{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Assignment Worksheet","B-Inputs","C-NADA Values","D-Checklist","E-Attachment To Assignment","F-Attachment Payments","Q - Internal Payments","G&K-Funding Analysis","L-Payment Schedule","M - Block Ticket","O - Customer Swaps","N - Payment Histories","SDA Instructions"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":24,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Assignment Worksheet","index":0,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,0,2,2],[4,0,4,2],[5,0,5,2],[6,0,6,2],[5,3,5,5],[6,3,6,5],[3,3,3,5],[2,3,2,5]]}
["SDA AUCTION COST RECOVERY ASSIGNMENT WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,"Send completed worksheet to Cash@SDAinc.net"]
["(Attachment to Assignment)",null,null,null,null,null,null,null,null,null,null,null,null,"Call 404-352-9936 for assistance."]
["Dealer Name:",null,null,null,null,null,null,null,null,"Payment Types:"]
[null,null,"Address:",null,null,null,"City:",null,null,"W - Weekly"]
["State:",null,null,null,"Zip:",null,"Date:",null,null,"B - BiWeekly"]
["Phone:",null,null,null,null,null,"Email:",null,null,"M - Monthly"]
["Fax:",null,null,null,null,null,null,null,null,"S - Semimonthly"]
[]
[null,"Payment Type","Customer Contract Sales Date","# of Payments Remaining","Current Principal Balance","Auction Receipt Date","Cost of Vehicle","VIN","Next Payment Due Date","Car Year","Make","Model","Last Name","First Name"]
["EX","M","2017-12-15",36,9899,"2017-11-22",4000,"12AB13578002","2018-01-15",2011,"Chevy","Malibu","Smith","David"]
[1,"M","2018-01-01",36,9482.27,"2018-01-03",5250,1231233123212310,"2018-01-15",2011]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Do not insert additional lines.   Please start a new worksheet.  SDA will consolidate the request.  Send completed worksheet to Cash@SDAinc.net"]

{"sheet":"B-Inputs","index":1,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
["ACR Dealer Inputs"]
["Notes:\nRed Text is a variable to be completed by SDA Only.\nBlue Text is input comleted by Dealers.\nAll Black text is a formula and is automatically calculated."]
[]
["Dealer Inputs",null,"Notes","RCR Defaults"]
["Dealership Name:",{"$f":"+'Assignment Worksheet'!D3","v":0},"Copied from Dealer Completed Form","Dealer Default"]
["State:","TX","Determines Checklist Requirements"]
["Batch #:",7]
["Batch ID:","RCR1"]
["Branch ID:","DW1"]
["Pkg No:","1234A"]
["Funding Request Date:Date:","2018-05-03","Date received from Dealer"]
[]
[]
["Financial Deal Inputs",null,"Notes","RCR Defaults"]
["NADA %:",1.25,"125% of the NADA Trade in Value as listed in Wayne Reaves",1.25]
["NADA % for old Auction Receipts:",1,"100% of the NDAD Trade in Value is used when no Auction Receipt is received or is outdie the 90 day window.",1]
["Customer Principal %:",0.65,"65% of initial customer principal loan as listed in sales agreement",0.65]
["Advance Fee %:",7.0000000000000007E-2,"Defined by Loan Committee",7.0000000000000007E-2]
["MAX Advance Fee:",700,"Maximum Advance Fee as defined by loan committee",700]
["Max Funding Basis:",10000,"Maximum funding per account as defined by loan committee",10000]
["Monthly Advance Fee:",1.2500000000000001E-2,"Rate per month as defined by loan committee",1.2500000000000001E-2]
["Weekly Advance Fee:",{"$f":"+B21/4.333","v":2.8848372951765519E-3},"Rate per week as calculated using monthly rate divided by 4.333",{"$f":"+D21/4.333","v":2.8848372951765519E-3}]
["Max Term Months:",30,"Maximum funding period as defined as calculated by customer term less term reduction below.",30]
["Max Term Weeks:",{"$f":"+B23*4.333","v":129.99},"Maximum Term in weeks.  Months times 4.333 weeks per month.",130]
["Term Reduction in Months:",6,"Term reduction as defined by loan committee",6]
["Low Basis Term Cap:",5000,"Funding Basis threshold requiring maximum fundting term",5000]
["Low Baisis Term Months:",24,"Low Funding Basis Term Max in months as defined by loan committee",24]
["Low Basis Term Cap Weeks:",{"$f":"ROUND(B27*4.333,0)","v":104},"Low Basis term in weeks as calculated by months times 4.333 weeks",{"$f":"ROUND(D27*4.333,0)","v":104}]
["Payoff Per Account:",99,"Payoff fee per individual account as defined by loan committee",99]
["Maximum Auction Age in Days:",90,"Maximum age of vehicle prior to sale to customer - Auction slip date to customer sale date.",90]
["Customer Replacement Fee:",130,"Cost to change a customer name on an existing car.  Not a car swap.  Same car - same terms. No change in payments.",130]
["Title Escrow Fee:",null,"Cost to dealer for not providing titles.",200]
["Minimum Funding Term Weeks:",26,"Term must be at least a certain number of weeks after the 6 month reduction is calculated.",26]
["Wire Fee:",null,"Charged at the time of Funding.",30]
[]
[]
["Funding Details",null,"Notes","RCR Defaults"]
["Funding Date:","2018-05-04","SDA Defined Funding Date based on receipt of all items in Checklist"]
["Days Till First Payment:",14,"Number of days from funding date till first payment is received by ACH",14]
["First Payment Date:",{"$f":"+B38+B39","v":"2018-05-18"}]
["Payment Frequency in Days:",7,"Payment frequency as defined by Loan Committeee",7]

{"sheet":"C-NADA Values","index":2,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":true,"merged":[[9,8,9,10],[2,0,2,2],[4,0,4,2],[4,4,4,6],[5,0,5,2],[6,0,6,2]]}
["NADA Values"]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3","v":0},null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[null,null,"Address:",{"$f":"+'Assignment Worksheet'!D4","v":0},null,null,"City:",{"$f":"+'Assignment Worksheet'!H4","v":0}]
["State:",null,null,{"$f":"+'Assignment Worksheet'!D5","v":0}]
["Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0}]
["Fax:",null,null,{"$f":"+'Assignment Worksheet'!D7","v":0}]
[]
[null,"Last Name","First Name","Car Year","Make","Model","VIN","NADA Average Trade-In Value","Payment History","Auction Date","Term"]
["EX",{"$f":"+'Assignment Worksheet'!M10","v":"Smith"},{"$f":"+'Assignment Worksheet'!N10","v":"David"},{"$f":"+'Assignment Worksheet'!J10","v":2011},{"$f":"+'Assignment Worksheet'!K10","v":"Chevy"},{"$f":"+'Assignment Worksheet'!L10","v":"Malibu"},{"$f":"+'Assignment Worksheet'!H10","v":"12AB13578002"},{"$f":"+'G&K-Funding Analysis'!I10","v":3125},"Eligibility"]
[1,{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H11","v":1231233123212310},6000,{"$f":"IF('Assignment Worksheet'!D11>0,IF(('Assignment Worksheet'!I11+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":"Eligible"},{"$f":"IF('Assignment Worksheet'!D11>0,(+'G&K-Funding Analysis'!R11),0)","v":"Eligible"},{"$f":"IF('Assignment Worksheet'!D11>0,+'G&K-Funding Analysis'!T11,0)","v":"Eligible"}]
[2,{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H12","v":0},null,{"$f":"IF('Assignment Worksheet'!D12>0,IF(('Assignment Worksheet'!I12+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D12>0,(+'G&K-Funding Analysis'!R12),0)","v":0},{"$f":"IF('Assignment Worksheet'!D12>0,+'G&K-Funding Analysis'!T12,0)","v":0}]
[3,{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H13","v":0},null,{"$f":"IF('Assignment Worksheet'!D13>0,IF(('Assignment Worksheet'!I13+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D13>0,(+'G&K-Funding Analysis'!R13),0)","v":0},{"$f":"IF('Assignment Worksheet'!D13>0,+'G&K-Funding Analysis'!T13,0)","v":0}]
[4,{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H14","v":0},null,{"$f":"IF('Assignment Worksheet'!D14>0,IF(('Assignment Worksheet'!I14+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D14>0,(+'G&K-Funding Analysis'!R14),0)","v":0},{"$f":"IF('Assignment Worksheet'!D14>0,+'G&K-Funding Analysis'!T14,0)","v":0}]
[5,{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H15","v":0},null,{"$f":"IF('Assignment Worksheet'!D15>0,IF(('Assignment Worksheet'!I15+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D15>0,(+'G&K-Funding Analysis'!R15),0)","v":0},{"$f":"IF('Assignment Worksheet'!D15>0,+'G&K-Funding Analysis'!T15,0)","v":0}]
[6,{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H16","v":0},null,{"$f":"IF('Assignment Worksheet'!D16>0,IF(('Assignment Worksheet'!I16+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D16>0,(+'G&K-Funding Analysis'!R16),0)","v":0},{"$f":"IF('Assignment Worksheet'!D16>0,+'G&K-Funding Analysis'!T16,0)","v":0}]
[7,{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H17","v":0},null,{"$f":"IF('Assignment Worksheet'!D17>0,IF(('Assignment Worksheet'!I17+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D17>0,(+'G&K-Funding Analysis'!R17),0)","v":0},{"$f":"IF('Assignment Worksheet'!D17>0,+'G&K-Funding Analysis'!T17,0)","v":0}]
[8,{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H18","v":0},null,{"$f":"IF('Assignment Worksheet'!D18>0,IF(('Assignment Worksheet'!I18+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D18>0,(+'G&K-Funding Analysis'!R18),0)","v":0},{"$f":"IF('Assignment Worksheet'!D18>0,+'G&K-Funding Analysis'!T18,0)","v":0}]
[9,{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H19","v":0},0,{"$f":"IF('Assignment Worksheet'!D19>0,IF(('Assignment Worksheet'!I19+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D19>0,(+'G&K-Funding Analysis'!R19),0)","v":0},{"$f":"IF('Assignment Worksheet'!D19>0,+'G&K-Funding Analysis'!T19,0)","v":0}]
[10,{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H20","v":0},0,{"$f":"IF('Assignment Worksheet'!D20>0,IF(('Assignment Worksheet'!I20+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D20>0,(+'G&K-Funding Analysis'!R20),0)","v":0},{"$f":"IF('Assignment Worksheet'!D20>0,+'G&K-Funding Analysis'!T20,0)","v":0}]
[11,{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H21","v":0},0,{"$f":"IF('Assignment Worksheet'!D21>0,IF(('Assignment Worksheet'!I21+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D21>0,(+'G&K-Funding Analysis'!R21),0)","v":0},{"$f":"IF('Assignment Worksheet'!D21>0,+'G&K-Funding Analysis'!T21,0)","v":0}]
[12,{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H22","v":0},0,{"$f":"IF('Assignment Worksheet'!D22>0,IF(('Assignment Worksheet'!I22+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D22>0,(+'G&K-Funding Analysis'!R22),0)","v":0},{"$f":"IF('Assignment Worksheet'!D22>0,+'G&K-Funding Analysis'!T22,0)","v":0}]
[13,{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H23","v":0},0,{"$f":"IF('Assignment Worksheet'!D23>0,IF(('Assignment Worksheet'!I23+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D23>0,(+'G&K-Funding Analysis'!R23),0)","v":0},{"$f":"IF('Assignment Worksheet'!D23>0,+'G&K-Funding Analysis'!T23,0)","v":0}]
[14,{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H24","v":0},0,{"$f":"IF('Assignment Worksheet'!D24>0,IF(('Assignment Worksheet'!I24+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D24>0,(+'G&K-Funding Analysis'!R24),0)","v":0},{"$f":"IF('Assignment Worksheet'!D24>0,+'G&K-Funding Analysis'!T24,0)","v":0}]
[15,{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H25","v":0},0,{"$f":"IF('Assignment Worksheet'!D25>0,IF(('Assignment Worksheet'!I25+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D25>0,(+'G&K-Funding Analysis'!R25),0)","v":0},{"$f":"IF('Assignment Worksheet'!D25>0,+'G&K-Funding Analysis'!T25,0)","v":0}]
[16,{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H26","v":0},0,{"$f":"IF('Assignment Worksheet'!D26>0,IF(('Assignment Worksheet'!I26+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D26>0,(+'G&K-Funding Analysis'!R26),0)","v":0},{"$f":"IF('Assignment Worksheet'!D26>0,+'G&K-Funding Analysis'!T26,0)","v":0}]
[17,{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H27","v":0},0,{"$f":"IF('Assignment Worksheet'!D27>0,IF(('Assignment Worksheet'!I27+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D27>0,(+'G&K-Funding Analysis'!R27),0)","v":0},{"$f":"IF('Assignment Worksheet'!D27>0,+'G&K-Funding Analysis'!T27,0)","v":0}]
