0,0,F78)","v":0},{"$f":"IF(G78=0,0,G78)","v":0},{"$f":"IF(H78=0,0,H78)","v":0},{"$f":"IF(I78=0,0,I78)","v":0},0,0,0,0,0,0]
[null,"C.4.c.(c)","Total Incentive Outlays & Obs (To Date)",{"$f":"IF(SUM((D75,D72))=0,0,SUM((D75,D72)))","v":0},{"$f":"IF(SUM((E75,E72))=0,0,SUM((E75,E72)))","v":0},{"$f":"IF(SUM((F75,F72))=0,0,SUM((F75,F72)))","v":0},{"$f":"IF(SUM((G75,G72))=0,0,SUM((G75,G72)))","v":0},{"$f":"IF(SUM((H75,H72))=0,0,SUM((H75,H72)))","v":0},{"$f":"IF(SUM((I75,I72))=0,0,SUM((I75,I72)))","v":0},{"$f":"IF(SUM((J75,J72))=0,0,SUM((J75,J72)))","v":0},{"$f":"IF(SUM((K75,K72))=0,0,SUM((K75,K72)))","v":0},{"$f":"IF(SUM((L75,L72))=0,0,SUM((L75,L72)))","v":0},{"$f":"IF(SUM((M75,M72))=0,0,SUM((M75,M72)))","v":0},{"$f":"IF(SUM((N75,N72))=0,0,SUM((N75,N72)))","v":0},{"$f":"IF(SUM((O75,O72))=0,0,SUM((O75,O72)))","v":0}]
[null,"D.1","Total DVOP Balance Remaining",{"$f":"IF(ISERROR(D11-D33),0,(D11-D33))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2","Total Cons Balance Remaining",{"$f":"IF(ISERROR(D12-D51),0,D12-D51)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"D.3","Total LVER Balance Remaining",{"$f":"IF(ISERROR(D13-D69),0,D13-D69)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"D.4","Total Incentive Balance Remaining",{"$f":"IF(ISERROR(D14-D78),0,D14-D78)","v":0},{"$f":"IF(ISERROR(E14-E78),0,E14-E78)","v":0},{"$f":"IF(ISERROR(F14-F78),0,F14-F78)","v":0},{"$f":"IF(ISERROR(G14-G78),0,G14-G78)","v":0},{"$f":"IF(ISERROR(H14-H78),0,H14-H78)","v":0},{"$f":"$H$82","v":0},{"$f":"$H$82","v":0},0,0,0,0,0]
[null,"D.5","Total Balance Remaining",{"$f":"IF(ISERROR(ROUND((SUM(D79:D82)),0)),0,ROUND((SUM(D79:D82)),0))","v":0},{"$f":"IF(ISERROR(ROUND((SUM(E79:E82)),0)),0,ROUND((SUM(E79:E82)),0))","v":0},{"$f":"IF(ISERROR(ROUND((SUM(F79:F82)),0)),0,ROUND((SUM(F79:F82)),0))","v":0},{"$f":"IF(ROUND((SUM(G79:G82)),0)=0,0,ROUND((SUM(G79:G82)),0))","v":0},0,0,0,0,0,0,0,0]
[0,0,null,0,null,null,null,null,null,null,null,null,null,null,"VETS-402 B"]
[null,"E.a","Code",0,null,null,null,null,null,null,null,null,null,"Revised February 2022"]
[null,0,null,1,2,3,4,1,2,3,4,1,2,3,4]
[null,"According to the Paperwork Reduction Act of 1995, no persons are required to respond to a collection of information unless such collection displays a valid OMB control number. The valid OMB control number for this information collection is 1293-0009. The time required to complete this information collection is 3 hours per response, including the time to review instructions, search existing data sources, gather the data needed, and complete and review the information collection. The obligation to respond is required to obtain or retain a benefit (38 U.S.C. 2021 and 2023). If you have any comments concerning the accuracy of the time estimate(s) or suggestions for improving this form, please write to: U.S. Department of Labor, Veterans' Employment and Training Service, 200 Constitution Avenue, N.W., Washington, D.C. 20210.",null,null,null,null,null,null,null,null,null,0]
["End of form"]

{"sheet":"Export_B","index":1,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Item No.","Item Name","Year 1 Quarter 1","Year 1 Quarter 2","Year 1 Quarter 3","Year 1 Quarter 4","Year 2 Quarter 1","Year 2 Quarter 2","Year 2 Quarter 3","Year 2 Quarter 4","Year 3 Quarter 1","Year 3 Quarter 2","Year 3 Quarter 3","Year 3 Quarter 4"]
[{"$f":"'402B Input'!B6","v":"A.1"},{"$f":"'402B Input'!C6","v":"State (based on Grant Number above)"},{"$f":"'402B Input'!D6","v":0},{"$f":"'402B Input'!E6","v":0},{"$f":"'402B Input'!F6","v":0},{"$f":"'402B Input'!G6","v":0},{"$f":"'402B Input'!H6","v":0},{"$f":"'402B Input'!I6","v":0},{"$f":"'402B Input'!J6","v":0},{"$f":"'402B Input'!K6","v":0},{"$f":"'402B Input'!L6","v":0},{"$f":"'402B Input'!M6","v":0},{"$f":"'402B Input'!N6","v":0},{"$f":"'402B Input'!O6","v":0}]
[{"$f":"'402B Input'!B7","v":"A.2"},{"$f":"'402B Input'!C7","v":"Quarter Ending (based on Grant Number above)"},{"$f":"'402B Input'!D7","v":""},{"$f":"'402B Input'!E7","v":""},{"$f":"'402B Input'!F7","v":""},{"$f":"'402B Input'!G7","v":""},{"$f":"'402B Input'!H7","v":""},{"$f":"'402B Input'!I7","v":""},{"$f":"'402B Input'!J7","v":""},{"$f":"'402B Input'!K7","v":""},{"$f":"'402B Input'!L7","v":""},{"$f":"'402B Input'!M7","v":""},{"$f":"'402B Input'!N7","v":""},{"$f":"'402B Input'!O7","v":""}]
[{"$f":"'402B Input'!B8","v":"A.3"},{"$f":"'402B Input'!C8","v":"Grant Number (enter above; results not shown here)"},{"$f":"'402B Input'!D8","v":0},{"$f":"'402B Input'!E8","v":0},{"$f":"'402B Input'!F8","v":0},{"$f":"'402B Input'!G8","v":0},{"$f":"'402B Input'!H8","v":0},{"$f":"'402B Input'!I8","v":0},{"$f":"'402B Input'!J8","v":0},{"$f":"'402B Input'!K8","v":0},{"$f":"'402B Input'!L8","v":0},{"$f":"'402B Input'!M8","v":0},{"$f":"'402B Input'!N8","v":0},{"$f":"'402B Input'!O8","v":0}]
[{"$f":"'402B Input'!B9","v":"A.4"},{"$f":"'402B Input'!C9","v":"Date Prepared"},{"$f":"'402B Input'!D9","v":0},{"$f":"'402B Input'!E9","v":0},{"$f":"'402B Input'!F9","v":0},{"$f":"'402B Input'!G9","v":0},{"$f":"'402B Input'!H9","v":0},{"$f":"'402B Input'!I9","v":0},{"$f":"'402B Input'!J9","v":0},{"$f":"'402B Input'!K9","v":0},{"$f":"'402B Input'!L9","v":0},{"$f":"'402B Input'!M9","v":0},{"$f":"'402B Input'!N9","v":0},{"$f":"'402B Input'!O9","v":0}]
[{"$f":"'402B Input'!B10","v":"A.5"},{"$f":"'402B Input'!C10","v":"Is this the final report for this grant year? (Select No/Yes)"},{"$f":"'402B Input'!D10","v":0},{"$f":"'402B Input'!E10","v":0},{"$f":"'402B Input'!F10","v":0},{"$f":"'402B Input'!G10","v":0},{"$f":"'402B Input'!H10","v":0},{"$f":"'402B Input'!I10","v":0},{"$f":"'402B Input'!J10","v":0},{"$f":"'402B Input'!K10","v":0},{"$f":"'402B Input'!L10","v":0},{"$f":"'402B Input'!M10","v":0},{"$f":"'402B Input'!N10","v":0},{"$f":"'402B Input'!O10","v":0}]
[{"$f":"'402B Input'!B11","v":"B.1"},{"$f":"'402B Input'!C11","v":"DVOP Total Funds"},{"$f":"ROUND('402B Input'!D11,0)","v":0},{"$f":"ROUND('402B Input'!E11,0)","v":0},{"$f":"ROUND('402B Input'!F11,0)","v":0},{"$f":"ROUND('402B Input'!G11,0)","v":0},{"$f":"ROUND('402B Input'!H11,0)","v":0},{"$f":"ROUND('402B Input'!I11,0)","v":0},{"$f":"ROUND('402B Input'!J11,0)","v":0},{"$f":"ROUND('402B Input'!K11,0)","v":0},{"$f":"ROUND('402B Input'!L11,0)","v":0},{"$f":"ROUND('402B Input'!M11,0)","v":0},{"$f":"ROUND('402B Input'!N11,0)","v":0},{"$f":"ROUND('402B Input'!O11,0)","v":0}]
[{"$f":"'402B Input'!B12","v":"B.2"},{"$f":"'402B Input'!C12","v":"Consolidated Total Funds"},{"$f":"ROUND('402B Input'!D12,0)","v":0},{"$f":"ROUND('402B Input'!E12,0)","v":0},{"$f":"ROUND('402B Input'!F12,0)","v":0},{"$f":"ROUND('402B Input'!G12,0)","v":0},{"$f":"ROUND('402B Input'!H12,0)","v":0},{"$f":"ROUND('402B Input'!I12,0)","v":0},{"$f":"ROUND('402B Input'!J12,0)","v":0},{"$f":"ROUND('402B Input'!K12,0)","v":0},{"$f":"ROUND('402B Input'!L12,0)","v":0},{"$f":"ROUND('402B Input'!M12,0)","v":0},{"$f":"ROUND('402B Input'!N12,0)","v":0},{"$f":"ROUND('402B Input'!O12,0)","v":0}]
[{"$f":"'402B Input'!B13","v":"B.3"},{"$f":"'402B Input'!C13","v":"LVER Total Funds"},{"$f":"ROUND('402B Input'!D13,0)","v":0},{"$f":"ROUND('402B Input'!E13,0)","v":0},{"$f":"ROUND('402B Input'!F13,0)","v":0},{"$f":"ROUND('402B Input'!G13,0)","v":0},{"$f":"ROUND('402B Input'!H13,0)","v":0},{"$f":"ROUND('402B Input'!I13,0)","v":0},{"$f":"ROUND('402B Input'!J13,0)","v":0},{"$f":"ROUND('402B Input'!K13,0)","v":0},{"$f":"ROUND('402B Input'!L13,0)","v":0},{"$f":"ROUND('402B Input'!M13,0)","v":0},{"$f":"ROUND('402B Input'!N13,0)","v":0},{"$f":"ROUND('402B Input'!O13,0)","v":0}]
[{"$f":"'402B Input'!B14","v":"B.4"},{"$f":"'402B Input'!C14","v":"Incentive Award Total Funds"},{"$f":"ROUND('402B Input'!D14,0)","v":0},{"$f":"ROUND('402B Input'!E14,0)","v":0},{"$f":"ROUND('402B Input'!F14,0)","v":0},{"$f":"ROUND('402B Input'!G14,0)","v":0},{"$f":"ROUND('402B Input'!H14,0)","v":0},{"$f":"ROUND('402B Input'!I14,0)","v":0},{"$f":"ROUND('402B Input'!J14,0)","v":0},{"$f":"ROUND('402B Input'!K14,0)","v":0},{"$f":"ROUND('402B Input'!L14,0)","v":0},{"$f":"ROUND('402B Input'!M14,0)","v":0},{"$f":"ROUND('402B Input'!N14,0)","v":0},{"$f":"ROUND('402B Input'!O14,0)","v":0}]