[18,{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H28","v":0},0,{"$f":"IF('Assignment Worksheet'!D28>0,IF(('Assignment Worksheet'!I28+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D28>0,(+'G&K-Funding Analysis'!R28),0)","v":0},{"$f":"IF('Assignment Worksheet'!D28>0,+'G&K-Funding Analysis'!T28,0)","v":0}]
[19,{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H29","v":0},0,{"$f":"IF('Assignment Worksheet'!D29>0,IF(('Assignment Worksheet'!I29+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D29>0,(+'G&K-Funding Analysis'!R29),0)","v":0},{"$f":"IF('Assignment Worksheet'!D29>0,+'G&K-Funding Analysis'!T29,0)","v":0}]
[20,{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H30","v":0},0,{"$f":"IF('Assignment Worksheet'!D30>0,IF(('Assignment Worksheet'!I30+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D30>0,(+'G&K-Funding Analysis'!R30),0)","v":0},{"$f":"IF('Assignment Worksheet'!D30>0,+'G&K-Funding Analysis'!T30,0)","v":0}]
[21,{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H31","v":0},0,{"$f":"IF('Assignment Worksheet'!D31>0,IF(('Assignment Worksheet'!I31+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D31>0,(+'G&K-Funding Analysis'!R31),0)","v":0},{"$f":"IF('Assignment Worksheet'!D31>0,+'G&K-Funding Analysis'!T31,0)","v":0}]
[22,{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H32","v":0},0,{"$f":"IF('Assignment Worksheet'!D32>0,IF(('Assignment Worksheet'!I32+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D32>0,(+'G&K-Funding Analysis'!R32),0)","v":0},{"$f":"IF('Assignment Worksheet'!D32>0,+'G&K-Funding Analysis'!T32,0)","v":0}]
[23,{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H33","v":0},0,{"$f":"IF('Assignment Worksheet'!D33>0,IF(('Assignment Worksheet'!I33+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D33>0,(+'G&K-Funding Analysis'!R33),0)","v":0},{"$f":"IF('Assignment Worksheet'!D33>0,+'G&K-Funding Analysis'!T33,0)","v":0}]
[24,{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H34","v":0},0,{"$f":"IF('Assignment Worksheet'!D34>0,IF(('Assignment Worksheet'!I34+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D34>0,(+'G&K-Funding Analysis'!R34),0)","v":0},{"$f":"IF('Assignment Worksheet'!D34>0,+'G&K-Funding Analysis'!T34,0)","v":0}]
[25,{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":"00:00:00"},{"$f":"+'Assignment Worksheet'!H35","v":0},0,{"$f":"IF('Assignment Worksheet'!D35>0,IF(('Assignment Worksheet'!I35+30)>'Assignment Worksheet'!$H$5,\"Eligible\",\"Ineligible\"),\"\")","v":""},{"$f":"IF('Assignment Worksheet'!D35>0,(+'G&K-Funding Analysis'!R35),0)","v":0},{"$f":"IF('Assignment Worksheet'!D35>0,+'G&K-Funding Analysis'!T35,0)","v":0}]

{"sheet":"D-Checklist","index":3,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":true,"merged":[[6,9,6,10],[7,0,7,2],[7,4,7,6],[7,9,7,10],[3,0,3,2],[3,9,3,10],[4,0,4,2],[4,9,4,10],[5,0,5,2],[6,0,6,2],[6,4,6,6],[3,3,3,5]]}
["SDA Account Checklist"]
[]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3:H3","v":0},null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[]
[]
[]
[]
[null,"Compliant","VIN","Car Year","Make","Model","Last Name","First Name"," Original Title or Title Receipt","Original Sales Contract","Original Bill of Sale","Payment History","GPS Agreement","DMS Agreement","Original Arbitration Agreement","Power of Attorney","License or Social Security Card","Privacy Statement"]
["EX","YES/NO","12AB13578002",2012,"Chevy","Malibu","Smith","David","Required","Required","Required","Required","Required","Required","Optional","Optionsl","Optional","Optional"]
[1,{"$f":"IF('Assignment Worksheet'!$D11>0,IF(S11=6,\"YES\",\"NO\"),0)","v":"NO"},{"$f":"IF('Assignment Worksheet'!D11>0,+'Assignment Worksheet'!H11,0)","v":1231233123212310},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":0},{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(I11:N11)","v":0}]
[2,{"$f":"IF('Assignment Worksheet'!$D12>0,IF(S12=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D12>0,+'Assignment Worksheet'!H12,0)","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":0},{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(I12:N12)","v":0}]
[3,{"$f":"IF('Assignment Worksheet'!$D13>0,IF(S13=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D13>0,+'Assignment Worksheet'!H13,0)","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":0},{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},null,null,null,null,null,null,null,0,0,0,0]
[4,{"$f":"IF('Assignment Worksheet'!$D14>0,IF(S14=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D14>0,+'Assignment Worksheet'!H14,0)","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":0},{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},null,null,null,null,null,null,null,0,0,0,0]
[5,{"$f":"IF('Assignment Worksheet'!$D15>0,IF(S15=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D15>0,+'Assignment Worksheet'!H15,0)","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":0},{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},null,null,null,null,null,null,null,0,0,0,0]
[6,{"$f":"IF('Assignment Worksheet'!$D16>0,IF(S16=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D16>0,+'Assignment Worksheet'!H16,0)","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":0},{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},null,null,null,null,null,null,null,0,0,0,0]
[7,{"$f":"IF('Assignment Worksheet'!$D17>0,IF(S17=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D17>0,+'Assignment Worksheet'!H17,0)","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":0},{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},null,null,null,null,null,null,null,0,0,0,0]
[8,{"$f":"IF('Assignment Worksheet'!$D18>0,IF(S18=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D18>0,+'Assignment Worksheet'!H18,0)","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":0},{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},null,null,null,null,null,null,null,null,null,null,0]
[9,{"$f":"IF('Assignment Worksheet'!$D19>0,IF(S19=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D19>0,+'Assignment Worksheet'!H19,0)","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":0},{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},null,null,null,null,null,null,null,null,null,null,0]
[10,{"$f":"IF('Assignment Worksheet'!$D20>0,IF(S20=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D20>0,+'Assignment Worksheet'!H20,0)","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":0},{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},null,null,null,null,null,null,null,null,null,null,0]
[11,{"$f":"IF('Assignment Worksheet'!$D21>0,IF(S21=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D21>0,+'Assignment Worksheet'!H21,0)","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":0},{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},null,null,null,null,null,null,null,null,null,null,0]
[12,{"$f":"IF('Assignment Worksheet'!$D22>0,IF(S22=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D22>0,+'Assignment Worksheet'!H22,0)","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":0},{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},null,null,null,null,null,null,null,null,null,null,0]
[13,{"$f":"IF('Assignment Worksheet'!$D23>0,IF(S23=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D23>0,+'Assignment Worksheet'!H23,0)","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":0},{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},null,null,null,null,null,null,null,null,null,null,0]
[14,{"$f":"IF('Assignment Worksheet'!$D24>0,IF(S24=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D24>0,+'Assignment Worksheet'!H24,0)","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":0},{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},null,null,null,null,null,null,null,null,null,null,0]
[15,{"$f":"IF('Assignment Worksheet'!$D25>0,IF(S25=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D25>0,+'Assignment Worksheet'!H25,0)","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":0},{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},null,null,null,null,null,null,null,null,null,null,0]
[16,{"$f":"IF('Assignment Worksheet'!$D26>0,IF(S26=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D26>0,+'Assignment Worksheet'!H26,0)","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":0},{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},null,null,null,null,null,null,null,null,null,null,0]
[17,{"$f":"IF('Assignment Worksheet'!$D27>0,IF(S27=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D27>0,+'Assignment Worksheet'!H27,0)","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":0},{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},null,null,null,null,null,null,null,null,null,null,0]
[18,{"$f":"IF('Assignment Worksheet'!$D28>0,IF(S28=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D28>0,+'Assignment Worksheet'!H28,0)","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":0},{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},null,null,null,null,null,null,null,null,null,null,0]
[19,{"$f":"IF('Assignment Worksheet'!$D29>0,IF(S29=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D29>0,+'Assignment Worksheet'!H29,0)","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":0},{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},null,null,null,null,null,null,null,null,null,null,0]
[20,{"$f":"IF('Assignment Worksheet'!$D30>0,IF(S30=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D30>0,+'Assignment Worksheet'!H30,0)","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":0},{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},null,null,null,null,null,null,null,null,null,null,0]
[21,{"$f":"IF('Assignment Worksheet'!$D31>0,IF(S31=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D31>0,+'Assignment Worksheet'!H31,0)","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":0},{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},null,null,null,null,null,null,null,null,null,null,0]
[22,{"$f":"IF('Assignment Worksheet'!$D32>0,IF(S32=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D32>0,+'Assignment Worksheet'!H32,0)","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":0},{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},null,null,null,null,null,null,null,null,null,null,0]
[23,{"$f":"IF('Assignment Worksheet'!$D33>0,IF(S33=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D33>0,+'Assignment Worksheet'!H33,0)","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":0},{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},null,null,null,null,null,null,null,null,null,null,0]
[24,{"$f":"IF('Assignment Worksheet'!$D34>0,IF(S34=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D34>0,+'Assignment Worksheet'!H34,0)","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":0},{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},null,null,null,null,null,null,null,null,null,null,0]
[25,{"$f":"IF('Assignment Worksheet'!$D35>0,IF(S35=6,\"YES\",\"NO\"),0)","v":0},{"$f":"IF('Assignment Worksheet'!D35>0,+'Assignment Worksheet'!H35,0)","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":0},{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"E-Attachment To Assignment","index":4,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":true,"merged":[[6,7,6,9],[2,0,2,2],[4,0,4,2],[5,0,5,2],[6,0,6,2],[3,3,3,5],[4,3,4,5],[5,3,5,5],[6,3,6,5],[2,3,2,5]]}
["ATTACHMENT TO ASSIGNMENT DATED:",null,null,null,null,null,null,{"$f":"+'B-Inputs'!$B$38","v":"2018-05-04"}]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3","v":0},null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[null,null,"Address:",{"$f":"+'Assignment Worksheet'!D4","v":0}]
["City:",null,null,{"$f":"+'Assignment Worksheet'!H4","v":0},null,null,"State:",{"$f":"+'Assignment Worksheet'!D5","v":0}]
["Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0},null,null,"Zip:",{"$f":"+'Assignment Worksheet'!F5","v":0}]
["Fax:",null,null,{"$f":"+'Assignment Worksheet'!D7","v":0},null,null,"Email:",{"$f":"+'Assignment Worksheet'!H6","v":0}]
[]
[]
[null,"Last Name","First Name","Car Year","Make","Model","Number Weekly Payments","Funding Basis","Funding Basis Pay Down","Advance Fee","Total Payment","One Time Administrative Cost","Title/Escrow","Documents Compliant","Customer Change"]
[1,{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":0},{"$f":"IF(D11>0,(+'G&K-Funding Analysis'!J11),\"\")","v":129.99},{"$f":"IF(D11>0,(+'G&K-Funding Analysis'!I11),0)","v":5250},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!K11),\"\")","v":40.39},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!L11),\"\")","v":15.15},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!M11),\"\")","v":55.54},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!N11),\"\")","v":367.50000000000006},{"$f":"IF(H11>0,IF('D-Checklist'!I11=1,0,+'B-Inputs'!$B$32),\"\")","v":0},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!O11),\"\")","v":"NO"}]
[2,{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":0},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!J12),\"\")","v":""},{"$f":"IF(D12>0,(+'G&K-Funding Analysis'!I12),0)","v":0},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!K12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!L12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!M12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!N12),\"\")","v":""},{"$f":"IF(H12>0,IF('D-Checklist'!I12=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!O12),\"\")","v":""}]
[3,{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":0},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!J13),\"\")","v":""},{"$f":"IF(D13>0,(+'G&K-Funding Analysis'!I13),0)","v":0},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!K13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!L13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!M13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!N13),\"\")","v":""},{"$f":"IF(H13>0,IF('D-Checklist'!I13=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!O13),\"\")","v":""}]
[4,{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":0},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!J14),\"\")","v":""},{"$f":"IF(D14>0,(+'G&K-Funding Analysis'!I14),0)","v":0},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!K14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!L14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!M14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!N14),\"\")","v":""},{"$f":"IF(H14>0,IF('D-Checklist'!I14=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!O14),\"\")","v":""}]
[5,{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":0},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!J15),\"\")","v":""},{"$f":"IF(D15>0,(+'G&K-Funding Analysis'!I15),0)","v":0},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!K15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!L15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!M15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!N15),\"\")","v":""},{"$f":"IF(H15>0,IF('D-Checklist'!I15=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!O15),\"\")","v":""}]
[6,{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":0},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!J16),\"\")","v":""},{"$f":"IF(D16>0,(+'G&K-Funding Analysis'!I16),0)","v":0},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!K16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!L16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!M16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!N16),\"\")","v":""},{"$f":"IF(H16>0,IF('D-Checklist'!I16=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!O16),\"\")","v":""}]
[7,{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":0},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!J17),\"\")","v":""},{"$f":"IF(D17>0,(+'G&K-Funding Analysis'!I17),0)","v":0},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!K17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!L17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!M17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!N17),\"\")","v":""},{"$f":"IF(H17>0,IF('D-Checklist'!I17=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!O17),\"\")","v":""}]
[8,{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":0},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!J18),\"\")","v":""},{"$f":"IF(D18>0,(+'G&K-Funding Analysis'!I18),0)","v":0},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!K18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!L18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!M18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!N18),\"\")","v":""},{"$f":"IF(H18>0,IF('D-Checklist'!I18=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!O18),\"\")","v":""}]
[9,{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":0},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!J19),\"\")","v":""},{"$f":"IF(D19>0,(+'G&K-Funding Analysis'!I19),0)","v":0},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!K19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!L19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!M19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!N19),\"\")","v":""},{"$f":"IF(H19>0,IF('D-Checklist'!I19=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!O19),\"\")","v":""}]
[10,{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":0},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!J20),\"\")","v":""},{"$f":"IF(D20>0,(+'G&K-Funding Analysis'!I20),0)","v":0},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!K20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!L20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!M20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!N20),\"\")","v":""},{"$f":"IF(H20>0,IF('D-Checklist'!I20=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!O20),\"\")","v":""}]
[11,{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":0},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!J21),\"\")","v":""},{"$f":"IF(D21>0,(+'G&K-Funding Analysis'!I21),0)","v":0},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!K21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!L21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!M21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!N21),\"\")","v":""},{"$f":"IF(H21>0,IF('D-Checklist'!I21=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!O21),\"\")","v":""}]
[12,{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":0},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!J22),\"\")","v":""},{"$f":"IF(D22>0,(+'G&K-Funding Analysis'!I22),0)","v":0},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!K22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!L22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!M22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!N22),\"\")","v":""},{"$f":"IF(H22>0,IF('D-Checklist'!I22=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!O22),\"\")","v":""}]
[13,{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":0},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!J23),\"\")","v":""},{"$f":"IF(D23>0,(+'G&K-Funding Analysis'!I23),0)","v":0},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!K23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!L23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!M23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!N23),\"\")","v":""},{"$f":"IF(H23>0,IF('D-Checklist'!I23=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!O23),\"\")","v":""}]
[14,{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":0},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!J24),\"\")","v":""},{"$f":"IF(D24>0,(+'G&K-Funding Analysis'!I24),0)","v":0},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!K24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!L24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!M24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!N24),\"\")","v":""},{"$f":"IF(H24>0,IF('D-Checklist'!I24=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!O24),\"\")","v":""}]
[15,{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":0},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!J25),\"\")","v":""},{"$f":"IF(D25>0,(+'G&K-Funding Analysis'!I25),0)","v":0},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!K25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!L25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!M25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!N25),\"\")","v":""},{"$f":"IF(H25>0,IF('D-Checklist'!I25=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!O25),\"\")","v":""}]
[16,{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":0},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!J26),\"\")","v":""},{"$f":"IF(D26>0,(+'G&K-Funding Analysis'!I26),0)","v":0},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!K26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!L26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!M26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!N26),\"\")","v":""},{"$f":"IF(H26>0,IF('D-Checklist'!I26=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!O26),\"\")","v":""}]
[17,{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":0},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!J27),\"\")","v":""},{"$f":"IF(D27>0,(+'G&K-Funding Analysis'!I27),0)","v":0},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!K27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!L27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!M27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!N27),\"\")","v":""},{"$f":"IF(H27>0,IF('D-Checklist'!I27=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!O27),\"\")","v":""}]
[18,{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":0},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!J28),\"\")","v":""},{"$f":"IF(D28>0,(+'G&K-Funding Analysis'!I28),0)","v":0},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!K28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!L28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!M28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!N28),\"\")","v":""},{"$f":"IF(H28>0,IF('D-Checklist'!I28=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!O28),\"\")","v":""}]
[19,{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":0},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!J29),\"\")","v":""},{"$f":"IF(D29>0,(+'G&K-Funding Analysis'!I29),0)","v":0},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!K29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!L29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!M29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!N29),\"\")","v":""},{"$f":"IF(H29>0,IF('D-Checklist'!I29=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!O29),\"\")","v":""}]
[20,{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":0},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!J30),\"\")","v":""},{"$f":"IF(D30>0,(+'G&K-Funding Analysis'!I30),0)","v":0},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!K30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!L30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!M30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!N30),\"\")","v":""},{"$f":"IF(H30>0,IF('D-Checklist'!I30=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!O30),\"\")","v":""}]
[21,{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":0},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!J31),\"\")","v":""},{"$f":"IF(D31>0,(+'G&K-Funding Analysis'!I31),0)","v":0},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!K31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!L31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!M31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!N31),\"\")","v":""},{"$f":"IF(H31>0,IF('D-Checklist'!I31=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!O31),\"\")","v":""}]