[{"$f":"'402B Input'!B15","v":"B.5"},{"$f":"'402B Input'!C15","v":"Total Approved Funds"},{"$f":"ROUND('402B Input'!D15,0)","v":0},{"$f":"ROUND('402B Input'!E15,0)","v":0},{"$f":"ROUND('402B Input'!F15,0)","v":0},{"$f":"ROUND('402B Input'!G15,0)","v":0},{"$f":"ROUND('402B Input'!H15,0)","v":0},{"$f":"ROUND('402B Input'!I15,0)","v":0},{"$f":"ROUND('402B Input'!J15,0)","v":0},{"$f":"ROUND('402B Input'!K15,0)","v":0},{"$f":"ROUND('402B Input'!L15,0)","v":0},{"$f":"ROUND('402B Input'!M15,0)","v":0},{"$f":"ROUND('402B Input'!N15,0)","v":0},{"$f":"ROUND('402B Input'!O15,0)","v":0}]
[{"$f":"'402B Input'!B16","v":"C.1.a.(a)"},{"$f":"'402B Input'!C16","v":"Base Positions Paid for DVOP Activities: (Previous)"},{"$f":"'402B Input'!D16","v":0},{"$f":"'402B Input'!E16","v":0},{"$f":"'402B Input'!F16","v":0},{"$f":"'402B Input'!G16","v":0},{"$f":"'402B Input'!H16","v":0},{"$f":"'402B Input'!I16","v":0},{"$f":"'402B Input'!J16","v":0},{"$f":"'402B Input'!K16","v":0},{"$f":"'402B Input'!L16","v":0},{"$f":"'402B Input'!M16","v":0},{"$f":"'402B Input'!N16","v":0},{"$f":"'402B Input'!O16","v":0}]
[{"$f":"'402B Input'!B17","v":"C.1.a.(b)"},{"$f":"'402B Input'!C17","v":"Base Positions Paid for DVOP Activities: (This Qtr)"},{"$f":"'402B Input'!D17","v":0},{"$f":"'402B Input'!E17","v":0},{"$f":"'402B Input'!F17","v":0},{"$f":"'402B Input'!G17","v":0},{"$f":"'402B Input'!H17","v":0},{"$f":"'402B Input'!I17","v":0},{"$f":"'402B Input'!J17","v":0},{"$f":"'402B Input'!K17","v":0},{"$f":"'402B Input'!L17","v":0},{"$f":"'402B Input'!M17","v":0},{"$f":"'402B Input'!N17","v":0},{"$f":"'402B Input'!O17","v":0}]
[{"$f":"'402B Input'!B18","v":"C.1.a.(c)"},{"$f":"'402B Input'!C18","v":"Base Positions Paid for DVOP Activities: (To Date)"},{"$f":"'402B Input'!D18","v":0},{"$f":"'402B Input'!E18","v":0},{"$f":"'402B Input'!F18","v":0},{"$f":"'402B Input'!G18","v":0},{"$f":"'402B Input'!H18","v":0},{"$f":"'402B Input'!I18","v":0},{"$f":"'402B Input'!J18","v":0},{"$f":"'402B Input'!K18","v":0},{"$f":"'402B Input'!L18","v":0},{"$f":"'402B Input'!M18","v":0},{"$f":"'402B Input'!N18","v":0},{"$f":"'402B Input'!O18","v":0}]
[{"$f":"'402B Input'!B19","v":"C.1.b.(a)"},{"$f":"'402B Input'!C19","v":"Personal Services (PS) for DVOP Activities: (Previous)"},{"$f":"ROUND('402B Input'!D19,0)","v":0},{"$f":"ROUND('402B Input'!E19,0)","v":0},{"$f":"ROUND('402B Input'!F19,0)","v":0},{"$f":"ROUND('402B Input'!G19,0)","v":0},{"$f":"ROUND('402B Input'!H19,0)","v":0},{"$f":"ROUND('402B Input'!I19,0)","v":0},{"$f":"ROUND('402B Input'!J19,0)","v":0},{"$f":"ROUND('402B Input'!K19,0)","v":0},{"$f":"ROUND('402B Input'!L19,0)","v":0},{"$f":"ROUND('402B Input'!M19,0)","v":0},{"$f":"ROUND('402B Input'!N19,0)","v":0},{"$f":"ROUND('402B Input'!O19,0)","v":0}]
[{"$f":"'402B Input'!B20","v":"C.1.b.(b)"},{"$f":"'402B Input'!C20","v":"Personal Services (PS) for DVOP Activities: (This Qtr)"},{"$f":"ROUND('402B Input'!D20,0)","v":0},{"$f":"ROUND('402B Input'!E20,0)","v":0},{"$f":"ROUND('402B Input'!F20,0)","v":0},{"$f":"ROUND('402B Input'!G20,0)","v":0},{"$f":"ROUND('402B Input'!H20,0)","v":0},{"$f":"ROUND('402B Input'!I20,0)","v":0},{"$f":"ROUND('402B Input'!J20,0)","v":0},{"$f":"ROUND('402B Input'!K20,0)","v":0},{"$f":"ROUND('402B Input'!L20,0)","v":0},{"$f":"ROUND('402B Input'!M20,0)","v":0},{"$f":"ROUND('402B Input'!N20,0)","v":0},{"$f":"ROUND('402B Input'!O20,0)","v":0}]
[{"$f":"'402B Input'!B21","v":"C.1.b.(c)"},{"$f":"'402B Input'!C21","v":"Personal Services (PS) for DVOP Activities: (To Date)"},{"$f":"ROUND('402B Input'!D21,0)","v":0},{"$f":"ROUND('402B Input'!E21,0)","v":0},{"$f":"ROUND('402B Input'!F21,0)","v":0},{"$f":"ROUND('402B Input'!G21,0)","v":0},{"$f":"ROUND('402B Input'!H21,0)","v":0},{"$f":"ROUND('402B Input'!I21,0)","v":0},{"$f":"ROUND('402B Input'!J21,0)","v":0},{"$f":"ROUND('402B Input'!K21,0)","v":0},{"$f":"ROUND('402B Input'!L21,0)","v":0},{"$f":"ROUND('402B Input'!M21,0)","v":0},{"$f":"ROUND('402B Input'!N21,0)","v":0},{"$f":"ROUND('402B Input'!O21,0)","v":0}]
[{"$f":"'402B Input'!B22","v":"C.1.c.(a)"},{"$f":"'402B Input'!C22","v":"Personnel Benefits (PB) for DVOP Activities: (Previous)"},{"$f":"ROUND('402B Input'!D22,0)","v":0},{"$f":"ROUND('402B Input'!E22,0)","v":0},{"$f":"ROUND('402B Input'!F22,0)","v":0},{"$f":"ROUND('402B Input'!G22,0)","v":0},{"$f":"ROUND('402B Input'!H22,0)","v":0},{"$f":"ROUND('402B Input'!I22,0)","v":0},{"$f":"ROUND('402B Input'!J22,0)","v":0},{"$f":"ROUND('402B Input'!K22,0)","v":0},{"$f":"ROUND('402B Input'!L22,0)","v":0},{"$f":"ROUND('402B Input'!M22,0)","v":0},{"$f":"ROUND('402B Input'!N22,0)","v":0},{"$f":"ROUND('402B Input'!O22,0)","v":0}]
[{"$f":"'402B Input'!B23","v":"C.1.c.(b)"},{"$f":"'402B Input'!C23","v":"Personnel Benefits (PB) for DVOP Activities:  (This Qtr)"},{"$f":"ROUND('402B Input'!D23,0)","v":0},{"$f":"ROUND('402B Input'!E23,0)","v":0},{"$f":"ROUND('402B Input'!F23,0)","v":0},{"$f":"ROUND('402B Input'!G23,0)","v":0},{"$f":"ROUND('402B Input'!H23,0)","v":0},{"$f":"ROUND('402B Input'!I23,0)","v":0},{"$f":"ROUND('402B Input'!J23,0)","v":0},{"$f":"ROUND('402B Input'!K23,0)","v":0},{"$f":"ROUND('402B Input'!L23,0)","v":0},{"$f":"ROUND('402B Input'!M23,0)","v":0},{"$f":"ROUND('402B Input'!N23,0)","v":0},{"$f":"ROUND('402B Input'!O23,0)","v":0}]
[{"$f":"'402B Input'!B24","v":"C.1.c.(c)"},{"$f":"'402B Input'!C24","v":"Personnel Benefits (PB) for DVOP Activities:  (To Date)"},{"$f":"ROUND('402B Input'!D24,0)","v":0},{"$f":"ROUND('402B Input'!E24,0)","v":0},{"$f":"ROUND('402B Input'!F24,0)","v":0},{"$f":"ROUND('402B Input'!G24,0)","v":0},{"$f":"ROUND('402B Input'!H24,0)","v":0},{"$f":"ROUND('402B Input'!I24,0)","v":0},{"$f":"ROUND('402B Input'!J24,0)","v":0},{"$f":"ROUND('402B Input'!K24,0)","v":0},{"$f":"ROUND('402B Input'!L24,0)","v":0},{"$f":"ROUND('402B Input'!M24,0)","v":0},{"$f":"ROUND('402B Input'!N24,0)","v":0},{"$f":"ROUND('402B Input'!O24,0)","v":0}]
[{"$f":"'402B Input'!B25","v":"C.1.d.(a)"},{"$f":"'402B Input'!C25","v":"Total DVOP Outlays (Previous)"},{"$f":"ROUND('402B Input'!D25,0)","v":0},{"$f":"ROUND('402B Input'!E25,0)","v":0},{"$f":"ROUND('402B Input'!F25,0)","v":0},{"$f":"ROUND('402B Input'!G25,0)","v":0},{"$f":"ROUND('402B Input'!H25,0)","v":0},{"$f":"ROUND('402B Input'!I25,0)","v":0},{"$f":"ROUND('402B Input'!J25,0)","v":0},{"$f":"ROUND('402B Input'!K25,0)","v":0},{"$f":"ROUND('402B Input'!L25,0)","v":0},{"$f":"ROUND('402B Input'!M25,0)","v":0},{"$f":"ROUND('402B Input'!N25,0)","v":0},{"$f":"ROUND('402B Input'!O25,0)","v":0}]
[{"$f":"'402B Input'!B26","v":"C.1.d.(b)"},{"$f":"'402B Input'!C26","v":"Total DVOP Outlays (This Qtr)"},{"$f":"ROUND('402B Input'!D26,0)","v":0},{"$f":"ROUND('402B Input'!E26,0)","v":0},{"$f":"ROUND('402B Input'!F26,0)","v":0},{"$f":"ROUND('402B Input'!G26,0)","v":0},{"$f":"ROUND('402B Input'!H26,0)","v":0},{"$f":"ROUND('402B Input'!I26,0)","v":0},{"$f":"ROUND('402B Input'!J26,0)","v":0},{"$f":"ROUND('402B Input'!K26,0)","v":0},{"$f":"ROUND('402B Input'!L26,0)","v":0},{"$f":"ROUND('402B Input'!M26,0)","v":0},{"$f":"ROUND('402B Input'!N26,0)","v":0},{"$f":"ROUND('402B Input'!O26,0)","v":0}]
[{"$f":"'402B Input'!B27","v":"C.1.d.(c)"},{"$f":"'402B Input'!C27","v":"Total DVOP Outlays (To Date)"},{"$f":"ROUND('402B Input'!D27,0)","v":0},{"$f":"ROUND('402B Input'!E27,0)","v":0},{"$f":"ROUND('402B Input'!F27,0)","v":0},{"$f":"ROUND('402B Input'!G27,0)","v":0},{"$f":"ROUND('402B Input'!H27,0)","v":0},{"$f":"ROUND('402B Input'!I27,0)","v":0},{"$f":"ROUND('402B Input'!J27,0)","v":0},{"$f":"ROUND('402B Input'!K27,0)","v":0},{"$f":"ROUND('402B Input'!L27,0)","v":0},{"$f":"ROUND('402B Input'!M27,0)","v":0},{"$f":"ROUND('402B Input'!N27,0)","v":0},{"$f":"ROUND('402B Input'!O27,0)","v":0}]
[{"$f":"'402B Input'!B28","v":"C.1.e.(a)"},{"$f":"'402B Input'!C28","v":"DVOP Unliquidated Obs (Previous)"},{"$f":"ROUND('402B Input'!D28,0)","v":0},{"$f":"ROUND('402B Input'!E28,0)","v":0},{"$f":"ROUND('402B Input'!F28,0)","v":0},{"$f":"ROUND('402B Input'!G28,0)","v":0},{"$f":"ROUND('402B Input'!H28,0)","v":0},{"$f":"ROUND('402B Input'!I28,0)","v":0},{"$f":"ROUND('402B Input'!J28,0)","v":0},{"$f":"ROUND('402B Input'!K28,0)","v":0},{"$f":"ROUND('402B Input'!L28,0)","v":0},{"$f":"ROUND('402B Input'!M28,0)","v":0},{"$f":"ROUND('402B Input'!N28,0)","v":0},{"$f":"ROUND('402B Input'!O28,0)","v":0}]