[22,{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":0},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!J32),\"\")","v":""},{"$f":"IF(D32>0,(+'G&K-Funding Analysis'!I32),0)","v":0},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!K32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!L32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!M32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!N32),\"\")","v":""},{"$f":"IF(H32>0,IF('D-Checklist'!I32=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!O32),\"\")","v":""}]
[23,{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":0},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!J33),\"\")","v":""},{"$f":"IF(D33>0,(+'G&K-Funding Analysis'!I33),0)","v":0},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!K33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!L33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!M33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!N33),\"\")","v":""},{"$f":"IF(H33>0,IF('D-Checklist'!I33=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!O33),\"\")","v":""}]
[24,{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":0},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!J34),\"\")","v":""},{"$f":"IF(D34>0,(+'G&K-Funding Analysis'!I34),0)","v":0},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!K34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!L34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!M34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!N34),\"\")","v":""},{"$f":"IF(H34>0,IF('D-Checklist'!I34=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!O34),\"\")","v":""}]
[25,{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":0},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!J35),\"\")","v":""},{"$f":"IF(D35>0,(+'G&K-Funding Analysis'!I35),0)","v":0},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!K35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!L35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!M35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!N35),\"\")","v":""},{"$f":"IF(H35>0,IF('D-Checklist'!I35=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!O35),\"\")","v":""}]
[null,null,null,null,null,"Total Purchase Amount:",null,{"$f":"SUM(H11:H35)","v":5250},null,null,null,{"$f":"SUM(L11:L35)","v":367.50000000000006},{"$f":"SUM(M11:M35)","v":0}]
[]
[null,null,null,null,"Less Administrative Cost:",null,null,{"$f":"+L36","v":367.50000000000006}]
[null,null,null,null,"Less Title Escrow:",null,null,{"$f":"+M36","v":0}]
[null,null,null,null,"Less Wire Fee:",null,null,{"$f":"+'B-Inputs'!B34","v":0}]
[null,null,null,null,"Total to Be Deducted:",null,null,{"$f":"SUM(H38:H40)","v":367.50000000000006}]
[]
[null,null,null,null,"TOTAL TO BE FUNDED:",null,null,{"$f":"+H36-H41","v":4882.5}]

{"sheet":"F-Attachment Payments","index":5,"n_rows":140,"n_cols":5,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
["ATTACHMENT TO ASSIGNMENT DATED:",null,null,{"$f":"+'B-Inputs'!$B$38","v":"2018-05-04"}]
["Payment Schedule"]
["Dealer Name:",{"$f":"+'Assignment Worksheet'!D3","v":0},"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
["Address:",{"$f":"+'Assignment Worksheet'!D4","v":0}]
["City:",{"$f":"+'Assignment Worksheet'!H4","v":0},"Phone:",{"$f":"+'Assignment Worksheet'!D6","v":0}]
["State:",{"$f":"+'Assignment Worksheet'!D5","v":0},"Fax:",{"$f":"IF('Assignment Worksheet'!D7>0,+'Assignment Worksheet'!D7:F7,\"\")","v":""}]
["Zip:",{"$f":"+'Assignment Worksheet'!F5","v":0},"Email:"]
[]
[]
["Scheduled Due Dates","Payment Number","Payment Amount","Date Paid","Amount ACH'd"]
[{"$f":"+'L-Payment Schedule'!P10","v":"2018-05-18"},1,{"$f":"TRANSPOSE('L-Payment Schedule'!P36:EO36)","v":55.54}]
[{"$f":"+A11+'L-Payment Schedule'!$S$7","v":"2018-05-25"},2,55.54]
[{"$f":"+A12+'L-Payment Schedule'!$S$7","v":"2018-06-01"},3,55.54]
[{"$f":"+A13+'L-Payment Schedule'!$S$7","v":"2018-06-08"},4,55.54]
[{"$f":"+A14+'L-Payment Schedule'!$S$7","v":"2018-06-15"},5,55.54]
[{"$f":"+A15+'L-Payment Schedule'!$S$7","v":"2018-06-22"},6,55.54]
[{"$f":"+A16+'L-Payment Schedule'!$S$7","v":"2018-06-29"},7,55.54]
[{"$f":"+A17+'L-Payment Schedule'!$S$7","v":"2018-07-06"},8,55.54]
[{"$f":"+A18+'L-Payment Schedule'!$S$7","v":"2018-07-13"},9,55.54]
[{"$f":"+A19+'L-Payment Schedule'!$S$7","v":"2018-07-20"},10,55.54]
[{"$f":"+A20+'L-Payment Schedule'!$S$7","v":"2018-07-27"},11,55.54]
[{"$f":"+A21+'L-Payment Schedule'!$S$7","v":"2018-08-03"},12,55.54]
[{"$f":"+A22+'L-Payment Schedule'!$S$7","v":"2018-08-10"},13,55.54]
[{"$f":"+A23+'L-Payment Schedule'!$S$7","v":"2018-08-17"},14,55.54]
[{"$f":"+A24+'L-Payment Schedule'!$S$7","v":"2018-08-24"},15,55.54]
[{"$f":"+A25+'L-Payment Schedule'!$S$7","v":"2018-08-31"},16,55.54]
[{"$f":"+A26+'L-Payment Schedule'!$S$7","v":"2018-09-07"},17,55.54]
[{"$f":"+A27+'L-Payment Schedule'!$S$7","v":"2018-09-14"},18,55.54]
[{"$f":"+A28+'L-Payment Schedule'!$S$7","v":"2018-09-21"},19,55.54]
[{"$f":"+A29+'L-Payment Schedule'!$S$7","v":"2018-09-28"},20,55.54]
[{"$f":"+A30+'L-Payment Schedule'!$S$7","v":"2018-10-05"},21,55.54]
[{"$f":"+A31+'L-Payment Schedule'!$S$7","v":"2018-10-12"},22,55.54]
[{"$f":"+A32+'L-Payment Schedule'!$S$7","v":"2018-10-19"},23,55.54]
[{"$f":"+A33+'L-Payment Schedule'!$S$7","v":"2018-10-26"},24,55.54]
[{"$f":"+A34+'L-Payment Schedule'!$S$7","v":"2018-11-02"},25,55.54]
[{"$f":"+A35+'L-Payment Schedule'!$S$7","v":"2018-11-09"},26,55.54]
[{"$f":"+A36+'L-Payment Schedule'!$S$7","v":"2018-11-16"},27,55.54]
[{"$f":"+A37+'L-Payment Schedule'!$S$7","v":"2018-11-23"},28,55.54]
[{"$f":"+A38+'L-Payment Schedule'!$S$7","v":"2018-11-30"},29,55.54]
[{"$f":"+A39+'L-Payment Schedule'!$S$7","v":"2018-12-07"},30,55.54]
[{"$f":"+A40+'L-Payment Schedule'!$S$7","v":"2018-12-14"},31,55.54]
[{"$f":"+A41+'L-Payment Schedule'!$S$7","v":"2018-12-21"},32,55.54]
[{"$f":"+A42+'L-Payment Schedule'!$S$7","v":"2018-12-28"},33,55.54]
[{"$f":"+A43+'L-Payment Schedule'!$S$7","v":"2019-01-04"},34,55.54]
[{"$f":"+A44+'L-Payment Schedule'!$S$7","v":"2019-01-11"},35,55.54]
[{"$f":"+A45+'L-Payment Schedule'!$S$7","v":"2019-01-18"},36,55.54]
[{"$f":"+A46+'L-Payment Schedule'!$S$7","v":"2019-01-25"},37,55.54]
[{"$f":"+A47+'L-Payment Schedule'!$S$7","v":"2019-02-01"},38,55.54]
[{"$f":"+A48+'L-Payment Schedule'!$S$7","v":"2019-02-08"},39,55.54]
[{"$f":"+A49+'L-Payment Schedule'!$S$7","v":"2019-02-15"},40,55.54]
[{"$f":"+A50+'L-Payment Schedule'!$S$7","v":"2019-02-22"},41,55.54]
[{"$f":"+A51+'L-Payment Schedule'!$S$7","v":"2019-03-01"},42,55.54]
[{"$f":"+A52+'L-Payment Schedule'!$S$7","v":"2019-03-08"},43,55.54]
[{"$f":"+A53+'L-Payment Schedule'!$S$7","v":"2019-03-15"},44,55.54]
[{"$f":"+A54+'L-Payment Schedule'!$S$7","v":"2019-03-22"},45,55.54]
[{"$f":"+A55+'L-Payment Schedule'!$S$7","v":"2019-03-29"},46,55.54]
[{"$f":"+A56+'L-Payment Schedule'!$S$7","v":"2019-04-05"},47,55.54]
[{"$f":"+A57+'L-Payment Schedule'!$S$7","v":"2019-04-12"},48,55.54]
[{"$f":"+A58+'L-Payment Schedule'!$S$7","v":"2019-04-19"},49,55.54]
[{"$f":"+A59+'L-Payment Schedule'!$S$7","v":"2019-04-26"},50,55.54]
[{"$f":"+A60+'L-Payment Schedule'!$S$7","v":"2019-05-03"},51,55.54]
[{"$f":"+A61+'L-Payment Schedule'!$S$7","v":"2019-05-10"},52,55.54]
[{"$f":"+A62+'L-Payment Schedule'!$S$7","v":"2019-05-17"},53,55.54]
[{"$f":"+A63+'L-Payment Schedule'!$S$7","v":"2019-05-24"},54,55.54]
[{"$f":"+A64+'L-Payment Schedule'!$S$7","v":"2019-05-31"},55,55.54]
[{"$f":"+A65+'L-Payment Schedule'!$S$7","v":"2019-06-07"},56,55.54]
[{"$f":"+A66+'L-Payment Schedule'!$S$7","v":"2019-06-14"},57,55.54]
[{"$f":"+A67+'L-Payment Schedule'!$S$7","v":"2019-06-21"},58,55.54]
[{"$f":"+A68+'L-Payment Schedule'!$S$7","v":"2019-06-28"},59,55.54]
[{"$f":"+A69+'L-Payment Schedule'!$S$7","v":"2019-07-05"},60,55.54]
[{"$f":"+A70+'L-Payment Schedule'!$S$7","v":"2019-07-12"},61,55.54]
[{"$f":"+A71+'L-Payment Schedule'!$S$7","v":"2019-07-19"},62,55.54]
[{"$f":"+A72+'L-Payment Schedule'!$S$7","v":"2019-07-26"},63,55.54]
[{"$f":"+A73+'L-Payment Schedule'!$S$7","v":"2019-08-02"},64,55.54]
[{"$f":"+A74+'L-Payment Schedule'!$S$7","v":"2019-08-09"},65,55.54]
[{"$f":"+A75+'L-Payment Schedule'!$S$7","v":"2019-08-16"},66,55.54]
[{"$f":"+A76+'L-Payment Schedule'!$S$7","v":"2019-08-23"},67,55.54]
[{"$f":"+A77+'L-Payment Schedule'!$S$7","v":"2019-08-30"},68,55.54]
[{"$f":"+A78+'L-Payment Schedule'!$S$7","v":"2019-09-06"},69,55.54]
[{"$f":"+A79+'L-Payment Schedule'!$S$7","v":"2019-09-13"},70,55.54]
[{"$f":"+A80+'L-Payment Schedule'!$S$7","v":"2019-09-20"},71,55.54]
[{"$f":"+A81+'L-Payment Schedule'!$S$7","v":"2019-09-27"},72,55.54]
[{"$f":"+A82+'L-Payment Schedule'!$S$7","v":"2019-10-04"},73,55.54]
[{"$f":"+A83+'L-Payment Schedule'!$S$7","v":"2019-10-11"},74,55.54]
[{"$f":"+A84+'L-Payment Schedule'!$S$7","v":"2019-10-18"},75,55.54]
[{"$f":"+A85+'L-Payment Schedule'!$S$7","v":"2019-10-25"},76,55.54]
[{"$f":"+A86+'L-Payment Schedule'!$S$7","v":"2019-11-01"},77,55.54]
[{"$f":"+A87+'L-Payment Schedule'!$S$7","v":"2019-11-08"},78,55.54]
[{"$f":"+A88+'L-Payment Schedule'!$S$7","v":"2019-11-15"},79,55.54]
[{"$f":"+A89+'L-Payment Schedule'!$S$7","v":"2019-11-22"},80,55.54]
[{"$f":"+A90+'L-Payment Schedule'!$S$7","v":"2019-11-29"},81,55.54]
[{"$f":"+A91+'L-Payment Schedule'!$S$7","v":"2019-12-06"},82,55.54]
[{"$f":"+A92+'L-Payment Schedule'!$S$7","v":"2019-12-13"},83,55.54]
[{"$f":"+A93+'L-Payment Schedule'!$S$7","v":"2019-12-20"},84,55.54]
[{"$f":"+A94+'L-Payment Schedule'!$S$7","v":"2019-12-27"},85,55.54]
[{"$f":"+A95+'L-Payment Schedule'!$S$7","v":"2020-01-03"},86,55.54]
[{"$f":"+A96+'L-Payment Schedule'!$S$7","v":"2020-01-10"},87,55.54]
[{"$f":"+A97+'L-Payment Schedule'!$S$7","v":"2020-01-17"},88,55.54]
[{"$f":"+A98+'L-Payment Schedule'!$S$7","v":"2020-01-24"},89,55.54]
[{"$f":"+A99+'L-Payment Schedule'!$S$7","v":"2020-01-31"},90,55.54]
[{"$f":"+A100+'L-Payment Schedule'!$S$7","v":"2020-02-07"},91,55.54]
[{"$f":"+A101+'L-Payment Schedule'!$S$7","v":"2020-02-14"},92,55.54]
[{"$f":"+A102+'L-Payment Schedule'!$S$7","v":"2020-02-21"},93,55.54]
[{"$f":"+A103+'L-Payment Schedule'!$S$7","v":"2020-02-28"},94,55.54]
[{"$f":"+A104+'L-Payment Schedule'!$S$7","v":"2020-03-06"},95,55.54]
[{"$f":"+A105+'L-Payment Schedule'!$S$7","v":"2020-03-13"},96,55.54]
[{"$f":"+A106+'L-Payment Schedule'!$S$7","v":"2020-03-20"},97,55.54]
[{"$f":"+A107+'L-Payment Schedule'!$S$7","v":"2020-03-27"},98,55.54]
[{"$f":"+A108+'L-Payment Schedule'!$S$7","v":"2020-04-03"},99,55.54]
[{"$f":"+A109+'L-Payment Schedule'!$S$7","v":"2020-04-10"},100,55.54]
[{"$f":"+A110+'L-Payment Schedule'!$S$7","v":"2020-04-17"},101,55.54]
[{"$f":"+A111+'L-Payment Schedule'!$S$7","v":"2020-04-24"},102,55.54]
[{"$f":"+A112+'L-Payment Schedule'!$S$7","v":"2020-05-01"},103,55.54]
[{"$f":"+A113+'L-Payment Schedule'!$S$7","v":"2020-05-08"},104,55.54]
[{"$f":"+A114+'L-Payment Schedule'!$S$7","v":"2020-05-15"},105,55.54]
[{"$f":"+A115+'L-Payment Schedule'!$S$7","v":"2020-05-22"},106,55.54]
[{"$f":"+A116+'L-Payment Schedule'!$S$7","v":"2020-05-29"},107,55.54]
[{"$f":"+A117+'L-Payment Schedule'!$S$7","v":"2020-06-05"},108,55.54]
[{"$f":"+A118+'L-Payment Schedule'!$S$7","v":"2020-06-12"},109,55.54]
[{"$f":"+A119+'L-Payment Schedule'!$S$7","v":"2020-06-19"},110,55.54]
[{"$f":"+A120+'L-Payment Schedule'!$S$7","v":"2020-06-26"},111,55.54]
[{"$f":"+A121+'L-Payment Schedule'!$S$7","v":"2020-07-03"},112,55.54]
[{"$f":"+A122+'L-Payment Schedule'!$S$7","v":"2020-07-10"},113,55.54]
[{"$f":"+A123+'L-Payment Schedule'!$S$7","v":"2020-07-17"},114,55.54]
[{"$f":"+A124+'L-Payment Schedule'!$S$7","v":"2020-07-24"},115,55.54]
[{"$f":"+A125+'L-Payment Schedule'!$S$7","v":"2020-07-31"},116,55.54]
[{"$f":"+A126+'L-Payment Schedule'!$S$7","v":"2020-08-07"},117,55.54]
[{"$f":"+A127+'L-Payment Schedule'!$S$7","v":"2020-08-14"},118,55.54]
[{"$f":"+A128+'L-Payment Schedule'!$S$7","v":"2020-08-21"},119,55.54]
[{"$f":"+A129+'L-Payment Schedule'!$S$7","v":"2020-08-28"},120,55.54]
[{"$f":"+A130+'L-Payment Schedule'!$S$7","v":"2020-09-04"},121,55.54]
[{"$f":"+A131+'L-Payment Schedule'!$S$7","v":"2020-09-11"},122,55.54]
[{"$f":"+A132+'L-Payment Schedule'!$S$7","v":"2020-09-18"},123,55.54]
[{"$f":"+A133+'L-Payment Schedule'!$S$7","v":"2020-09-25"},124,55.54]
[{"$f":"+A134+'L-Payment Schedule'!$S$7","v":"2020-10-02"},125,55.54]
[{"$f":"+A135+'L-Payment Schedule'!$S$7","v":"2020-10-09"},126,55.54]
[{"$f":"+A136+'L-Payment Schedule'!$S$7","v":"2020-10-16"},127,55.54]
[{"$f":"+A137+'L-Payment Schedule'!$S$7","v":"2020-10-23"},128,55.54]
[{"$f":"+A138+'L-Payment Schedule'!$S$7","v":"2020-10-30"},129,55.54]
[{"$f":"+A139+'L-Payment Schedule'!$S$7","v":"2020-11-06"},130,55.54]

{"sheet":"Q - Internal Payments","index":6,"n_rows":140,"n_cols":7,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
["INTERNAL ONLY - PAYMENT/ACH SCHEDULE",null,null,null,null,{"$f":"+'B-Inputs'!$B$38","v":"2018-05-04"}]
[]
["Dealer Name:",{"$f":"+'Assignment Worksheet'!D3","v":0},"Batch #:",null,null,{"$f":"+'B-Inputs'!B7","v":7}]
["Address:",{"$f":"+'Assignment Worksheet'!D4","v":0}]
["City:",{"$f":"+'Assignment Worksheet'!H4","v":0},"Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0}]
["State:",{"$f":"+'Assignment Worksheet'!D5","v":0},"Fax:",null,null,{"$f":"IF('Assignment Worksheet'!D7>0,+'Assignment Worksheet'!D7:F7,\"\")","v":""}]
["Zip:",{"$f":"+'Assignment Worksheet'!F5","v":0},"Email:"]
[]
[]
["Scheduled Due Dates","Payment Number","Total Payment","Interest","Principal","Date Paid","Amount ACH'd"]
[{"$f":"+'L-Payment Schedule'!P10","v":"2018-05-18"},1,{"$f":"TRANSPOSE('L-Payment Schedule'!P36:EO36)","v":55.54},{"$f":"TRANSPOSE('L-Payment Schedule'!JR36:OQ36)","v":15.15},{"$f":"TRANSPOSE('L-Payment Schedule'!EQ36:JP36)","v":40.39}]
[{"$f":"+A11+'L-Payment Schedule'!$S$7","v":"2018-05-25"},2,55.54,15.15,40.39]
[{"$f":"+A12+'L-Payment Schedule'!$S$7","v":"2018-06-01"},3,55.54,15.15,40.39]
[{"$f":"+A13+'L-Payment Schedule'!$S$7","v":"2018-06-08"},4,55.54,15.15,40.39]
[{"$f":"+A14+'L-Payment Schedule'!$S$7","v":"2018-06-15"},5,55.54,15.15,40.39]
[{"$f":"+A15+'L-Payment Schedule'!$S$7","v":"2018-06-22"},6,55.54,15.15,40.39]
[{"$f":"+A16+'L-Payment Schedule'!$S$7","v":"2018-06-29"},7,55.54,15.15,40.39]
[{"$f":"+A17+'L-Payment Schedule'!$S$7","v":"2018-07-06"},8,55.54,15.15,40.39]
[{"$f":"+A18+'L-Payment Schedule'!$S$7","v":"2018-07-13"},9,55.54,15.15,40.39]
[{"$f":"+A19+'L-Payment Schedule'!$S$7","v":"2018-07-20"},10,55.54,15.15,40.39]
[{"$f":"+A20+'L-Payment Schedule'!$S$7","v":"2018-07-27"},11,55.54,15.15,40.39]
[{"$f":"+A21+'L-Payment Schedule'!$S$7","v":"2018-08-03"},12,55.54,15.15,40.39]
[{"$f":"+A22+'L-Payment Schedule'!$S$7","v":"2018-08-10"},13,55.54,15.15,40.39]
[{"$f":"+A23+'L-Payment Schedule'!$S$7","v":"2018-08-17"},14,55.54,15.15,40.39]
[{"$f":"+A24+'L-Payment Schedule'!$S$7","v":"2018-08-24"},15,55.54,15.15,40.39]
[{"$f":"+A25+'L-Payment Schedule'!$S$7","v":"2018-08-31"},16,55.54,15.15,40.39]
[{"$f":"+A26+'L-Payment Schedule'!$S$7","v":"2018-09-07"},17,55.54,15.15,40.39]
[{"$f":"+A27+'L-Payment Schedule'!$S$7","v":"2018-09-14"},18,55.54,15.15,40.39]
[{"$f":"+A28+'L-Payment Schedule'!$S$7","v":"2018-09-21"},19,55.54,15.15,40.39]
[{"$f":"+A29+'L-Payment Schedule'!$S$7","v":"2018-09-28"},20,55.54,15.15,40.39]
[{"$f":"+A30+'L-Payment Schedule'!$S$7","v":"2018-10-05"},21,55.54,15.15,40.39]
[{"$f":"+A31+'L-Payment Schedule'!$S$7","v":"2018-10-12"},22,55.54,15.15,40.39]
[{"$f":"+A32+'L-Payment Schedule'!$S$7","v":"2018-10-19"},23,55.54,15.15,40.39]
[{"$f":"+A33+'L-Payment Schedule'!$S$7","v":"2018-10-26"},24,55.54,15.15,40.39]
[{"$f":"+A34+'L-Payment Schedule'!$S$7","v":"2018-11-02"},25,55.54,15.15,40.39]
[{"$f":"+A35+'L-Payment Schedule'!$S$7","v":"2018-11-09"},26,55.54,15.15,40.39]
[{"$f":"+A36+'L-Payment Schedule'!$S$7","v":"2018-11-16"},27,55.54,15.15,40.39]
[{"$f":"+A37+'L-Payment Schedule'!$S$7","v":"2018-11-23"},28,55.54,15.15,40.39]
[{"$f":"+A38+'L-Payment Schedule'!$S$7","v":"2018-11-30"},29,55.54,15.15,40.39]
[{"$f":"+A39+'L-Payment Schedule'!$S$7","v":"2018-12-07"},30,55.54,15.15,40.39]
[{"$f":"+A40+'L-Payment Schedule'!$S$7","v":"2018-12-14"},31,55.54,15.15,40.39]
[{"$f":"+A41+'L-Payment Schedule'!$S$7","v":"2018-12-21"},32,55.54,15.15,40.39]
[{"$f":"+A42+'L-Payment Schedule'!$S$7","v":"2018-12-28"},33,55.54,15.15,40.39]
[{"$f":"+A43+'L-Payment Schedule'!$S$7","v":"2019-01-04"},34,55.54,15.15,40.39]
[{"$f":"+A44+'L-Payment Schedule'!$S$7","v":"2019-01-11"},35,55.54,15.15,40.39]
[{"$f":"+A45+'L-Payment Schedule'!$S$7","v":"2019-01-18"},36,55.54,15.15,40.39]
[{"$f":"+A46+'L-Payment Schedule'!$S$7","v":"2019-01-25"},37,55.54,15.15,40.39]
[{"$f":"+A47+'L-Payment Schedule'!$S$7","v":"2019-02-01"},38,55.54,15.15,40.39]
[{"$f":"+A48+'L-Payment Schedule'!$S$7","v":"2019-02-08"},39,55.54,15.15,40.39]
[{"$f":"+A49+'L-Payment Schedule'!$S$7","v":"2019-02-15"},40,55.54,15.15,40.39]
[{"$f":"+A50+'L-Payment Schedule'!$S$7","v":"2019-02-22"},41,55.54,15.15,40.39]
[{"$f":"+A51+'L-Payment Schedule'!$S$7","v":"2019-03-01"},42,55.54,15.15,40.39]
[{"$f":"+A52+'L-Payment Schedule'!$S$7","v":"2019-03-08"},43,55.54,15.15,40.39]
[{"$f":"+A53+'L-Payment Schedule'!$S$7","v":"2019-03-15"},44,55.54,15.15,40.39]
[{"$f":"+A54+'L-Payment Schedule'!$S$7","v":"2019-03-22"},45,55.54,15.15,40.39]
[{"$f":"+A55+'L-Payment Schedule'!$S$7","v":"2019-03-29"},46,55.54,15.15,40.39]
[{"$f":"+A56+'L-Payment Schedule'!$S$7","v":"2019-04-05"},47,55.54,15.15,40.39]
[{"$f":"+A57+'L-Payment Schedule'!$S$7","v":"2019-04-12"},48,55.54,15.15,40.39]
[{"$f":"+A58+'L-Payment Schedule'!$S$7","v":"2019-04-19"},49,55.54,15.15,40.39]
[{"$f":"+A59+'L-Payment Schedule'!$S$7","v":"2019-04-26"},50,55.54,15.15,40.39]
[{"$f":"+A60+'L-Payment Schedule'!$S$7","v":"2019-05-03"},51,55.54,15.15,40.39]
[{"$f":"+A61+'L-Payment Schedule'!$S$7","v":"2019-05-10"},52,55.54,15.15,40.39]
[{"$f":"+A62+'L-Payment Schedule'!$S$7","v":"2019-05-17"},53,55.54,15.15,40.39]
[{"$f":"+A63+'L-Payment Schedule'!$S$7","v":"2019-05-24"},54,55.54,15.15,40.39]
[{"$f":"+A64+'L-Payment Schedule'!$S$7","v":"2019-05-31"},55,55.54,15.15,40.39]
[{"$f":"+A65+'L-Payment Schedule'!$S$7","v":"2019-06-07"},56,55.54,15.15,40.39]
[{"$f":"+A66+'L-Payment Schedule'!$S$7","v":"2019-06-14"},57,55.54,15.15,40.39]
[{"$f":"+A67+'L-Payment Schedule'!$S$7","v":"2019-06-21"},58,55.54,15.15,40.39]
[{"$f":"+A68+'L-Payment Schedule'!$S$7","v":"2019-06-28"},59,55.54,15.15,40.39]
[{"$f":"+A69+'L-Payment Schedule'!$S$7","v":"2019-07-05"},60,55.54,15.15,40.39]
[{"$f":"+A70+'L-Payment Schedule'!$S$7","v":"2019-07-12"},61,55.54,15.15,40.39]
[{"$f":"+A71+'L-Payment Schedule'!$S$7","v":"2019-07-19"},62,55.54,15.15,40.39]
[{"$f":"+A72+'L-Payment Schedule'!$S$7","v":"2019-07-26"},63,55.54,15.15,40.39]
[{"$f":"+A73+'L-Payment Schedule'!$S$7","v":"2019-08-02"},64,55.54,15.15,40.39]
[{"$f":"+A74+'L-Payment Schedule'!$S$7","v":"2019-08-09"},65,55.54,15.15,40.39]
[{"$f":"+A75+'L-Payment Schedule'!$S$7","v":"2019-08-16"},66,55.54,15.15,40.39]
[{"$f":"+A76+'L-Payment Schedule'!$S$7","v":"2019-08-23"},67,55.54,15.15,40.39]
[{"$f":"+A77+'L-Payment Schedule'!$S$7","v":"2019-08-30"},68,55.54,15.15,40.39]
[{"$f":"+A78+'L-Payment Schedule'!$S$7","v":"2019-09-06"},69,55.54,15.15,40.39]
[{"$f":"+A79+'L-Payment Schedule'!$S$7","v":"2019-09-13"},70,55.54,15.15,40.39]
[{"$f":"+A80+'L-Payment Schedule'!$S$7","v":"2019-09-20"},71,55.54,15.15,40.39]
[{"$f":"+A81+'L-Payment Schedule'!$S$7","v":"2019-09-27"},72,55.54,15.15,40.39]
[{"$f":"+A82+'L-Payment Schedule'!$S$7","v":"2019-10-04"},73,55.54,15.15,40.39]
[{"$f":"+A83+'L-Payment Schedule'!$S$7","v":"2019-10-11"},74,55.54,15.15,40.39]
[{"$f":"+A84+'L-Payment Schedule'!$S$7","v":"2019-10-18"},75,55.54,15.15,40.39]
[{"$f":"+A85+'L-Payment Schedule'!$S$7","v":"2019-10-25"},76,55.54,15.15,40.39]
[{"$f":"+A86+'L-Payment Schedule'!$S$7","v":"2019-11-01"},77,55.54,15.15,40.39]
[{"$f":"+A87+'L-Payment Schedule'!$S$7","v":"2019-11-08"},78,55.54,15.15,40.39]
[{"$f":"+A88+'L-Payment Schedule'!$S$7","v":"2019-11-15"},79,55.54,15.15,40.39]
[{"$f":"+A89+'L-Payment Schedule'!$S$7","v":"2019-11-22"},80,55.54,15.15,40.39]
[{"$f":"+A90+'L-Payment Schedule'!$S$7","v":"2019-11-29"},81,55.54,15.15,40.39]
[{"$f":"+A91+'L-Payment Schedule'!$S$7","v":"2019-12-06"},82,55.54,15.15,40.39]
[{"$f":"+A92+'L-Payment Schedule'!$S$7","v":"2019-12-13"},83,55.54,15.15,40.39]
[{"$f":"+A93+'L-Payment Schedule'!$S$7","v":"2019-12-20"},84,55.54,15.15,40.39]
[{"$f":"+A94+'L-Payment Schedule'!$S$7","v":"2019-12-27"},85,55.54,15.15,40.39]
[{"$f":"+A95+'L-Payment Schedule'!$S$7","v":"2020-01-03"},86,55.54,15.15,40.39]
[{"$f":"+A96+'L-Payment Schedule'!$S$7","v":"2020-01-10"},87,55.54,15.15,40.39]
[{"$f":"+A97+'L-Payment Schedule'!$S$7","v":"2020-01-17"},88,55.54,15.15,40.39]
[{"$f":"+A98+'L-Payment Schedule'!$S$7","v":"2020-01-24"},89,55.54,15.15,40.39]
[{"$f":"+A99+'L-Payment Schedule'!$S$7","v":"2020-01-31"},90,55.54,15.15,40.39]
[{"$f":"+A100+'L-Payment Schedule'!$S$7","v":"2020-02-07"},91,55.54,15.15,40.39]
[{"$f":"+A101+'L-Payment Schedule'!$S$7","v":"2020-02-14"},92,55.54,15.15,40.39]
[{"$f":"+A102+'L-Payment Schedule'!$S$7","v":"2020-02-21"},93,55.54,15.15,40.39]
[{"$f":"+A103+'L-Payment Schedule'!$S$7","v":"2020-02-28"},94,55.54,15.15,40.39]
[{"$f":"+A104+'L-Payment Schedule'!$S$7","v":"2020-03-06"},95,55.54,15.15,40.39]
[{"$f":"+A105+'L-Payment Schedule'!$S$7","v":"2020-03-13"},96,55.54,15.15,40.39]
[{"$f":"+A106+'L-Payment Schedule'!$S$7","v":"2020-03-20"},97,55.54,15.15,40.39]
[{"$f":"+A107+'L-Payment Schedule'!$S$7","v":"2020-03-27"},98,55.54,15.15,40.39]
[{"$f":"+A108+'L-Payment Schedule'!$S$7","v":"2020-04-03"},99,55.54,15.15,40.39]
[{"$f":"+A109+'L-Payment Schedule'!$S$7","v":"2020-04-10"},100,55.54,15.15,40.39]
[{"$f":"+A110+'L-Payment Schedule'!$S$7","v":"2020-04-17"},101,55.54,15.15,40.39]
[{"$f":"+A111+'L-Payment Schedule'!$S$7","v":"2020-04-24"},102,55.54,15.15,40.39]
[{"$f":"+A112+'L-Payment Schedule'!$S$7","v":"2020-05-01"},103,55.54,15.15,40.39]
[{"$f":"+A113+'L-Payment Schedule'!$S$7","v":"2020-05-08"},104,55.54,15.15,40.39]
[{"$f":"+A114+'L-Payment Schedule'!$S$7","v":"2020-05-15"},105,55.54,15.15,40.39]
[{"$f":"+A115+'L-Payment Schedule'!$S$7","v":"2020-05-22"},106,55.54,15.15,40.39]
[{"$f":"+A116+'L-Payment Schedule'!$S$7","v":"2020-05-29"},107,55.54,15.15,40.39]
[{"$f":"+A117+'L-Payment Schedule'!$S$7","v":"2020-06-05"},108,55.54,15.15,40.39]
[{"$f":"+A118+'L-Payment Schedule'!$S$7","v":"2020-06-12"},109,55.54,15.15,40.39]
[{"$f":"+A119+'L-Payment Schedule'!$S$7","v":"2020-06-19"},110,55.54,15.15,40.39]
[{"$f":"+A120+'L-Payment Schedule'!$S$7","v":"2020-06-26"},111,55.54,15.15,40.39]
[{"$f":"+A121+'L-Payment Schedule'!$S$7","v":"2020-07-03"},112,55.54,15.15,40.39]
[{"$f":"+A122+'L-Payment Schedule'!$S$7","v":"2020-07-10"},113,55.54,15.15,40.39]
[{"$f":"+A123+'L-Payment Schedule'!$S$7","v":"2020-07-17"},114,55.54,15.15,40.39]
[{"$f":"+A124+'L-Payment Schedule'!$S$7","v":"2020-07-24"},115,55.54,15.15,40.39]
[{"$f":"+A125+'L-Payment Schedule'!$S$7","v":"2020-07-31"},116,55.54,15.15,40.39]
[{"$f":"+A126+'L-Payment Schedule'!$S$7","v":"2020-08-07"},117,55.54,15.15,40.39]
[{"$f":"+A127+'L-Payment Schedule'!$S$7","v":"2020-08-14"},118,55.54,15.15,40.39]
[{"$f":"+A128+'L-Payment Schedule'!$S$7","v":"2020-08-21"},119,55.54,15.15,40.39]
[{"$f":"+A129+'L-Payment Schedule'!$S$7","v":"2020-08-28"},120,55.54,15.15,40.39]
[{"$f":"+A130+'L-Payment Schedule'!$S$7","v":"2020-09-04"},121,55.54,15.15,40.39]
[{"$f":"+A131+'L-Payment Schedule'!$S$7","v":"2020-09-11"},122,55.54,15.15,40.39]
[{"$f":"+A132+'L-Payment Schedule'!$S$7","v":"2020-09-18"},123,55.54,15.15,40.39]
[{"$f":"+A133+'L-Payment Schedule'!$S$7","v":"2020-09-25"},124,55.54,15.15,40.39]