[{"$f":"'402B Input'!B29","v":"C.1.e.(b)"},{"$f":"'402B Input'!C29","v":"DVOP Unliquidated Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D29,0)","v":0},{"$f":"ROUND('402B Input'!E29,0)","v":0},{"$f":"ROUND('402B Input'!F29,0)","v":0},{"$f":"ROUND('402B Input'!G29,0)","v":0},{"$f":"ROUND('402B Input'!H29,0)","v":0},{"$f":"ROUND('402B Input'!I29,0)","v":0},{"$f":"ROUND('402B Input'!J29,0)","v":0},{"$f":"ROUND('402B Input'!K29,0)","v":0},{"$f":"ROUND('402B Input'!L29,0)","v":0},{"$f":"ROUND('402B Input'!M29,0)","v":0},{"$f":"ROUND('402B Input'!N29,0)","v":0},{"$f":"ROUND('402B Input'!O29,0)","v":0}]
[{"$f":"'402B Input'!B30","v":"C.1.e.(c)"},{"$f":"'402B Input'!C30","v":"DVOP Unliquidated Obs (To Date)"},{"$f":"ROUND('402B Input'!D30,0)","v":0},{"$f":"ROUND('402B Input'!E30,0)","v":0},{"$f":"ROUND('402B Input'!F30,0)","v":0},{"$f":"ROUND('402B Input'!G30,0)","v":0},{"$f":"ROUND('402B Input'!H30,0)","v":0},{"$f":"ROUND('402B Input'!I30,0)","v":0},{"$f":"ROUND('402B Input'!J30,0)","v":0},{"$f":"ROUND('402B Input'!K30,0)","v":0},{"$f":"ROUND('402B Input'!L30,0)","v":0},{"$f":"ROUND('402B Input'!M30,0)","v":0},{"$f":"ROUND('402B Input'!N30,0)","v":0},{"$f":"ROUND('402B Input'!O30,0)","v":0}]
[{"$f":"'402B Input'!B31","v":"C.1.f.(a)"},{"$f":"'402B Input'!C31","v":"Total DVOP Outlays & Obs (Previous)"},{"$f":"ROUND('402B Input'!D31,0)","v":0},{"$f":"ROUND('402B Input'!E31,0)","v":0},{"$f":"ROUND('402B Input'!F31,0)","v":0},{"$f":"ROUND('402B Input'!G31,0)","v":0},{"$f":"ROUND('402B Input'!H31,0)","v":0},{"$f":"ROUND('402B Input'!I31,0)","v":0},{"$f":"ROUND('402B Input'!J31,0)","v":0},{"$f":"ROUND('402B Input'!K31,0)","v":0},{"$f":"ROUND('402B Input'!L31,0)","v":0},{"$f":"ROUND('402B Input'!M31,0)","v":0},{"$f":"ROUND('402B Input'!N31,0)","v":0},{"$f":"ROUND('402B Input'!O31,0)","v":0}]
[{"$f":"'402B Input'!B32","v":"C.1.f.(b)"},{"$f":"'402B Input'!C32","v":"Total DVOP Outlays & Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D32,0)","v":0},{"$f":"ROUND('402B Input'!E32,0)","v":0},{"$f":"ROUND('402B Input'!F32,0)","v":0},{"$f":"ROUND('402B Input'!G32,0)","v":0},{"$f":"ROUND('402B Input'!H32,0)","v":0},{"$f":"ROUND('402B Input'!I32,0)","v":0},{"$f":"ROUND('402B Input'!J32,0)","v":0},{"$f":"ROUND('402B Input'!K32,0)","v":0},{"$f":"ROUND('402B Input'!L32,0)","v":0},{"$f":"ROUND('402B Input'!M32,0)","v":0},{"$f":"ROUND('402B Input'!N32,0)","v":0},{"$f":"ROUND('402B Input'!O32,0)","v":0}]
[{"$f":"'402B Input'!B33","v":"C.1.f.(c)"},{"$f":"'402B Input'!C33","v":"Total DVOP Outlays & Obs (To Date)"},{"$f":"ROUND('402B Input'!D33,0)","v":0},{"$f":"ROUND('402B Input'!E33,0)","v":0},{"$f":"ROUND('402B Input'!F33,0)","v":0},{"$f":"ROUND('402B Input'!G33,0)","v":0},{"$f":"ROUND('402B Input'!H33,0)","v":0},{"$f":"ROUND('402B Input'!I33,0)","v":0},{"$f":"ROUND('402B Input'!J33,0)","v":0},{"$f":"ROUND('402B Input'!K33,0)","v":0},{"$f":"ROUND('402B Input'!L33,0)","v":0},{"$f":"ROUND('402B Input'!M33,0)","v":0},{"$f":"ROUND('402B Input'!N33,0)","v":0},{"$f":"ROUND('402B Input'!O33,0)","v":0}]
[{"$f":"'402B Input'!B34","v":"C.2.a.(a)"},{"$f":"'402B Input'!C34","v":"Base Positions Paid for Cons (Previous)"},{"$f":"'402B Input'!D34","v":0},{"$f":"'402B Input'!E34","v":0},{"$f":"'402B Input'!F34","v":0},{"$f":"'402B Input'!G34","v":0},{"$f":"'402B Input'!H34","v":0},{"$f":"'402B Input'!I34","v":0},{"$f":"'402B Input'!J34","v":0},{"$f":"'402B Input'!K34","v":0},{"$f":"'402B Input'!L34","v":0},{"$f":"'402B Input'!M34","v":0},{"$f":"'402B Input'!N34","v":0},{"$f":"'402B Input'!O34","v":0}]
[{"$f":"'402B Input'!B35","v":"C.2.a.(b)"},{"$f":"'402B Input'!C35","v":"Base Positions Paid for Cons BPP (This Qtr)"},{"$f":"'402B Input'!D35","v":0},{"$f":"'402B Input'!E35","v":0},{"$f":"'402B Input'!F35","v":0},{"$f":"'402B Input'!G35","v":0},{"$f":"'402B Input'!H35","v":0},{"$f":"'402B Input'!I35","v":0},{"$f":"'402B Input'!J35","v":0},{"$f":"'402B Input'!K35","v":0},{"$f":"'402B Input'!L35","v":0},{"$f":"'402B Input'!M35","v":0},{"$f":"'402B Input'!N35","v":0},{"$f":"'402B Input'!O35","v":0}]
[{"$f":"'402B Input'!B36","v":"C.2.a.(c)"},{"$f":"'402B Input'!C36","v":"Base Positions Paid for Cons  (To Date)"},{"$f":"'402B Input'!D36","v":0},{"$f":"'402B Input'!E36","v":0},{"$f":"'402B Input'!F36","v":0},{"$f":"'402B Input'!G36","v":0},{"$f":"'402B Input'!H36","v":0},{"$f":"'402B Input'!I36","v":0},{"$f":"'402B Input'!J36","v":0},{"$f":"'402B Input'!K36","v":0},{"$f":"'402B Input'!L36","v":0},{"$f":"'402B Input'!M36","v":0},{"$f":"'402B Input'!N36","v":0},{"$f":"'402B Input'!O36","v":0}]
[{"$f":"'402B Input'!B37","v":"C.2.b.(a)"},{"$f":"'402B Input'!C37","v":"Cons Personal Services (PS) (Previous)"},{"$f":"ROUND('402B Input'!D37,0)","v":0},{"$f":"ROUND('402B Input'!E37,0)","v":0},{"$f":"ROUND('402B Input'!F37,0)","v":0},{"$f":"ROUND('402B Input'!G37,0)","v":0},{"$f":"ROUND('402B Input'!H37,0)","v":0},{"$f":"ROUND('402B Input'!I37,0)","v":0},{"$f":"ROUND('402B Input'!J37,0)","v":0},{"$f":"ROUND('402B Input'!K37,0)","v":0},{"$f":"ROUND('402B Input'!L37,0)","v":0},{"$f":"ROUND('402B Input'!M37,0)","v":0},{"$f":"ROUND('402B Input'!N37,0)","v":0},{"$f":"ROUND('402B Input'!O37,0)","v":0}]
[{"$f":"'402B Input'!B38","v":"C.2.b.(b)"},{"$f":"'402B Input'!C38","v":"Cons Personal Services (PS) (This Qtr)"},{"$f":"ROUND('402B Input'!D38,0)","v":0},{"$f":"ROUND('402B Input'!E38,0)","v":0},{"$f":"ROUND('402B Input'!F38,0)","v":0},{"$f":"ROUND('402B Input'!G38,0)","v":0},{"$f":"ROUND('402B Input'!H38,0)","v":0},{"$f":"ROUND('402B Input'!I38,0)","v":0},{"$f":"ROUND('402B Input'!J38,0)","v":0},{"$f":"ROUND('402B Input'!K38,0)","v":0},{"$f":"ROUND('402B Input'!L38,0)","v":0},{"$f":"ROUND('402B Input'!M38,0)","v":0},{"$f":"ROUND('402B Input'!N38,0)","v":0},{"$f":"ROUND('402B Input'!O38,0)","v":0}]
[{"$f":"'402B Input'!B39","v":"C.2.b.(c)"},{"$f":"'402B Input'!C39","v":"Cons Personal Services (PS) (To Date)"},{"$f":"ROUND('402B Input'!D39,0)","v":0},{"$f":"ROUND('402B Input'!E39,0)","v":0},{"$f":"ROUND('402B Input'!F39,0)","v":0},{"$f":"ROUND('402B Input'!G39,0)","v":0},{"$f":"ROUND('402B Input'!H39,0)","v":0},{"$f":"ROUND('402B Input'!I39,0)","v":0},{"$f":"ROUND('402B Input'!J39,0)","v":0},{"$f":"ROUND('402B Input'!K39,0)","v":0},{"$f":"ROUND('402B Input'!L39,0)","v":0},{"$f":"ROUND('402B Input'!M39,0)","v":0},{"$f":"ROUND('402B Input'!N39,0)","v":0},{"$f":"ROUND('402B Input'!O39,0)","v":0}]
[{"$f":"'402B Input'!B40","v":"C.2.c.(a)"},{"$f":"'402B Input'!C40","v":"Cons Personnel Benefits (PB) (Previous)"},{"$f":"ROUND('402B Input'!D40,0)","v":0},{"$f":"ROUND('402B Input'!E40,0)","v":0},{"$f":"ROUND('402B Input'!F40,0)","v":0},{"$f":"ROUND('402B Input'!G40,0)","v":0},{"$f":"ROUND('402B Input'!H40,0)","v":0},{"$f":"ROUND('402B Input'!I40,0)","v":0},{"$f":"ROUND('402B Input'!J40,0)","v":0},{"$f":"ROUND('402B Input'!K40,0)","v":0},{"$f":"ROUND('402B Input'!L40,0)","v":0},{"$f":"ROUND('402B Input'!M40,0)","v":0},{"$f":"ROUND('402B Input'!N40,0)","v":0},{"$f":"ROUND('402B Input'!O40,0)","v":0}]
[{"$f":"'402B Input'!B41","v":"C.2.c.(b)"},{"$f":"'402B Input'!C41","v":"Cons Personnel Benefits (PB) (This Qtr)"},{"$f":"ROUND('402B Input'!D41,0)","v":0},{"$f":"ROUND('402B Input'!E41,0)","v":0},{"$f":"ROUND('402B Input'!F41,0)","v":0},{"$f":"ROUND('402B Input'!G41,0)","v":0},{"$f":"ROUND('402B Input'!H41,0)","v":0},{"$f":"ROUND('402B Input'!I41,0)","v":0},{"$f":"ROUND('402B Input'!J41,0)","v":0},{"$f":"ROUND('402B Input'!K41,0)","v":0},{"$f":"ROUND('402B Input'!L41,0)","v":0},{"$f":"ROUND('402B Input'!M41,0)","v":0},{"$f":"ROUND('402B Input'!N41,0)","v":0},{"$f":"ROUND('402B Input'!O41,0)","v":0}]
[{"$f":"'402B Input'!B42","v":"C.2.c.(c)"},{"$f":"'402B Input'!C42","v":"Cons Personnel Benefits (PB) (To Date)"},{"$f":"ROUND('402B Input'!D42,0)","v":0},{"$f":"ROUND('402B Input'!E42,0)","v":0},{"$f":"ROUND('402B Input'!F42,0)","v":0},{"$f":"ROUND('402B Input'!G42,0)","v":0},{"$f":"ROUND('402B Input'!H42,0)","v":0},{"$f":"ROUND('402B Input'!I42,0)","v":0},{"$f":"ROUND('402B Input'!J42,0)","v":0},{"$f":"ROUND('402B Input'!K42,0)","v":0},{"$f":"ROUND('402B Input'!L42,0)","v":0},{"$f":"ROUND('402B Input'!M42,0)","v":0},{"$f":"ROUND('402B Input'!N42,0)","v":0},{"$f":"ROUND('402B Input'!O42,0)","v":0}]
[{"$f":"'402B Input'!B43","v":"C.2.d.(a)"},{"$f":"'402B Input'!C43","v":"Total Cons Outlays (Previous)"},{"$f":"ROUND('402B Input'!D43,0)","v":0},{"$f":"ROUND('402B Input'!E43,0)","v":0},{"$f":"ROUND('402B Input'!F43,0)","v":0},{"$f":"ROUND('402B Input'!G43,0)","v":0},{"$f":"ROUND('402B Input'!H43,0)","v":0},{"$f":"ROUND('402B Input'!I43,0)","v":0},{"$f":"ROUND('402B Input'!J43,0)","v":0},{"$f":"ROUND('402B Input'!K43,0)","v":0},{"$f":"ROUND('402B Input'!L43,0)","v":0},{"$f":"ROUND('402B Input'!M43,0)","v":0},{"$f":"ROUND('402B Input'!N43,0)","v":0},{"$f":"ROUND('402B Input'!O43,0)","v":0}]