[{"$f":"+A134+'L-Payment Schedule'!$S$7","v":"2020-10-02"},125,55.54,15.15,40.39]
[{"$f":"+A135+'L-Payment Schedule'!$S$7","v":"2020-10-09"},126,55.54,15.15,40.39]
[{"$f":"+A136+'L-Payment Schedule'!$S$7","v":"2020-10-16"},127,55.54,15.15,40.39]
[{"$f":"+A137+'L-Payment Schedule'!$S$7","v":"2020-10-23"},128,55.54,15.15,40.39]
[{"$f":"+A138+'L-Payment Schedule'!$S$7","v":"2020-10-30"},129,55.54,15.15,40.39]
[{"$f":"+A139+'L-Payment Schedule'!$S$7","v":"2020-11-06"},130,55.54,15.15,40.39]

{"sheet":"G&K-Funding Analysis","index":7,"n_rows":35,"n_cols":38,"rows_kept":35,"cut":false,"hidden":true,"merged":[[6,0,6,2],[3,3,3,7],[4,9,4,10],[6,9,6,10],[7,0,7,2],[6,4,6,6],[3,0,3,2],[3,9,3,10],[4,0,4,2],[5,0,5,2],[7,35,7,36],[7,17,7,19],[7,4,7,6],[7,9,7,10],[7,27,7,33],[7,20,7,24],[2,26,2,27],[6,16,6,18],[6,20,6,22],[7,25,7,26],[3,29,3,30],[4,26,4,27],[5,26,5,27],[3,16,3,18],[4,16,4,18],[5,16,5,18],[6,12,6,13],[9,17,9,19],[2,16,2,18],[2,19,2,24],[5,20,5,22],[5,12,5,13]]}
["SDA INTERNAL ANALYSIS FUNDING ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDA Funding Basis and Term Analysis"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!Q2:U2","v":0},null,null,null,null,null,null,"Low Basis Term Cap:",null,{"$f":"+'B-Inputs'!$B$26","v":5000},null,"Max Auction Date:",{"$f":"+'B-Inputs'!$B$30","v":90}]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3:H3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"NADA %:",null,null,{"$f":"+'B-Inputs'!$B$15","v":1.25},"Monthly Advance Fee:",null,null,null,{"$f":"+'B-Inputs'!$B$21","v":1.2500000000000001E-2},null,"Low Basis Term Cap Weeks:",null,{"$f":"+'B-Inputs'!$B$27*4.333","v":103.992},"Min Funding Weeks:",null,{"$f":"+'B-Inputs'!R30","v":0}]
["NADA %:",null,null,{"$f":"+'B-Inputs'!$B$15","v":1.25},"Monthly Advance Fee:",null,null,{"$f":"+'B-Inputs'!$B$21","v":1.2500000000000001E-2},null,"Low Basis Term Cap:",null,{"$f":"+'B-Inputs'!$B$26","v":5000},null,"Max Auction Date:",{"$f":"+'B-Inputs'!$B$30","v":90},null,"Customer Principal %:",null,null,{"$f":"+'B-Inputs'!$B$17","v":0.65},"Weekly Advance Fee:",null,null,null,{"$f":"+'B-Inputs'!B22","v":2.8848372951765519E-3},null,"Term Reduction:",null,{"$f":"+'B-Inputs'!$B$25","v":6}]
["Customer Principal %:",null,null,{"$f":"+'B-Inputs'!$B$17","v":0.65},"Weekly Advance Fee:",null,null,{"$f":"+'B-Inputs'!$B$22","v":2.8848372951765519E-3},null,"Low Basis Term Cap Weeks:",null,{"$f":"+'B-Inputs'!$B$27*4.333","v":103.992},"Min Funding Weeks:",null,{"$f":"+'B-Inputs'!B33","v":26},null,"Advance Fee %:",null,null,{"$f":"+'B-Inputs'!$B$18","v":7.0000000000000007E-2},"MAX Advance Fee:",null,null,null,{"$f":"+'B-Inputs'!$B$19","v":700},null,"Payoff Per Account:",null,{"$f":"+'B-Inputs'!$B$29","v":99}]
["Advance Fee %:",null,null,{"$f":"+'B-Inputs'!$B$18","v":7.0000000000000007E-2},"MAX Advance Fee:",null,null,{"$f":"+'B-Inputs'!$B$19","v":700},null,"Term Reduction:",null,{"$f":"+'B-Inputs'!$B$25","v":6},"Max Term Weeks:",null,{"$f":"+'B-Inputs'!B24","v":129.99},null,"Max Funding Basis:",null,null,{"$f":"+'B-Inputs'!$B$20","v":10000},"Max Term Months:",null,null,null,{"$f":"+'B-Inputs'!$B$23","v":30}]
["Max Funding Basis:",null,null,{"$f":"+'B-Inputs'!$B$20","v":10000},"Max Term Months:",null,null,{"$f":"+'B-Inputs'!$B$23","v":30},null,"Payoff Per Account:",null,{"$f":"+'B-Inputs'!$B$29","v":99},null,null,null,null,null,"Compliance",null,null,"Funding Basis Values",null,null,null,null,"Auction Compliance",null,"Term Conversion to Weeks",null,null,null,null,null,null,"ACTUAL","Load Fee"]
[null,"Auction Eligible","VIN","Car Year","Make","Model","Last Name","First Name","Funding Basis","Term in Weeks","Funding Basis Pay Down","Advance Fee","Total Payment","One Time Load Fee","Documents Compliant",null,null,"Eligible (Auction Age)","Payment History Current","Min Term Compliant","NADA Average Trade In","SDA % of NADA Average Trade","Auction Cost","Maximum Funding Per Vehicle","SDA % of Current Principal","Auction Date","Auction Date plus Days","Monthly Conversion To weeks","Semi-Monthly conversion","Bi-Weekly Conversion","Weekly Conversion","Less Term Reduction ","Calculated TERM in Weeks","Max Term in Weeks","Funding Term in Weeks","Load Fee","Max Load Fee"]
["EX",null,{"$f":"+'Assignment Worksheet'!H10","v":"12AB13578002"},{"$f":"+'Assignment Worksheet'!J10","v":2011},{"$f":"+'Assignment Worksheet'!K10","v":"Chevy"},{"$f":"+'Assignment Worksheet'!L10","v":"Malibu"},{"$f":"+'Assignment Worksheet'!M10","v":"Smith"},{"$f":"+'Assignment Worksheet'!N10","v":"David"},{"$f":"MIN(V10:Y10)","v":3125},{"$f":"IF(AND(I10<=$L$5,AI10>$L$6),+$L$6,(IF(AND(I10>$L$5,AG10>=$O$7),+$O$7,+ROUND(AI10,0))))","v":103.992},{"$f":"IF(I10>0,+I10/J10,\"\")","v":30.050388491422417},{"$f":"IF(I10>0,+I10*$H$6,\"\")","v":9.0151165474267252},{"$f":"SUM(K10:L10)","v":39.065505038849139},{"$f":"MIN(AJ10:AK10)","v":700},{"$f":"+'D-Checklist'!B10","v":"YES/NO"},null,"EX","Eligible or InEligibility",null,null,2500,{"$f":"+U10*$D$5","v":3125},{"$f":"+'Assignment Worksheet'!G10","v":4000},10000,{"$f":"+'Assignment Worksheet'!E10*$D$6","v":6434.35},{"$f":"+'Assignment Worksheet'!F10","v":"2017-11-22"},{"$f":"IF(I10>0,+Z10+$O$5,\"\")","v":"2018-02-20"},{"$f":"IF('Assignment Worksheet'!B10=\"M\",+'Assignment Worksheet'!D10*4.333,0)","v":155.988},{"$f":"IF('Assignment Worksheet'!B10=\"S\",+'Assignment Worksheet'!D10*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B10=\"B\",+'Assignment Worksheet'!D10*2.1665,0)","v":0},{"$f":"IF('Assignment Worksheet'!B10=\"W\",+'Assignment Worksheet'!D10,0)","v":0},{"$f":"IF(I10>0,(-$L$7*4.333),\"\")","v":-25.998000000000001},{"$f":"IF(I10>0,(SUM(AB10:AF10)),\"\")","v":129.99},{"$f":"IF(I10>0,(+$H$8*4.333),\"\")","v":129.99},{"$f":"IF(I10:I59,MIN(AG10:AH10),\"\")","v":129.99},{"$f":"IF(R10=\"YES\",+I10*$D$7,\"\")","v":""},{"$f":"IF(I10:I59,(+$H$7),\"\")","v":700}]
[1,{"$f":"+R11","v":"Eligible"},{"$f":"+'Assignment Worksheet'!H11","v":1231233123212310},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":0},{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"IF(C11>0,MIN(V11:Y11),0)","v":5250},{"$f":"IF(AND(I11<=$L$5,AI11>$L$6),+$L$6,(IF(AND(I11>$L$5,AG11>=$O$7),+$O$7,+ROUND(AI11,0))))","v":129.99},{"$f":"IF(I11>0,(ROUND(I11/J11,2)),\"\")","v":40.39},{"$f":"IF(I11>0,(ROUND(+I11*$H$6,2)),\"\")","v":15.15},{"$f":"SUM(K11:L11)","v":55.54},{"$f":"MIN(AJ11:AK11)","v":367.50000000000006},{"$f":"IF(I11>0,(+'D-Checklist'!B11),\"\")","v":"NO"},null,1,{"$f":"IF('Assignment Worksheet'!D11>0,(IF('Assignment Worksheet'!C11>'G&K-Funding Analysis'!AA11,\"Ineligible\", \"Eligible\")),0)","v":"Eligible"},{"$f":"+'C-NADA Values'!I11","v":"Eligible"},{"$f":"IF('Assignment Worksheet'!D11>0,(IF('G&K-Funding Analysis'!AI11>0,\"Eligible\",\"Ineligible\")),\"\")","v":"Eligible"},{"$f":"+'C-NADA Values'!H11","v":6000},{"$f":"IF(R11=\"Ineligible\",(+U11*'B-Inputs'!$B$16),+U11*$D$5)","v":7500},{"$f":"+'Assignment Worksheet'!G11","v":5250},{"$f":"IF(W11>0,+'B-Inputs'!$B$20,0)","v":10000},{"$f":"+'Assignment Worksheet'!E11*$D$6","v":6163.4755000000005},{"$f":"+'Assignment Worksheet'!F11","v":"2018-01-03"},{"$f":"IF(W11>0,+Z11+$O$5,\"\")","v":"2018-04-03"},{"$f":"IF('Assignment Worksheet'!B11=\"M\",+'Assignment Worksheet'!D11*4.333,0)","v":155.988},{"$f":"IF('Assignment Worksheet'!B11=\"S\",+'Assignment Worksheet'!D11*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B11=\"B\",+'Assignment Worksheet'!D11*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B11=\"W\",+'Assignment Worksheet'!D11,0)","v":0},{"$f":"IF(W11>0,-$L$7*4.333,0)","v":-25.998000000000001},{"$f":"IF(W11>0,SUM(AB11:AF11),0)","v":129.99},{"$f":"IF(W11>0,+$H$8*4.333,0)","v":129.99},{"$f":"IF(W11>0,MIN(AG11:AH11),0)","v":129.99},{"$f":"IF(D11>0,+I11*$D$7,\"\")","v":367.50000000000006},700]
[2,0,{"$f":"+'Assignment Worksheet'!H12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":0},{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"IF(C12>0,MIN(V12:Y12),0)","v":0},{"$f":"IF(AND(I12<=$L$5,AI12>$L$6),+$L$6,(IF(AND(I12>$L$5,AG12>=$O$7),+$O$7,+ROUND(AI12,0))))","v":0},{"$f":"IF(I12>0,(ROUND(I12/J12,2)),\"\")","v":""},{"$f":"IF(I12>0,(ROUND(+I12*$H$6,2)),\"\")","v":""},{"$f":"SUM(K12:L12)","v":0},{"$f":"MIN(AJ12:AK12)","v":0},{"$f":"IF(I12>0,(+'D-Checklist'!B12),\"\")","v":""},null,2,{"$f":"IF('Assignment Worksheet'!D12>0,(IF('Assignment Worksheet'!C12>'G&K-Funding Analysis'!AA12,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I12","v":""},{"$f":"IF('Assignment Worksheet'!D12>0,(IF('G&K-Funding Analysis'!AI12>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H12","v":0},{"$f":"IF(R12=\"Ineligible\",(+U12*'B-Inputs'!$B$16),+U12*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G12","v":0},{"$f":"IF(W12>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E12*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F12","v":"00:00:00"},{"$f":"IF(W12>0,+Z12+$O$5,\"\")","v":""},{"$f":"IF('Assignment Worksheet'!B12=\"M\",+'Assignment Worksheet'!D12*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B12=\"S\",+'Assignment Worksheet'!D12*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B12=\"B\",+'Assignment Worksheet'!D12*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B12=\"W\",+'Assignment Worksheet'!D12,0)","v":0},{"$f":"IF(W12>0,-$L$7*4.333,0)","v":0},{"$f":"IF(W12>0,SUM(AB12:AF12),0)","v":0},{"$f":"IF(W12>0,+$H$8*4.333,0)","v":0},{"$f":"IF(W12>0,MIN(AG12:AH12),0)","v":0},{"$f":"IF(D12>0,+I12*$D$7,\"\")","v":""},""]
[3,0,{"$f":"+'Assignment Worksheet'!H13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":0},{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},0,0,"","",0,0,{"$f":"IF(I13>0,(+'D-Checklist'!B13),\"\")","v":""},null,3,{"$f":"IF('Assignment Worksheet'!D13>0,(IF('Assignment Worksheet'!C13>'G&K-Funding Analysis'!AA13,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I13","v":""},{"$f":"IF('Assignment Worksheet'!D13>0,(IF('G&K-Funding Analysis'!AI13>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H13","v":0},{"$f":"IF(R13=\"Ineligible\",(+U13*'B-Inputs'!$B$16),+U13*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G13","v":0},{"$f":"IF(W13>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E13*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F13","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B13=\"M\",+'Assignment Worksheet'!D13*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B13=\"S\",+'Assignment Worksheet'!D13*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B13=\"B\",+'Assignment Worksheet'!D13*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B13=\"W\",+'Assignment Worksheet'!D13,0)","v":0},0,0,0,0,"",""]
[4,0,{"$f":"+'Assignment Worksheet'!H14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":0},{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},0,0,"","",0,0,{"$f":"IF(I14>0,(+'D-Checklist'!B14),\"\")","v":""},null,4,{"$f":"IF('Assignment Worksheet'!D14>0,(IF('Assignment Worksheet'!C14>'G&K-Funding Analysis'!AA14,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I14","v":""},{"$f":"IF('Assignment Worksheet'!D14>0,(IF('G&K-Funding Analysis'!AI14>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H14","v":0},{"$f":"IF(R14=\"Ineligible\",(+U14*'B-Inputs'!$B$16),+U14*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G14","v":0},{"$f":"IF(W14>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E14*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F14","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B14=\"M\",+'Assignment Worksheet'!D14*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B14=\"S\",+'Assignment Worksheet'!D14*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B14=\"B\",+'Assignment Worksheet'!D14*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B14=\"W\",+'Assignment Worksheet'!D14,0)","v":0},0,0,0,0,"",""]