[{"$f":"'402B Input'!B44","v":"C.2.d.(b)"},{"$f":"'402B Input'!C44","v":"Total Cons Outlays (This Qtr)"},{"$f":"ROUND('402B Input'!D44,0)","v":0},{"$f":"ROUND('402B Input'!E44,0)","v":0},{"$f":"ROUND('402B Input'!F44,0)","v":0},{"$f":"ROUND('402B Input'!G44,0)","v":0},{"$f":"ROUND('402B Input'!H44,0)","v":0},{"$f":"ROUND('402B Input'!I44,0)","v":0},{"$f":"ROUND('402B Input'!J44,0)","v":0},{"$f":"ROUND('402B Input'!K44,0)","v":0},{"$f":"ROUND('402B Input'!L44,0)","v":0},{"$f":"ROUND('402B Input'!M44,0)","v":0},{"$f":"ROUND('402B Input'!N44,0)","v":0},{"$f":"ROUND('402B Input'!O44,0)","v":0}]
[{"$f":"'402B Input'!B45","v":"C.2.d.(c)"},{"$f":"'402B Input'!C45","v":"Total Cons Outlays (To Date)"},{"$f":"ROUND('402B Input'!D45,0)","v":0},{"$f":"ROUND('402B Input'!E45,0)","v":0},{"$f":"ROUND('402B Input'!F45,0)","v":0},{"$f":"ROUND('402B Input'!G45,0)","v":0},{"$f":"ROUND('402B Input'!H45,0)","v":0},{"$f":"ROUND('402B Input'!I45,0)","v":0},{"$f":"ROUND('402B Input'!J45,0)","v":0},{"$f":"ROUND('402B Input'!K45,0)","v":0},{"$f":"ROUND('402B Input'!L45,0)","v":0},{"$f":"ROUND('402B Input'!M45,0)","v":0},{"$f":"ROUND('402B Input'!N45,0)","v":0},{"$f":"ROUND('402B Input'!O45,0)","v":0}]
[{"$f":"'402B Input'!B46","v":"C.2.e.(a)"},{"$f":"'402B Input'!C46","v":"Cons Unliquidated Obs (Previous)"},{"$f":"ROUND('402B Input'!D46,0)","v":0},{"$f":"ROUND('402B Input'!E46,0)","v":0},{"$f":"ROUND('402B Input'!F46,0)","v":0},{"$f":"ROUND('402B Input'!G46,0)","v":0},{"$f":"ROUND('402B Input'!H46,0)","v":0},{"$f":"ROUND('402B Input'!I46,0)","v":0},{"$f":"ROUND('402B Input'!J46,0)","v":0},{"$f":"ROUND('402B Input'!K46,0)","v":0},{"$f":"ROUND('402B Input'!L46,0)","v":0},{"$f":"ROUND('402B Input'!M46,0)","v":0},{"$f":"ROUND('402B Input'!N46,0)","v":0},{"$f":"ROUND('402B Input'!O46,0)","v":0}]
[{"$f":"'402B Input'!B47","v":"C.2.e.(b)"},{"$f":"'402B Input'!C47","v":"Cons Unliquidated Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D47,0)","v":0},{"$f":"ROUND('402B Input'!E47,0)","v":0},{"$f":"ROUND('402B Input'!F47,0)","v":0},{"$f":"ROUND('402B Input'!G47,0)","v":0},{"$f":"ROUND('402B Input'!H47,0)","v":0},{"$f":"ROUND('402B Input'!I47,0)","v":0},{"$f":"ROUND('402B Input'!J47,0)","v":0},{"$f":"ROUND('402B Input'!K47,0)","v":0},{"$f":"ROUND('402B Input'!L47,0)","v":0},{"$f":"ROUND('402B Input'!M47,0)","v":0},{"$f":"ROUND('402B Input'!N47,0)","v":0},{"$f":"ROUND('402B Input'!O47,0)","v":0}]
[{"$f":"'402B Input'!B48","v":"C.2.e.(c)"},{"$f":"'402B Input'!C48","v":"Cons Unliquidated Obs (To Date)"},{"$f":"ROUND('402B Input'!D48,0)","v":0},{"$f":"ROUND('402B Input'!E48,0)","v":0},{"$f":"ROUND('402B Input'!F48,0)","v":0},{"$f":"ROUND('402B Input'!G48,0)","v":0},{"$f":"ROUND('402B Input'!H48,0)","v":0},{"$f":"ROUND('402B Input'!I48,0)","v":0},{"$f":"ROUND('402B Input'!J48,0)","v":0},{"$f":"ROUND('402B Input'!K48,0)","v":0},{"$f":"ROUND('402B Input'!L48,0)","v":0},{"$f":"ROUND('402B Input'!M48,0)","v":0},{"$f":"ROUND('402B Input'!N48,0)","v":0},{"$f":"ROUND('402B Input'!O48,0)","v":0}]
[{"$f":"'402B Input'!B49","v":"C.2.f.(a)"},{"$f":"'402B Input'!C49","v":"Total Cons Outlays & Obs (Previous)"},{"$f":"ROUND('402B Input'!D49,0)","v":0},{"$f":"ROUND('402B Input'!E49,0)","v":0},{"$f":"ROUND('402B Input'!F49,0)","v":0},{"$f":"ROUND('402B Input'!G49,0)","v":0},{"$f":"ROUND('402B Input'!H49,0)","v":0},{"$f":"ROUND('402B Input'!I49,0)","v":0},{"$f":"ROUND('402B Input'!J49,0)","v":0},{"$f":"ROUND('402B Input'!K49,0)","v":0},{"$f":"ROUND('402B Input'!L49,0)","v":0},{"$f":"ROUND('402B Input'!M49,0)","v":0},{"$f":"ROUND('402B Input'!N49,0)","v":0},{"$f":"ROUND('402B Input'!O49,0)","v":0}]
[{"$f":"'402B Input'!B50","v":"C.2.f.(b)"},{"$f":"'402B Input'!C50","v":"Total Cons Outlays & Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D50,0)","v":0},{"$f":"ROUND('402B Input'!E50,0)","v":0},{"$f":"ROUND('402B Input'!F50,0)","v":0},{"$f":"ROUND('402B Input'!G50,0)","v":0},{"$f":"ROUND('402B Input'!H50,0)","v":0},{"$f":"ROUND('402B Input'!I50,0)","v":0},{"$f":"ROUND('402B Input'!J50,0)","v":0},{"$f":"ROUND('402B Input'!K50,0)","v":0},{"$f":"ROUND('402B Input'!L50,0)","v":0},{"$f":"ROUND('402B Input'!M50,0)","v":0},{"$f":"ROUND('402B Input'!N50,0)","v":0},{"$f":"ROUND('402B Input'!O50,0)","v":0}]
[{"$f":"'402B Input'!B51","v":"C.2.f.(c)"},{"$f":"'402B Input'!C51","v":"Total Cons Outlays & Obs (To Date)"},{"$f":"ROUND('402B Input'!D51,0)","v":0},{"$f":"ROUND('402B Input'!E51,0)","v":0},{"$f":"ROUND('402B Input'!F51,0)","v":0},{"$f":"ROUND('402B Input'!G51,0)","v":0},{"$f":"ROUND('402B Input'!H51,0)","v":0},{"$f":"ROUND('402B Input'!I51,0)","v":0},{"$f":"ROUND('402B Input'!J51,0)","v":0},{"$f":"ROUND('402B Input'!K51,0)","v":0},{"$f":"ROUND('402B Input'!L51,0)","v":0},{"$f":"ROUND('402B Input'!M51,0)","v":0},{"$f":"ROUND('402B Input'!N51,0)","v":0},{"$f":"ROUND('402B Input'!O51,0)","v":0}]
[{"$f":"'402B Input'!B52","v":"C.3.a.(a)"},{"$f":"'402B Input'!C52","v":"Base Positions Paid for LVER Activities: (Previous)"},{"$f":"'402B Input'!D52","v":0},{"$f":"'402B Input'!E52","v":0},{"$f":"'402B Input'!F52","v":0},{"$f":"'402B Input'!G52","v":0},{"$f":"'402B Input'!H52","v":0},{"$f":"'402B Input'!I52","v":0},{"$f":"'402B Input'!J52","v":0},{"$f":"'402B Input'!K52","v":0},{"$f":"'402B Input'!L52","v":0},{"$f":"'402B Input'!M52","v":0},{"$f":"'402B Input'!N52","v":0},{"$f":"'402B Input'!O52","v":0}]
[{"$f":"'402B Input'!B53","v":"C.3.a.(b)"},{"$f":"'402B Input'!C53","v":"Base Positions Paid for LVER Activities: (This Qtr)"},{"$f":"'402B Input'!D53","v":0},{"$f":"'402B Input'!E53","v":0},{"$f":"'402B Input'!F53","v":0},{"$f":"'402B Input'!G53","v":0},{"$f":"'402B Input'!H53","v":0},{"$f":"'402B Input'!I53","v":0},{"$f":"'402B Input'!J53","v":0},{"$f":"'402B Input'!K53","v":0},{"$f":"'402B Input'!L53","v":0},{"$f":"'402B Input'!M53","v":0},{"$f":"'402B Input'!N53","v":0},{"$f":"'402B Input'!O53","v":0}]
[{"$f":"'402B Input'!B54","v":"C.3.a.(c)"},{"$f":"'402B Input'!C54","v":"Base Positions Paid for LVER Activities: (To Date)"},{"$f":"'402B Input'!D54","v":0},{"$f":"'402B Input'!E54","v":0},{"$f":"'402B Input'!F54","v":0},{"$f":"'402B Input'!G54","v":0},{"$f":"'402B Input'!H54","v":0},{"$f":"'402B Input'!I54","v":0},{"$f":"'402B Input'!J54","v":0},{"$f":"'402B Input'!K54","v":0},{"$f":"'402B Input'!L54","v":0},{"$f":"'402B Input'!M54","v":0},{"$f":"'402B Input'!N54","v":0},{"$f":"'402B Input'!O54","v":0}]
[{"$f":"'402B Input'!B55","v":"C.3.b.(a)"},{"$f":"'402B Input'!C55","v":"LVER Personal Services (PS) (Previous)"},{"$f":"ROUND('402B Input'!D55,0)","v":0},{"$f":"ROUND('402B Input'!E55,0)","v":0},{"$f":"ROUND('402B Input'!F55,0)","v":0},{"$f":"ROUND('402B Input'!G55,0)","v":0},{"$f":"ROUND('402B Input'!H55,0)","v":0},{"$f":"ROUND('402B Input'!I55,0)","v":0},{"$f":"ROUND('402B Input'!J55,0)","v":0},{"$f":"ROUND('402B Input'!K55,0)","v":0},{"$f":"ROUND('402B Input'!L55,0)","v":0},{"$f":"ROUND('402B Input'!M55,0)","v":0},{"$f":"ROUND('402B Input'!N55,0)","v":0},{"$f":"ROUND('402B Input'!O55,0)","v":0}]
[{"$f":"'402B Input'!B56","v":"C.3.b.(b)"},{"$f":"'402B Input'!C56","v":"LVER Personal Services (PS) (This Qtr)"},{"$f":"ROUND('402B Input'!D56,0)","v":0},{"$f":"ROUND('402B Input'!E56,0)","v":0},{"$f":"ROUND('402B Input'!F56,0)","v":0},{"$f":"ROUND('402B Input'!G56,0)","v":0},{"$f":"ROUND('402B Input'!H56,0)","v":0},{"$f":"ROUND('402B Input'!I56,0)","v":0},{"$f":"ROUND('402B Input'!J56,0)","v":0},{"$f":"ROUND('402B Input'!K56,0)","v":0},{"$f":"ROUND('402B Input'!L56,0)","v":0},{"$f":"ROUND('402B Input'!M56,0)","v":0},{"$f":"ROUND('402B Input'!N56,0)","v":0},{"$f":"ROUND('402B Input'!O56,0)","v":0}]
[{"$f":"'402B Input'!B57","v":"C.3.b.(c)"},{"$f":"'402B Input'!C57","v":"LVER Personal Services (PS) (To Date)"},{"$f":"ROUND('402B Input'!D57,0)","v":0},{"$f":"ROUND('402B Input'!E57,0)","v":0},{"$f":"ROUND('402B Input'!F57,0)","v":0},{"$f":"ROUND('402B Input'!G57,0)","v":0},{"$f":"ROUND('402B Input'!H57,0)","v":0},{"$f":"ROUND('402B Input'!I57,0)","v":0},{"$f":"ROUND('402B Input'!J57,0)","v":0},{"$f":"ROUND('402B Input'!K57,0)","v":0},{"$f":"ROUND('402B Input'!L57,0)","v":0},{"$f":"ROUND('402B Input'!M57,0)","v":0},{"$f":"ROUND('402B Input'!N57,0)","v":0},{"$f":"ROUND('402B Input'!O57,0)","v":0}]
[{"$f":"'402B Input'!B58","v":"C.3.c.(a)"},{"$f":"'402B Input'!C58","v":"LVER Personnel Benefits (PB) (Previous)"},{"$f":"ROUND('402B Input'!D58,0)","v":0},{"$f":"ROUND('402B Input'!E58,0)","v":0},{"$f":"ROUND('402B Input'!F58,0)","v":0},{"$f":"ROUND('402B Input'!G58,0)","v":0},{"$f":"ROUND('402B Input'!H58,0)","v":0},{"$f":"ROUND('402B Input'!I58,0)","v":0},{"$f":"ROUND('402B Input'!J58,0)","v":0},{"$f":"ROUND('402B Input'!K58,0)","v":0},{"$f":"ROUND('402B Input'!L58,0)","v":0},{"$f":"ROUND('402B Input'!M58,0)","v":0},{"$f":"ROUND('402B Input'!N58,0)","v":0},{"$f":"ROUND('402B Input'!O58,0)","v":0}]
[{"$f":"'402B Input'!B59","v":"C.3.c.(b)"},{"$f":"'402B Input'!C59","v":"LVER Personnel Benefits (PB) (This Qtr)"},{"$f":"ROUND('402B Input'!D59,0)","v":0},{"$f":"ROUND('402B Input'!E59,0)","v":0},{"$f":"ROUND('402B Input'!F59,0)","v":0},{"$f":"ROUND('402B Input'!G59,0)","v":0},{"$f":"ROUND('402B Input'!H59,0)","v":0},{"$f":"ROUND('402B Input'!I59,0)","v":0},{"$f":"ROUND('402B Input'!J59,0)","v":0},{"$f":"ROUND('402B Input'!K59,0)","v":0},{"$f":"ROUND('402B Input'!L59,0)","v":0},{"$f":"ROUND('402B Input'!M59,0)","v":0},{"$f":"ROUND('402B Input'!N59,0)","v":0},{"$f":"ROUND('402B Input'!O59,0)","v":0}]
[{"$f":"'402B Input'!B60","v":"C.3.c.(c)"},{"$f":"'402B Input'!C60","v":"LVER Personnel Benefits (PB) (To Date)"},{"$f":"ROUND('402B Input'!D60,0)","v":0},{"$f":"ROUND('402B Input'!E60,0)","v":0},{"$f":"ROUND('402B Input'!F60,0)","v":0},{"$f":"ROUND('402B Input'!G60,0)","v":0},{"$f":"ROUND('402B Input'!H60,0)","v":0},{"$f":"ROUND('402B Input'!I60,0)","v":0},{"$f":"ROUND('402B Input'!J60,0)","v":0},{"$f":"ROUND('402B Input'!K60,0)","v":0},{"$f":"ROUND('402B Input'!L60,0)","v":0},{"$f":"ROUND('402B Input'!M60,0)","v":0},{"$f":"ROUND('402B Input'!N60,0)","v":0},{"$f":"ROUND('402B Input'!O60,0)","v":0}]
[{"$f":"'402B Input'!B61","v":"C.3.d.(a)"},{"$f":"'402B Input'!C61","v":"Total LVER Outlays (Previous)"},{"$f":"ROUND('402B Input'!D61,0)","v":0},{"$f":"ROUND('402B Input'!E61,0)","v":0},{"$f":"ROUND('402B Input'!F61,0)","v":0},{"$f":"ROUND('402B Input'!G61,0)","v":0},{"$f":"ROUND('402B Input'!H61,0)","v":0},{"$f":"ROUND('402B Input'!I61,0)","v":0},{"$f":"ROUND('402B Input'!J61,0)","v":0},{"$f":"ROUND('402B Input'!K61,0)","v":0},{"$f":"ROUND('402B Input'!L61,0)","v":0},{"$f":"ROUND('402B Input'!M61,0)","v":0},{"$f":"ROUND('402B Input'!N61,0)","v":0},{"$f":"ROUND('402B Input'!O61,0)","v":0}]
[{"$f":"'402B Input'!B62","v":"C.3.d.(b)"},{"$f":"'402B Input'!C62","v":"Total LVER Outlays (This Qtr)"},{"$f":"ROUND('402B Input'!D62,0)","v":0},{"$f":"ROUND('402B Input'!E62,0)","v":0},{"$f":"ROUND('402B Input'!F62,0)","v":0},{"$f":"ROUND('402B Input'!G62,0)","v":0},{"$f":"ROUND('402B Input'!H62,0)","v":0},{"$f":"ROUND('402B Input'!I62,0)","v":0},{"$f":"ROUND('402B Input'!J62,0)","v":0},{"$f":"ROUND('402B Input'!K62,0)","v":0},{"$f":"ROUND('402B Input'!L62,0)","v":0},{"$f":"ROUND('402B Input'!M62,0)","v":0},{"$f":"ROUND('402B Input'!N62,0)","v":0},{"$f":"ROUND('402B Input'!O62,0)","v":0}]
[{"$f":"'402B Input'!B63","v":"C.3.d.(c)"},{"$f":"'402B Input'!C63","v":"Total LVER Outlays (To Date)"},{"$f":"ROUND('402B Input'!D63,0)","v":0},{"$f":"ROUND('402B Input'!E63,0)","v":0},{"$f":"ROUND('402B Input'!F63,0)","v":0},{"$f":"ROUND('402B Input'!G63,0)","v":0},{"$f":"ROUND('402B Input'!H63,0)","v":0},{"$f":"ROUND('402B Input'!I63,0)","v":0},{"$f":"ROUND('402B Input'!J63,0)","v":0},{"$f":"ROUND('402B Input'!K63,0)","v":0},{"$f":"ROUND('402B Input'!L63,0)","v":0},{"$f":"ROUND('402B Input'!M63,0)","v":0},{"$f":"ROUND('402B Input'!N63,0)","v":0},{"$f":"ROUND('402B Input'!O63,0)","v":0}]
[{"$f":"'402B Input'!B64","v":"C.3.e.(a)"},{"$f":"'402B Input'!C64","v":"LVER Unliquidated Obs (Previous)"},{"$f":"ROUND('402B Input'!D64,0)","v":0},{"$f":"ROUND('402B Input'!E64,0)","v":0},{"$f":"ROUND('402B Input'!F64,0)","v":0},{"$f":"ROUND('402B Input'!G64,0)","v":0},{"$f":"ROUND('402B Input'!H64,0)","v":0},{"$f":"ROUND('402B Input'!I64,0)","v":0},{"$f":"ROUND('402B Input'!J64,0)","v":0},{"$f":"ROUND('402B Input'!K64,0)","v":0},{"$f":"ROUND('402B Input'!L64,0)","v":0},{"$f":"ROUND('402B Input'!M64,0)","v":0},{"$f":"ROUND('402B Input'!N64,0)","v":0},{"$f":"ROUND('402B Input'!O64,0)","v":0}]
[{"$f":"'402B Input'!B65","v":"C.3.e.(b)"},{"$f":"'402B Input'!C65","v":"LVER Unliquidated Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D65,0)","v":0},{"$f":"ROUND('402B Input'!E65,0)","v":0},{"$f":"ROUND('402B Input'!F65,0)","v":0},{"$f":"ROUND('402B Input'!G65,0)","v":0},{"$f":"ROUND('402B Input'!H65,0)","v":0},{"$f":"ROUND('402B Input'!I65,0)","v":0},{"$f":"ROUND('402B Input'!J65,0)","v":0},{"$f":"ROUND('402B Input'!K65,0)","v":0},{"$f":"ROUND('402B Input'!L65,0)","v":0},{"$f":"ROUND('402B Input'!M65,0)","v":0},{"$f":"ROUND('402B Input'!N65,0)","v":0},{"$f":"ROUND('402B Input'!O65,0)","v":0}]
[{"$f":"'402B Input'!B66","v":"C.3.e.(c)"},{"$f":"'402B Input'!C66","v":"LVER Unliquidated Obs (To Date)"},{"$f":"ROUND('402B Input'!D66,0)","v":0},{"$f":"ROUND('402B Input'!E66,0)","v":0},{"$f":"ROUND('402B Input'!F66,0)","v":0},{"$f":"ROUND('402B Input'!G66,0)","v":0},{"$f":"ROUND('402B Input'!H66,0)","v":0},{"$f":"ROUND('402B Input'!I66,0)","v":0},{"$f":"ROUND('402B Input'!J66,0)","v":0},{"$f":"ROUND('402B Input'!K66,0)","v":0},{"$f":"ROUND('402B Input'!L66,0)","v":0},{"$f":"ROUND('402B Input'!M66,0)","v":0},{"$f":"ROUND('402B Input'!N66,0)","v":0},{"$f":"ROUND('402B Input'!O66,0)","v":0}]
[{"$f":"'402B Input'!B67","v":"C.3.f.(a)"},{"$f":"'402B Input'!C67","v":"Total LVER Outlays & Obs (Previous)"},{"$f":"ROUND('402B Input'!D67,0)","v":0},{"$f":"ROUND('402B Input'!E67,0)","v":0},{"$f":"ROUND('402B Input'!F67,0)","v":0},{"$f":"ROUND('402B Input'!G67,0)","v":0},{"$f":"ROUND('402B Input'!H67,0)","v":0},{"$f":"ROUND('402B Input'!I67,0)","v":0},{"$f":"ROUND('402B Input'!J67,0)","v":0},{"$f":"ROUND('402B Input'!K67,0)","v":0},{"$f":"ROUND('402B Input'!L67,0)","v":0},{"$f":"ROUND('402B Input'!M67,0)","v":0},{"$f":"ROUND('402B Input'!N67,0)","v":0},{"$f":"ROUND('402B Input'!O67,0)","v":0}]
[{"$f":"'402B Input'!B68","v":"C.3.f.(b)"},{"$f":"'402B Input'!C68","v":"Total LVER Outlays & Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D68,0)","v":0},{"$f":"ROUND('402B Input'!E68,0)","v":0},{"$f":"ROUND('402B Input'!F68,0)","v":0},{"$f":"ROUND('402B Input'!G68,0)","v":0},{"$f":"ROUND('402B Input'!H68,0)","v":0},{"$f":"ROUND('402B Input'!I68,0)","v":0},{"$f":"ROUND('402B Input'!J68,0)","v":0},{"$f":"ROUND('402B Input'!K68,0)","v":0},{"$f":"ROUND('402B Input'!L68,0)","v":0},{"$f":"ROUND('402B Input'!M68,0)","v":0},{"$f":"ROUND('402B Input'!N68,0)","v":0},{"$f":"ROUND('402B Input'!O68,0)","v":0}]
[{"$f":"'402B Input'!B69","v":"C.3.f.(c)"},{"$f":"'402B Input'!C69","v":"Total LVER Outlays & Obs (To Date)"},{"$f":"ROUND('402B Input'!D69,0)","v":0},{"$f":"ROUND('402B Input'!E69,0)","v":0},{"$f":"ROUND('402B Input'!F69,0)","v":0},{"$f":"ROUND('402B Input'!G69,0)","v":0},{"$f":"ROUND('402B Input'!H69,0)","v":0},{"$f":"ROUND('402B Input'!I69,0)","v":0},{"$f":"ROUND('402B Input'!J69,0)","v":0},{"$f":"ROUND('402B Input'!K69,0)","v":0},{"$f":"ROUND('402B Input'!L69,0)","v":0},{"$f":"ROUND('402B Input'!M69,0)","v":0},{"$f":"ROUND('402B Input'!N69,0)","v":0},{"$f":"ROUND('402B Input'!O69,0)","v":0}]
[{"$f":"'402B Input'!B70","v":"C.4.a.(a)"},{"$f":"'402B Input'!C70","v":"Total Incentive Outlays (Previous)"},{"$f":"ROUND('402B Input'!D70,0)","v":0},{"$f":"ROUND('402B Input'!E70,0)","v":0},{"$f":"ROUND('402B Input'!F70,0)","v":0},{"$f":"ROUND('402B Input'!G70,0)","v":0},{"$f":"ROUND('402B Input'!H70,0)","v":0},{"$f":"ROUND('402B Input'!I70,0)","v":0},{"$f":"ROUND('402B Input'!J70,0)","v":0},{"$f":"ROUND('402B Input'!K70,0)","v":0},{"$f":"ROUND('402B Input'!L70,0)","v":0},{"$f":"ROUND('402B Input'!M70,0)","v":0},{"$f":"ROUND('402B Input'!N70,0)","v":0},{"$f":"ROUND('402B Input'!O70,0)","v":0}]