[5,0,{"$f":"+'Assignment Worksheet'!H15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":0},{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},0,0,"","",0,0,{"$f":"IF(I15>0,(+'D-Checklist'!B15),\"\")","v":""},null,5,{"$f":"IF('Assignment Worksheet'!D15>0,(IF('Assignment Worksheet'!C15>'G&K-Funding Analysis'!AA15,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I15","v":""},{"$f":"IF('Assignment Worksheet'!D15>0,(IF('G&K-Funding Analysis'!AI15>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H15","v":0},{"$f":"IF(R15=\"Ineligible\",(+U15*'B-Inputs'!$B$16),+U15*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G15","v":0},{"$f":"IF(W15>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E15*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F15","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B15=\"M\",+'Assignment Worksheet'!D15*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B15=\"S\",+'Assignment Worksheet'!D15*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B15=\"B\",+'Assignment Worksheet'!D15*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B15=\"W\",+'Assignment Worksheet'!D15,0)","v":0},0,0,0,0,"",""]
[6,0,{"$f":"+'Assignment Worksheet'!H16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":0},{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},0,0,"","",0,0,{"$f":"IF(I16>0,(+'D-Checklist'!B16),\"\")","v":""},null,6,{"$f":"IF('Assignment Worksheet'!D16>0,(IF('Assignment Worksheet'!C16>'G&K-Funding Analysis'!AA16,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I16","v":""},{"$f":"IF('Assignment Worksheet'!D16>0,(IF('G&K-Funding Analysis'!AI16>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H16","v":0},{"$f":"IF(R16=\"Ineligible\",(+U16*'B-Inputs'!$B$16),+U16*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G16","v":0},{"$f":"IF(W16>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E16*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F16","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B16=\"M\",+'Assignment Worksheet'!D16*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B16=\"S\",+'Assignment Worksheet'!D16*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B16=\"B\",+'Assignment Worksheet'!D16*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B16=\"W\",+'Assignment Worksheet'!D16,0)","v":0},0,0,0,0,"",""]
[7,0,{"$f":"+'Assignment Worksheet'!H17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":0},{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},0,0,"","",0,0,{"$f":"IF(I17>0,(+'D-Checklist'!B17),\"\")","v":""},null,7,{"$f":"IF('Assignment Worksheet'!D17>0,(IF('Assignment Worksheet'!C17>'G&K-Funding Analysis'!AA17,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I17","v":""},{"$f":"IF('Assignment Worksheet'!D17>0,(IF('G&K-Funding Analysis'!AI17>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H17","v":0},{"$f":"IF(R17=\"Ineligible\",(+U17*'B-Inputs'!$B$16),+U17*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G17","v":0},{"$f":"IF(W17>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E17*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F17","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B17=\"M\",+'Assignment Worksheet'!D17*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B17=\"S\",+'Assignment Worksheet'!D17*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B17=\"B\",+'Assignment Worksheet'!D17*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B17=\"W\",+'Assignment Worksheet'!D17,0)","v":0},0,0,0,0,"","",4]
[8,0,{"$f":"+'Assignment Worksheet'!H18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":0},{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},0,0,"","",0,0,{"$f":"IF(I18>0,(+'D-Checklist'!B18),\"\")","v":""},null,8,{"$f":"IF('Assignment Worksheet'!D18>0,(IF('Assignment Worksheet'!C18>'G&K-Funding Analysis'!AA18,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I18","v":""},{"$f":"IF('Assignment Worksheet'!D18>0,(IF('G&K-Funding Analysis'!AI18>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H18","v":0},{"$f":"IF(R18=\"Ineligible\",(+U18*'B-Inputs'!$B$16),+U18*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G18","v":0},{"$f":"IF(W18>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E18*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F18","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B18=\"M\",+'Assignment Worksheet'!D18*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B18=\"S\",+'Assignment Worksheet'!D18*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B18=\"B\",+'Assignment Worksheet'!D18*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B18=\"W\",+'Assignment Worksheet'!D18,0)","v":0},0,0,0,0,"",""]
[9,0,{"$f":"+'Assignment Worksheet'!H19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":0},{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},0,0,"","",0,0,{"$f":"IF(I19>0,(+'D-Checklist'!B19),\"\")","v":""},null,9,{"$f":"IF('Assignment Worksheet'!D19>0,(IF('Assignment Worksheet'!C19>'G&K-Funding Analysis'!AA19,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I19","v":""},{"$f":"IF('Assignment Worksheet'!D19>0,(IF('G&K-Funding Analysis'!AI19>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H19","v":0},{"$f":"IF(R19=\"Ineligible\",(+U19*'B-Inputs'!$B$16),+U19*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G19","v":0},{"$f":"IF(W19>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E19*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F19","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B19=\"M\",+'Assignment Worksheet'!D19*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B19=\"S\",+'Assignment Worksheet'!D19*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B19=\"B\",+'Assignment Worksheet'!D19*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B19=\"W\",+'Assignment Worksheet'!D19,0)","v":0},0,0,0,0,"",""]
[10,0,{"$f":"+'Assignment Worksheet'!H20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":0},{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},0,0,"","",0,0,{"$f":"IF(I20>0,(+'D-Checklist'!B20),\"\")","v":""},null,10,{"$f":"IF('Assignment Worksheet'!D20>0,(IF('Assignment Worksheet'!C20>'G&K-Funding Analysis'!AA20,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I20","v":""},{"$f":"IF('Assignment Worksheet'!D20>0,(IF('G&K-Funding Analysis'!AI20>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H20","v":0},{"$f":"IF(R20=\"Ineligible\",(+U20*'B-Inputs'!$B$16),+U20*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G20","v":0},{"$f":"IF(W20>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E20*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F20","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B20=\"M\",+'Assignment Worksheet'!D20*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B20=\"S\",+'Assignment Worksheet'!D20*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B20=\"B\",+'Assignment Worksheet'!D20*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B20=\"W\",+'Assignment Worksheet'!D20,0)","v":0},0,0,0,0,"",""]
[11,0,{"$f":"+'Assignment Worksheet'!H21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":0},{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},0,0,"","",0,0,{"$f":"IF(I21>0,(+'D-Checklist'!B21),\"\")","v":""},null,11,{"$f":"IF('Assignment Worksheet'!D21>0,(IF('Assignment Worksheet'!C21>'G&K-Funding Analysis'!AA21,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I21","v":""},{"$f":"IF('Assignment Worksheet'!D21>0,(IF('G&K-Funding Analysis'!AI21>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H21","v":0},{"$f":"IF(R21=\"Ineligible\",(+U21*'B-Inputs'!$B$16),+U21*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G21","v":0},{"$f":"IF(W21>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E21*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F21","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B21=\"M\",+'Assignment Worksheet'!D21*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B21=\"S\",+'Assignment Worksheet'!D21*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B21=\"B\",+'Assignment Worksheet'!D21*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B21=\"W\",+'Assignment Worksheet'!D21,0)","v":0},0,0,0,0,"",""]
[12,0,{"$f":"+'Assignment Worksheet'!H22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":0},{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},0,0,"","",0,0,{"$f":"IF(I22>0,(+'D-Checklist'!B22),\"\")","v":""},null,12,{"$f":"IF('Assignment Worksheet'!D22>0,(IF('Assignment Worksheet'!C22>'G&K-Funding Analysis'!AA22,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I22","v":""},{"$f":"IF('Assignment Worksheet'!D22>0,(IF('G&K-Funding Analysis'!AI22>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H22","v":0},{"$f":"IF(R22=\"Ineligible\",(+U22*'B-Inputs'!$B$16),+U22*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G22","v":0},{"$f":"IF(W22>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E22*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F22","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B22=\"M\",+'Assignment Worksheet'!D22*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B22=\"S\",+'Assignment Worksheet'!D22*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B22=\"B\",+'Assignment Worksheet'!D22*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B22=\"W\",+'Assignment Worksheet'!D22,0)","v":0},0,0,0,0,"",""]
[13,0,{"$f":"+'Assignment Worksheet'!H23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":0},{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},0,0,"","",0,0,{"$f":"IF(I23>0,(+'D-Checklist'!B23),\"\")","v":""},null,13,{"$f":"IF('Assignment Worksheet'!D23>0,(IF('Assignment Worksheet'!C23>'G&K-Funding Analysis'!AA23,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I23","v":""},{"$f":"IF('Assignment Worksheet'!D23>0,(IF('G&K-Funding Analysis'!AI23>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H23","v":0},{"$f":"IF(R23=\"Ineligible\",(+U23*'B-Inputs'!$B$16),+U23*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G23","v":0},{"$f":"IF(W23>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E23*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F23","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B23=\"M\",+'Assignment Worksheet'!D23*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B23=\"S\",+'Assignment Worksheet'!D23*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B23=\"B\",+'Assignment Worksheet'!D23*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B23=\"W\",+'Assignment Worksheet'!D23,0)","v":0},0,0,0,0,"",""]
[14,0,{"$f":"+'Assignment Worksheet'!H24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":0},{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},0,0,"","",0,0,{"$f":"IF(I24>0,(+'D-Checklist'!B24),\"\")","v":""},null,14,{"$f":"IF('Assignment Worksheet'!D24>0,(IF('Assignment Worksheet'!C24>'G&K-Funding Analysis'!AA24,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I24","v":""},{"$f":"IF('Assignment Worksheet'!D24>0,(IF('G&K-Funding Analysis'!AI24>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H24","v":0},{"$f":"IF(R24=\"Ineligible\",(+U24*'B-Inputs'!$B$16),+U24*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G24","v":0},{"$f":"IF(W24>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E24*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F24","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B24=\"M\",+'Assignment Worksheet'!D24*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B24=\"S\",+'Assignment Worksheet'!D24*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B24=\"B\",+'Assignment Worksheet'!D24*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B24=\"W\",+'Assignment Worksheet'!D24,0)","v":0},0,0,0,0,"",""]