[{"$f":"'402B Input'!B71","v":"C.4.a.(b)"},{"$f":"'402B Input'!C71","v":"Total Incentive Outlays (This Qtr)"},{"$f":"ROUND('402B Input'!D71,0)","v":0},{"$f":"ROUND('402B Input'!E71,0)","v":0},{"$f":"ROUND('402B Input'!F71,0)","v":0},{"$f":"ROUND('402B Input'!G71,0)","v":0},{"$f":"ROUND('402B Input'!H71,0)","v":0},{"$f":"ROUND('402B Input'!I71,0)","v":0},{"$f":"ROUND('402B Input'!J71,0)","v":0},{"$f":"ROUND('402B Input'!K71,0)","v":0},{"$f":"ROUND('402B Input'!L71,0)","v":0},{"$f":"ROUND('402B Input'!M71,0)","v":0},{"$f":"ROUND('402B Input'!N71,0)","v":0},{"$f":"ROUND('402B Input'!O71,0)","v":0}]
[{"$f":"'402B Input'!B72","v":"C.4.a.(c)"},{"$f":"'402B Input'!C72","v":"Total Incentive Outlays (To Date)"},{"$f":"ROUND('402B Input'!D72,0)","v":0},{"$f":"ROUND('402B Input'!E72,0)","v":0},{"$f":"ROUND('402B Input'!F72,0)","v":0},{"$f":"ROUND('402B Input'!G72,0)","v":0},{"$f":"ROUND('402B Input'!H72,0)","v":0},{"$f":"ROUND('402B Input'!I72,0)","v":0},{"$f":"ROUND('402B Input'!J72,0)","v":0},{"$f":"ROUND('402B Input'!K72,0)","v":0},{"$f":"ROUND('402B Input'!L72,0)","v":0},{"$f":"ROUND('402B Input'!M72,0)","v":0},{"$f":"ROUND('402B Input'!N72,0)","v":0},{"$f":"ROUND('402B Input'!O72,0)","v":0}]
[{"$f":"'402B Input'!B73","v":"C.4.b.(a)"},{"$f":"'402B Input'!C73","v":"Incentive Unliquidated Obs (Previous)"},{"$f":"ROUND('402B Input'!D73,0)","v":0},{"$f":"ROUND('402B Input'!E73,0)","v":0},{"$f":"ROUND('402B Input'!F73,0)","v":0},{"$f":"ROUND('402B Input'!G73,0)","v":0},{"$f":"ROUND('402B Input'!H73,0)","v":0},{"$f":"ROUND('402B Input'!I73,0)","v":0},{"$f":"ROUND('402B Input'!J73,0)","v":0},{"$f":"ROUND('402B Input'!K73,0)","v":0},{"$f":"ROUND('402B Input'!L73,0)","v":0},{"$f":"ROUND('402B Input'!M73,0)","v":0},{"$f":"ROUND('402B Input'!N73,0)","v":0},{"$f":"ROUND('402B Input'!O73,0)","v":0}]
[{"$f":"'402B Input'!B74","v":"C.4.b.(b)"},{"$f":"'402B Input'!C74","v":"Incentive Unliquidated Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D74,0)","v":0},{"$f":"ROUND('402B Input'!E74,0)","v":0},{"$f":"ROUND('402B Input'!F74,0)","v":0},{"$f":"ROUND('402B Input'!G74,0)","v":0},{"$f":"ROUND('402B Input'!H74,0)","v":0},{"$f":"ROUND('402B Input'!I74,0)","v":0},{"$f":"ROUND('402B Input'!J74,0)","v":0},{"$f":"ROUND('402B Input'!K74,0)","v":0},{"$f":"ROUND('402B Input'!L74,0)","v":0},{"$f":"ROUND('402B Input'!M74,0)","v":0},{"$f":"ROUND('402B Input'!N74,0)","v":0},{"$f":"ROUND('402B Input'!O74,0)","v":0}]
[{"$f":"'402B Input'!B75","v":"C.4.b.(c)"},{"$f":"'402B Input'!C75","v":"Incentive Unliquidated Obs (To Date)"},{"$f":"ROUND('402B Input'!D75,0)","v":0},{"$f":"ROUND('402B Input'!E75,0)","v":0},{"$f":"ROUND('402B Input'!F75,0)","v":0},{"$f":"ROUND('402B Input'!G75,0)","v":0},{"$f":"ROUND('402B Input'!H75,0)","v":0},{"$f":"ROUND('402B Input'!I75,0)","v":0},{"$f":"ROUND('402B Input'!J75,0)","v":0},{"$f":"ROUND('402B Input'!K75,0)","v":0},{"$f":"ROUND('402B Input'!L75,0)","v":0},{"$f":"ROUND('402B Input'!M75,0)","v":0},{"$f":"ROUND('402B Input'!N75,0)","v":0},{"$f":"ROUND('402B Input'!O75,0)","v":0}]
[{"$f":"'402B Input'!B76","v":"C.4.c.(a)"},{"$f":"'402B Input'!C76","v":"Total Incentive Outlays & Obs (Previous)"},{"$f":"ROUND('402B Input'!D76,0)","v":0},{"$f":"ROUND('402B Input'!E76,0)","v":0},{"$f":"ROUND('402B Input'!F76,0)","v":0},{"$f":"ROUND('402B Input'!G76,0)","v":0},{"$f":"ROUND('402B Input'!H76,0)","v":0},{"$f":"ROUND('402B Input'!I76,0)","v":0},{"$f":"ROUND('402B Input'!J76,0)","v":0},{"$f":"ROUND('402B Input'!K76,0)","v":0},{"$f":"ROUND('402B Input'!L76,0)","v":0},{"$f":"ROUND('402B Input'!M76,0)","v":0},{"$f":"ROUND('402B Input'!N76,0)","v":0},{"$f":"ROUND('402B Input'!O76,0)","v":0}]
[{"$f":"'402B Input'!B77","v":"C.4.c.(b)"},{"$f":"'402B Input'!C77","v":"Total Incentive Outlays & Obs (This Qtr)"},{"$f":"ROUND('402B Input'!D77,0)","v":0},{"$f":"ROUND('402B Input'!E77,0)","v":0},{"$f":"ROUND('402B Input'!F77,0)","v":0},{"$f":"ROUND('402B Input'!G77,0)","v":0},{"$f":"ROUND('402B Input'!H77,0)","v":0},{"$f":"ROUND('402B Input'!I77,0)","v":0},{"$f":"ROUND('402B Input'!J77,0)","v":0},{"$f":"ROUND('402B Input'!K77,0)","v":0},{"$f":"ROUND('402B Input'!L77,0)","v":0},{"$f":"ROUND('402B Input'!M77,0)","v":0},{"$f":"ROUND('402B Input'!N77,0)","v":0},{"$f":"ROUND('402B Input'!O77,0)","v":0}]
[{"$f":"'402B Input'!B78","v":"C.4.c.(c)"},{"$f":"'402B Input'!C78","v":"Total Incentive Outlays & Obs (To Date)"},{"$f":"ROUND('402B Input'!D78,0)","v":0},{"$f":"ROUND('402B Input'!E78,0)","v":0},{"$f":"ROUND('402B Input'!F78,0)","v":0},{"$f":"ROUND('402B Input'!G78,0)","v":0},{"$f":"ROUND('402B Input'!H78,0)","v":0},{"$f":"ROUND('402B Input'!I78,0)","v":0},{"$f":"ROUND('402B Input'!J78,0)","v":0},{"$f":"ROUND('402B Input'!K78,0)","v":0},{"$f":"ROUND('402B Input'!L78,0)","v":0},{"$f":"ROUND('402B Input'!M78,0)","v":0},{"$f":"ROUND('402B Input'!N78,0)","v":0},{"$f":"ROUND('402B Input'!O78,0)","v":0}]
[{"$f":"'402B Input'!B79","v":"D.1"},{"$f":"'402B Input'!C79","v":"Total DVOP Balance Remaining"},{"$f":"ROUND('402B Input'!D79,0)","v":0},{"$f":"ROUND('402B Input'!E79,0)","v":0},{"$f":"ROUND('402B Input'!F79,0)","v":0},{"$f":"ROUND('402B Input'!G79,0)","v":0},{"$f":"ROUND('402B Input'!H79,0)","v":0},{"$f":"ROUND('402B Input'!I79,0)","v":0},{"$f":"ROUND('402B Input'!J79,0)","v":0},{"$f":"ROUND('402B Input'!K79,0)","v":0},{"$f":"ROUND('402B Input'!L79,0)","v":0},{"$f":"ROUND('402B Input'!M79,0)","v":0},{"$f":"ROUND('402B Input'!N79,0)","v":0},{"$f":"ROUND('402B Input'!O79,0)","v":0}]
[{"$f":"'402B Input'!B80","v":"D.2"},{"$f":"'402B Input'!C80","v":"Total Cons Balance Remaining"},{"$f":"ROUND('402B Input'!D80,0)","v":0},{"$f":"ROUND('402B Input'!E80,0)","v":0},{"$f":"ROUND('402B Input'!F80,0)","v":0},{"$f":"ROUND('402B Input'!G80,0)","v":0},{"$f":"ROUND('402B Input'!H80,0)","v":0},{"$f":"ROUND('402B Input'!I80,0)","v":0},{"$f":"ROUND('402B Input'!J80,0)","v":0},{"$f":"ROUND('402B Input'!K80,0)","v":0},{"$f":"ROUND('402B Input'!L80,0)","v":0},{"$f":"ROUND('402B Input'!M80,0)","v":0},{"$f":"ROUND('402B Input'!N80,0)","v":0},{"$f":"ROUND('402B Input'!O80,0)","v":0}]
[{"$f":"'402B Input'!B81","v":"D.3"},{"$f":"'402B Input'!C81","v":"Total LVER Balance Remaining"},{"$f":"ROUND('402B Input'!D81,0)","v":0},{"$f":"ROUND('402B Input'!E81,0)","v":0},{"$f":"ROUND('402B Input'!F81,0)","v":0},{"$f":"ROUND('402B Input'!G81,0)","v":0},{"$f":"ROUND('402B Input'!H81,0)","v":0},{"$f":"ROUND('402B Input'!I81,0)","v":0},{"$f":"ROUND('402B Input'!J81,0)","v":0},{"$f":"ROUND('402B Input'!K81,0)","v":0},{"$f":"ROUND('402B Input'!L81,0)","v":0},{"$f":"ROUND('402B Input'!M81,0)","v":0},{"$f":"ROUND('402B Input'!N81,0)","v":0},{"$f":"ROUND('402B Input'!O81,0)","v":0}]
[{"$f":"'402B Input'!B82","v":"D.4"},{"$f":"'402B Input'!C82","v":"Total Incentive Balance Remaining"},{"$f":"ROUND('402B Input'!D82,0)","v":0},{"$f":"ROUND('402B Input'!E82,0)","v":0},{"$f":"ROUND('402B Input'!F82,0)","v":0},{"$f":"ROUND('402B Input'!G82,0)","v":0},{"$f":"ROUND('402B Input'!H82,0)","v":0},{"$f":"ROUND('402B Input'!I82,0)","v":0},{"$f":"ROUND('402B Input'!J82,0)","v":0},{"$f":"ROUND('402B Input'!K82,0)","v":0},{"$f":"ROUND('402B Input'!L82,0)","v":0},{"$f":"ROUND('402B Input'!M82,0)","v":0},{"$f":"ROUND('402B Input'!N82,0)","v":0},{"$f":"ROUND('402B Input'!O82,0)","v":0}]
[{"$f":"'402B Input'!B83","v":"D.5"},{"$f":"'402B Input'!C83","v":"Total Balance Remaining"},{"$f":"ROUND('402B Input'!D83,0)","v":0},{"$f":"ROUND('402B Input'!E83,0)","v":0},{"$f":"ROUND('402B Input'!F83,0)","v":0},{"$f":"ROUND('402B Input'!G83,0)","v":0},{"$f":"ROUND('402B Input'!H83,0)","v":0},{"$f":"ROUND('402B Input'!I83,0)","v":0},{"$f":"ROUND('402B Input'!J83,0)","v":0},{"$f":"ROUND('402B Input'!K83,0)","v":0},{"$f":"ROUND('402B Input'!L83,0)","v":0},{"$f":"ROUND('402B Input'!M83,0)","v":0},{"$f":"ROUND('402B Input'!N83,0)","v":0},{"$f":"ROUND('402B Input'!O83,0)","v":0}]
[{"$f":"'402B Input'!B85","v":"E.a"},{"$f":"'402B Input'!C85","v":"Code"},{"$f":"'402B Input'!D85","v":0},{"$f":"'402B Input'!E85","v":0},{"$f":"'402B Input'!F85","v":0},{"$f":"'402B Input'!G85","v":0},{"$f":"'402B Input'!H85","v":0},{"$f":"'402B Input'!I85","v":0},{"$f":"'402B Input'!J85","v":0},{"$f":"'402B Input'!K85","v":0},{"$f":"'402B Input'!L85","v":0},{"$f":"'402B Input'!M85","v":0},{"$f":"'402B Input'!#REF!","v":{"$error":"#REF!"}},{"$f":"'402B Input'!N85","v":"Revised February 2022"}]

{"sheet":"Output_B","index":2,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,0,2,10],[0,3,0,7],[1,4,1,6],[12,0,12,10],[7,1,7,7],[6,0,6,10],[26,1,26,3],[27,1,27,3],[28,1,28,3],[43,0,43,10],[30,0,30,10],[38,0,38,10],[39,1,39,3],[40,1,40,3],[41,1,41,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[9,1,9,2],[9,5,9,8],[10,5,10,8],[24,1,24,3],[25,1,25,3],[22,0,22,10],[14,0,14,10],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[23,1,23,3],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[48,3,48,7]]}
[null,null,null,"Jobs for Veterans State Grants Expenditure Detail Report",null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE($D$4,$D$5)","v":"044196"}]
[null,null,null,null,"Cumulative / Accrual Basis"]
["          SECTION A - GENERAL INFORMATION"]
[null,null,"1) State:",{"$f":"'402B Input'!D6","v":0},null,"3) Grant Number:",null,{"$f":"'402B Input'!C4","v":0},null,null,null,{"$f":"VLOOKUP(D5,Lists!$L$2:$O$13,2,)","v":"2021Q1"}]
[null,null,"2) Quarter Ending:","2020-12-31",null,"4) Date Prepared:",null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Max of Date Prepared\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Max of Date Prepared\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":"00:00:00"},null,null,null,{"$f":"VLOOKUP($D$5,Lists!$L$2:$O$14,3,)","v":"2020Q4"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D$5,Lists!$L$2:$O$14,4,)","v":1},{"$f":"VLOOKUP($D$5,Lists!$L$2:$P$14,5,)","v":4}]
["         SECTION B - FUNDING INFORMATION"]
[null,"CUMULATIVE FUNDS APPROVED THROUGH THE END OF THIS REPORTING PERIOD FOR:"]
[null,null,"1) DVOP Total Funds:",{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,null,null,"3) LVER Total Funds:",null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Lver Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Lver Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"2) Consolidated DVOP/LVER Total Funds:",null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Consolidated Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Consolidated Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,"4) Incentive Award Total Funds:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Incentive Award Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Incentive Award Total Funds\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,null,null,null,null,"5) Total Approved Funds (Crosswalk with FFR Line 10.d):",null,null,null,{"$f":"ROUND((SUM(D9:D10:J9:J10)),0)","v":0}]
[]
["      SECTION C - EXPENDITURE INFORMATION"]
[null,null,null,null,null,"Previously Reported\n(a)",null,"Reported this Quarter\n(b)",null,"Reported YTD\n(c)"]
[" 1)  DVOP Expenditures  "]
[null,"a.  Base Positions Paid for DVOP Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"b.  Personal Services (PS) for DVOP Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"c.  Personnel Benefits (PB) for DVOP Activities: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"d. Total Outlays for DVOP Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"e.  Federal Share of DVOP Unliquidated Obligations:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of DVOP Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"f.  Total DVOP Fund Outlays and Obligations:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total DVOP Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[]
[" 2)  Consolidated DVOP/LVER (Cons DVOP/LVER) Position Expenditures  "]
[null,"a.  Base Positions Paid for Cons DVOP/LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"b.  Personal Services (PS) for Cons DVOP/LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"c.  Personnel Benefits (PB) for Cons DVOP/LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of CONS PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of CONS PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of CONS PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of CONS PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of CONS PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of CONS PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"d.  Total Outlays for Cons DVOP/LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"e.  Federal Share of Cons DVOP/LVER Unliquidated Obligations:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Cons Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"f.  Total Cons DVOP/LVER Fund Outlays and Obligations: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Cons Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[]
[" 3) LVER Expenditures  "]
[null,"a.  Base Positions Paid for LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER BPP (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER BPP (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER BPP (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"b.  Personal Services (PS) for LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PS (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PS (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PS (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"c.  Personnel Benefits (PB) for LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PB (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PB (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER PB (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"d.  Total Outlays for LVER Activities:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"e.  Federal Share of LVER Unliquidated Obligations:",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of LVER Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"f.  Total LVER Fund Outlays and Obligations: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total LVER Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[]
[" 4) Incentive Award Expenditures  "]
[null,"a.  Total Outlays for Incentive Awards: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[null,"b.  Federal Share of Incentive Award Unliquidated Obligations: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,(GETPIVOTDATA(\"Sum of Incentive Unliquidated Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)))","v":0}]
[null,"c.  Total Incentive Award Outlays and Obligations: ",null,null,null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (Previous)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (This Qtr)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0},null,{"$f":"IF(ISERROR(GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5)),0,GETPIVOTDATA(\"Sum of Total Incentive Outlays & Obs (YTD)\",Pivot_B!$A$1,\"State\",$D$4,\"FY_Q\",$D$5))","v":0}]
[]
["        SECTION D - FUNDING SUMMARY INFORMATION"]
[null,null,null,null,null,"1)  Total DVOP Balance Remaining:",null,null,null,{"$f":"IF(ISERROR(ROUND(D9-J21,0)),0,ROUND(D9-J21,0))","v":0}]
[null,null,null,null,null,"2)  Total Cons DVOP/LVER Balance Remaining:",null,null,null,{"$f":"IF(ISERROR(ROUND(D10-J29,0)),0,ROUND(D10-J29,0))","v":0}]
[null,null,null,null,null,"3)  Total LVER Balance Remaining:",null,null,null,{"$f":"IF(ISERROR(ROUND(J9-J37,0)),0,ROUND(J9-J37,0))","v":0}]
[null,null,null,null,null,"4)  Total Incentive Award Balance Remaining:",null,null,null,{"$f":"IF(ISERROR(ROUND(J10-J42,0)),0,ROUND(J10-J42,0))","v":0}]
[null,null,null,"5)  Total Balance Remaining (Crosswalk with FFR Line 10.h):",null,null,null,null,null,{"$f":"ROUND((SUM(J45:J48)),0)","v":0}]

{"sheet":"Pivot_B","index":3,"n_rows":6,"n_cols":76,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Row Labels","Max of Grant Number","Max of Date Prepared","Sum of DVOP Total Funds","Sum of Consolidated Total Funds","Sum of LVER Total Funds","Sum of Incentive Award Total Funds","Sum of Total Approved Funds","Sum of DVOP BPP (Previous)","Sum of DVOP BPP (This Qtr)","Sum of DVOP BPP (YTD)","Sum of DVOP PS (Previous)","Sum of DVOP PS (This Qtr)","Sum of DVOP PS (YTD)","Sum of DVOP PB (Previous)","Sum of DVOP PB (This Qtr)","Sum of DVOP PB (YTD)","Sum of Total DVOP Outlays (Previous)","Sum of Total DVOP Outlays (This Qtr)","Sum of Total DVOP Outlays (YTD)","Sum of DVOP Unliquidated Obs (Previous)","Sum of DVOP Unliquidated Obs (This Qtr)","Sum of DVOP Unliquidated Obs (YTD)","Sum of Total DVOP Outlays & Obs (Previous)","Sum of Total DVOP Outlays & Obs (This Qtr)","Sum of Total DVOP Outlays & Obs (YTD)","Sum of Cons Unliquidated Obs (This Qtr)","Sum of Cons BPP (This Qtr)","Sum of Incentive Unliquidated Obs (This Qtr)","Sum of Total Incentive Outlays (This Qtr)","Sum of Cons BPP (Previous)","Sum of Cons BPP (YTD)","Sum of Cons PS (Previous)","Sum of Cons PS (This Qtr)","Sum of Cons PS (YTD)","Sum of LVER BPP (This Qtr)","Sum of Total LVER Outlays (This Qtr)","Sum of Cons PB (Previous)","Sum of Cons PB (This Qtr)","Sum of Total Incentive Outlays & Obs (Previous)","Sum of Cons PB (YTD)","Sum of Total Cons Outlays (Previous)","Sum of Total Cons Outlays (This Qtr)","Sum of Total Cons Outlays (YTD)","Sum of Cons Unliquidated Obs (Previous)","Sum of Total Cons Outlays & Obs (Previous)","Sum of Cons Unliquidated Obs (YTD)","Sum of Total Incentive Outlays & Obs (This Qtr)","Sum of Total Cons Outlays & Obs (This Qtr)","Sum of Total Cons Outlays & Obs (YTD)","Sum of LVER BPP (Previous)","Sum of LVER BPP (YTD)","Sum of LVER PS (Previous)","Sum of LVER PS (This Qtr)","Sum of LVER PS (YTD)","Sum of LVER PB (Previous)","Sum of LVER PB (This Qtr)","Sum of LVER PB (YTD)","Sum of Total LVER Outlays (Previous)","Sum of Total LVER Outlays (YTD)","Sum of LVER Unliquidated Obs (Previous)","Sum of LVER Unliquidated Obs (This Qtr)","Sum of LVER Unliquidated Obs (YTD)","Sum of Total LVER Outlays & Obs (Previous)","Sum of Total LVER Outlays & Obs (This Qtr)","Sum of Total LVER Outlays & Obs (YTD)","Sum of Total Incentive Outlays (Previous)","Sum of Total Incentive Outlays (YTD)","Sum of Incentive Unliquidated Obs (Previous)","Sum of Incentive Unliquidated Obs (YTD)","Sum of Total Incentive Outlays & Obs (YTD)","Sum of Total DVOP Balance Remaining","Sum of Total Cons Balance Remaining","Sum of Total LVER Balance Remaining","Sum of Total Incentive Balance Remaining","Sum of Total Balance Remaining"]
["(blank)"]
["(blank)"]
[0]
[null,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data_B","index":4,"n_rows":13,"n_cols":80,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["State","FY_Q","Grant Number","Date Prepared","Final Report","DVOP Total Funds","Consolidated Total Funds","LVER Total Funds","Incentive Award Total Funds","Total Approved Funds","DVOP BPP (Previous)","DVOP BPP (This Qtr)","DVOP BPP (YTD)","DVOP PS (Previous)","DVOP PS (This Qtr)","DVOP PS (YTD)","DVOP PB (Previous)","DVOP PB (This Qtr)","DVOP PB (YTD)","Total DVOP Outlays (Previous)","Total DVOP Outlays (This Qtr)","Total DVOP Outlays (YTD)","DVOP Unliquidated Obs (Previous)","DVOP Unliquidated Obs (This Qtr)","DVOP Unliquidated Obs (YTD)","Total DVOP Outlays & Obs (Previous)","Total DVOP Outlays & Obs (This Qtr)","Total DVOP Outlays & Obs (YTD)","Cons BPP (Previous)","Cons BPP (This Qtr)","Cons BPP (YTD)","Cons PS (Previous)","Cons PS (This Qtr)","Cons PS (YTD)","Cons PB (Previous)","Cons PB (This Qtr)","Cons PB (YTD)","Total Cons Outlays (Previous)","Total Cons Outlays (This Qtr)","Total Cons Outlays (YTD)","Cons Unliquidated Obs (Previous)","Cons Unliquidated Obs (This Qtr)","Cons Unliquidated Obs (YTD)","Total Cons Outlays & Obs (Previous)","Total Cons Outlays & Obs (This Qtr)","Total Cons Outlays & Obs (YTD)","LVER BPP (Previous)","LVER BPP (This Qtr)","LVER BPP (YTD)","LVER PS (Previous)","LVER PS (This Qtr)","LVER PS (YTD)","LVER PB (Previous)","LVER PB (This Qtr)","LVER PB (YTD)","Total LVER Outlays (Previous)","Total LVER Outlays (This Qtr)","Total LVER Outlays (YTD)","LVER Unliquidated Obs (Previous)","LVER Unliquidated Obs (This Qtr)","LVER Unliquidated Obs (YTD)","Total LVER Outlays & Obs (Previous)","Total LVER Outlays & Obs (This Qtr)","Total LVER Outlays & Obs (YTD)","Total Incentive Outlays (Previous)","Total Incentive Outlays (This Qtr)","Total Incentive Outlays (YTD)","Incentive Unliquidated Obs (Previous)","Incentive Unliquidated Obs (This Qtr)","Incentive Unliquidated Obs (YTD)","Total Incentive Outlays & Obs (Previous)","Total Incentive Outlays & Obs (This Qtr)","Total Incentive Outlays & Obs (YTD)","Total DVOP Balance Remaining","Total Cons Balance Remaining","Total LVER Balance Remaining","Total Incentive Balance Remaining","Total Balance Remaining","Code"]
[{"$f":"TRANSPOSE('402B Input'!D6:O85)","v":0},"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Revised February 2022"]
[0,"",0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"VETS-402 B",0]

{"sheet":"Lists","index":5,"n_rows":55,"n_cols":30,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["State Number","ST","State"]
[1,"AL","ALABAMA",null,null,null,null,null,null,null,null,"2019-12-31","2020Q1","2019Q4",1,4]
[2,"AK","ALASKA",null,null,null,null,null,null,null,null,"2020-03-31","2020Q2","2020Q1",2,1]
[4,"AZ","ARIZONA",null,null,null,null,null,null,null,null,"2020-06-30","2020Q3","2020Q2",3,2]
[5,"AR","ARKANSAS",null,null,null,null,null,null,null,null,"2020-09-30","2020Q4","2020Q3",4,3]
[6,"CA","CALIFORNIA",null,null,null,null,null,null,null,null,"2020-12-31","2021Q1","2020Q4",1,4]
[8,"CO","COLORADO",null,null,null,null,null,null,null,null,"2021-03-31","2021Q2","2021Q1",2,4]
[9,"CT","CONNECTICUT",null,null,null,null,null,null,null,null,"2021-06-30","2021Q3","2021Q2",3,1]
[10,"DE","DELAWARE",null,null,null,null,null,null,null,null,"2021-09-30","2021Q4","2021Q3",4,2]
[11,"DC","DISTRICT OF COLUMBIA",null,null,null,null,null,null,null,null,"2021-12-31","2022Q1","2021Q4",1,3]
[12,"FL","FLORIDA",null,null,null,null,null,null,null,null,"2022-03-31","2022Q2","2022Q1",2,4]
[13,"GA","GEORGIA",null,null,null,null,null,null,null,null,"2022-06-30","2022Q3","2022Q2",3,4]
[15,"HI","HAWAII",null,null,null,null,null,null,null,null,"2022-09-30","2022Q4","2022Q3",4,1]
[16,"ID","IDAHO"]
[17,"IL","ILLINOIS"]
[18,"IN","INDIANA",null,null,null,null,null,null,"FY"]
[19,"IA","IOWA"]
[20,"KS","KANSAS",null,null,null,null,null,null,null,null,"402A","Grant Number",{"$f":"'402B Input'!C4","v":0},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[21,"KY","KENTUCKY",null,null,null,null,null,null,null,null,null,"Grant Year",{"$f":"VALUE(MID(N18,10,2))","v":{"$error":"#VALUE!"}},{"$f":"\"20\"&N19","v":{"$error":"#VALUE!"}},{"$f":"VALUE(O19)","v":{"$error":"#VALUE!"}},20,2020,"2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30"]
[22,"LA","LOUISIANA",null,null,null,null,null,null,null,null,null,"State",{"$f":"MID(N18,18,2)","v":""},{"$f":"VALUE(N20)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(O20,States,2,FALSE)","v":{"$error":"#VALUE!"}},21,2021,"2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30"]
[23,"ME","MAINE",null,null,null,null,null,null,null,null,"402B","Grant Number",{"$f":"'402B Input'!C4","v":0},null,null,22,2022,"2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30"]
[24,"MD","MARYLAND",null,null,null,null,null,null,null,null,null,"Grant Year",{"$f":"VALUE(MID(N21,10,2))","v":{"$error":"#VALUE!"}},{"$f":"\"20\"&N22","v":{"$error":"#VALUE!"}},{"$f":"VALUE(O22)","v":{"$error":"#VALUE!"}},23,2023,"2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30"]
[25,"MA","MASSACHUSETTS",null,null,null,null,null,null,null,null,null,"State",{"$f":"MID(N21,18,2)","v":""},{"$f":"VALUE(N23)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(O23,States,2,FALSE)","v":{"$error":"#VALUE!"}},24,2024,"2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30"]
[26,"MI","MICHIGAN",null,null,null,null,null,null,null,null,null,null,null,null,null,25,2025,"2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30"]
[27,"MN","MINNESOTA",null,null,null,null,null,null,null,null,null,null,null,null,null,26,2026,"2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30"]
[28,"MS","MISSISSIPPI",null,null,null,null,null,null,null,null,null,null,null,null,null,27,2027,"2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30"]
[29,"MO","MISSOURI"]
[30,"MT","MONTANA"]
[31,"NE","NEBRASKA",null,null,null,null,null,null,null,null,null,null,"FinalQtr"]
[32,"NV","NEVADA",null,null,null,null,null,null,null,null,null,null,"No"]
[33,"NH","NEW HAMPSHIRE",null,null,null,null,null,null,null,null,null,null,"Yes"]
[34,"NJ","NEW JERSEY"]
[35,"NM","NEW MEXICO"]
[36,"NY","NEW YORK"]
[37,"NC","NORTH CAROLINA"]
[38,"ND","NORTH DAKOTA"]
[39,"OH","OHIO"]
[40,"OK","OKLAHOMA"]
[41,"OR","OREGON"]
[42,"PA","PENNSYLVANIA"]
[44,"RI","RHODE ISLAND"]
[45,"SC","SOUTH CAROLINA"]
[46,"SD","SOUTH DAKOTA"]
[47,"TN","TENNESSEE"]
[48,"TX","TEXAS"]
[49,"UT","UTAH"]
[50,"VT","VERMONT"]
[51,"VA","VIRGINIA"]
[53,"WA","WASHINGTON"]
[54,"WV","WEST VIRGINIA"]
[55,"WI","WISCONSIN"]
[56,"WY","WYOMING"]
[66,"GU","GUAM"]
[72,"PR","PUERTO RICO"]
[78,"VI","VIRGIN ISLANDS"]