[15,0,{"$f":"+'Assignment Worksheet'!H25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":0},{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},0,0,"","",0,0,{"$f":"IF(I25>0,(+'D-Checklist'!B25),\"\")","v":""},null,15,{"$f":"IF('Assignment Worksheet'!D25>0,(IF('Assignment Worksheet'!C25>'G&K-Funding Analysis'!AA25,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I25","v":""},{"$f":"IF('Assignment Worksheet'!D25>0,(IF('G&K-Funding Analysis'!AI25>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H25","v":0},{"$f":"IF(R25=\"Ineligible\",(+U25*'B-Inputs'!$B$16),+U25*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G25","v":0},{"$f":"IF(W25>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E25*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F25","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B25=\"M\",+'Assignment Worksheet'!D25*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B25=\"S\",+'Assignment Worksheet'!D25*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B25=\"B\",+'Assignment Worksheet'!D25*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B25=\"W\",+'Assignment Worksheet'!D25,0)","v":0},0,0,0,0,"",""]
[16,0,{"$f":"+'Assignment Worksheet'!H26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":0},{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},0,0,"","",0,0,{"$f":"IF(I26>0,(+'D-Checklist'!B26),\"\")","v":""},null,16,{"$f":"IF('Assignment Worksheet'!D26>0,(IF('Assignment Worksheet'!C26>'G&K-Funding Analysis'!AA26,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I26","v":""},{"$f":"IF('Assignment Worksheet'!D26>0,(IF('G&K-Funding Analysis'!AI26>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H26","v":0},{"$f":"IF(R26=\"Ineligible\",(+U26*'B-Inputs'!$B$16),+U26*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G26","v":0},{"$f":"IF(W26>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E26*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F26","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B26=\"M\",+'Assignment Worksheet'!D26*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B26=\"S\",+'Assignment Worksheet'!D26*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B26=\"B\",+'Assignment Worksheet'!D26*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B26=\"W\",+'Assignment Worksheet'!D26,0)","v":0},0,0,0,0,"",""]
[17,0,{"$f":"+'Assignment Worksheet'!H27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":0},{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},0,0,"","",0,0,{"$f":"IF(I27>0,(+'D-Checklist'!B27),\"\")","v":""},null,17,{"$f":"IF('Assignment Worksheet'!D27>0,(IF('Assignment Worksheet'!C27>'G&K-Funding Analysis'!AA27,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I27","v":""},{"$f":"IF('Assignment Worksheet'!D27>0,(IF('G&K-Funding Analysis'!AI27>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H27","v":0},{"$f":"IF(R27=\"Ineligible\",(+U27*'B-Inputs'!$B$16),+U27*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G27","v":0},{"$f":"IF(W27>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E27*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F27","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B27=\"M\",+'Assignment Worksheet'!D27*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B27=\"S\",+'Assignment Worksheet'!D27*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B27=\"B\",+'Assignment Worksheet'!D27*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B27=\"W\",+'Assignment Worksheet'!D27,0)","v":0},0,0,0,0,"",""]
[18,0,{"$f":"+'Assignment Worksheet'!H28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":0},{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},0,0,"","",0,0,{"$f":"IF(I28>0,(+'D-Checklist'!B28),\"\")","v":""},null,18,{"$f":"IF('Assignment Worksheet'!D28>0,(IF('Assignment Worksheet'!C28>'G&K-Funding Analysis'!AA28,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I28","v":""},{"$f":"IF('Assignment Worksheet'!D28>0,(IF('G&K-Funding Analysis'!AI28>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H28","v":0},{"$f":"IF(R28=\"Ineligible\",(+U28*'B-Inputs'!$B$16),+U28*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G28","v":0},{"$f":"IF(W28>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E28*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F28","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B28=\"M\",+'Assignment Worksheet'!D28*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B28=\"S\",+'Assignment Worksheet'!D28*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B28=\"B\",+'Assignment Worksheet'!D28*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B28=\"W\",+'Assignment Worksheet'!D28,0)","v":0},0,0,0,0,"",""]
[19,0,{"$f":"+'Assignment Worksheet'!H29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":0},{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},0,0,"","",0,0,{"$f":"IF(I29>0,(+'D-Checklist'!B29),\"\")","v":""},null,19,{"$f":"IF('Assignment Worksheet'!D29>0,(IF('Assignment Worksheet'!C29>'G&K-Funding Analysis'!AA29,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I29","v":""},{"$f":"IF('Assignment Worksheet'!D29>0,(IF('G&K-Funding Analysis'!AI29>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H29","v":0},{"$f":"IF(R29=\"Ineligible\",(+U29*'B-Inputs'!$B$16),+U29*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G29","v":0},{"$f":"IF(W29>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E29*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F29","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B29=\"M\",+'Assignment Worksheet'!D29*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B29=\"S\",+'Assignment Worksheet'!D29*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B29=\"B\",+'Assignment Worksheet'!D29*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B29=\"W\",+'Assignment Worksheet'!D29,0)","v":0},0,0,0,0,"",""]
[20,0,{"$f":"+'Assignment Worksheet'!H30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":0},{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},0,0,"","",0,0,{"$f":"IF(I30>0,(+'D-Checklist'!B30),\"\")","v":""},null,20,{"$f":"IF('Assignment Worksheet'!D30>0,(IF('Assignment Worksheet'!C30>'G&K-Funding Analysis'!AA30,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I30","v":""},{"$f":"IF('Assignment Worksheet'!D30>0,(IF('G&K-Funding Analysis'!AI30>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H30","v":0},{"$f":"IF(R30=\"Ineligible\",(+U30*'B-Inputs'!$B$16),+U30*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G30","v":0},{"$f":"IF(W30>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E30*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F30","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B30=\"M\",+'Assignment Worksheet'!D30*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B30=\"S\",+'Assignment Worksheet'!D30*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B30=\"B\",+'Assignment Worksheet'!D30*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B30=\"W\",+'Assignment Worksheet'!D30,0)","v":0},0,0,0,0,"",""]
[21,0,{"$f":"+'Assignment Worksheet'!H31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":0},{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},0,0,"","",0,0,{"$f":"IF(I31>0,(+'D-Checklist'!B31),\"\")","v":""},null,21,{"$f":"IF('Assignment Worksheet'!D31>0,(IF('Assignment Worksheet'!C31>'G&K-Funding Analysis'!AA31,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I31","v":""},{"$f":"IF('Assignment Worksheet'!D31>0,(IF('G&K-Funding Analysis'!AI31>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H31","v":0},{"$f":"IF(R31=\"Ineligible\",(+U31*'B-Inputs'!$B$16),+U31*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G31","v":0},{"$f":"IF(W31>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E31*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F31","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B31=\"M\",+'Assignment Worksheet'!D31*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B31=\"S\",+'Assignment Worksheet'!D31*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B31=\"B\",+'Assignment Worksheet'!D31*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B31=\"W\",+'Assignment Worksheet'!D31,0)","v":0},0,0,0,0,"",""]
[22,0,{"$f":"+'Assignment Worksheet'!H32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":0},{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},0,0,"","",0,0,{"$f":"IF(I32>0,(+'D-Checklist'!B32),\"\")","v":""},null,22,{"$f":"IF('Assignment Worksheet'!D32>0,(IF('Assignment Worksheet'!C32>'G&K-Funding Analysis'!AA32,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I32","v":""},{"$f":"IF('Assignment Worksheet'!D32>0,(IF('G&K-Funding Analysis'!AI32>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H32","v":0},{"$f":"IF(R32=\"Ineligible\",(+U32*'B-Inputs'!$B$16),+U32*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G32","v":0},{"$f":"IF(W32>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E32*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F32","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B32=\"M\",+'Assignment Worksheet'!D32*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B32=\"S\",+'Assignment Worksheet'!D32*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B32=\"B\",+'Assignment Worksheet'!D32*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B32=\"W\",+'Assignment Worksheet'!D32,0)","v":0},0,0,0,0,"",""]
[23,0,{"$f":"+'Assignment Worksheet'!H33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":0},{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},0,0,"","",0,0,{"$f":"IF(I33>0,(+'D-Checklist'!B33),\"\")","v":""},null,23,{"$f":"IF('Assignment Worksheet'!D33>0,(IF('Assignment Worksheet'!C33>'G&K-Funding Analysis'!AA33,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I33","v":""},{"$f":"IF('Assignment Worksheet'!D33>0,(IF('G&K-Funding Analysis'!AI33>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H33","v":0},{"$f":"IF(R33=\"Ineligible\",(+U33*'B-Inputs'!$B$16),+U33*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G33","v":0},{"$f":"IF(W33>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E33*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F33","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B33=\"M\",+'Assignment Worksheet'!D33*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B33=\"S\",+'Assignment Worksheet'!D33*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B33=\"B\",+'Assignment Worksheet'!D33*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B33=\"W\",+'Assignment Worksheet'!D33,0)","v":0},0,0,0,0,"",""]
[24,0,{"$f":"+'Assignment Worksheet'!H34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":0},{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},0,0,"","",0,0,{"$f":"IF(I34>0,(+'D-Checklist'!B34),\"\")","v":""},null,24,{"$f":"IF('Assignment Worksheet'!D34>0,(IF('Assignment Worksheet'!C34>'G&K-Funding Analysis'!AA34,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I34","v":""},{"$f":"IF('Assignment Worksheet'!D34>0,(IF('G&K-Funding Analysis'!AI34>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H34","v":0},{"$f":"IF(R34=\"Ineligible\",(+U34*'B-Inputs'!$B$16),+U34*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G34","v":0},{"$f":"IF(W34>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E34*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F34","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B34=\"M\",+'Assignment Worksheet'!D34*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B34=\"S\",+'Assignment Worksheet'!D34*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B34=\"B\",+'Assignment Worksheet'!D34*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B34=\"W\",+'Assignment Worksheet'!D34,0)","v":0},0,0,0,0,"",""]
[25,0,{"$f":"+'Assignment Worksheet'!H35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":0},{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},0,0,"","",0,0,{"$f":"IF(I35>0,(+'D-Checklist'!B35),\"\")","v":""},null,25,{"$f":"IF('Assignment Worksheet'!D35>0,(IF('Assignment Worksheet'!C35>'G&K-Funding Analysis'!AA35,\"Ineligible\", \"Eligible\")),0)","v":0},{"$f":"+'C-NADA Values'!I35","v":""},{"$f":"IF('Assignment Worksheet'!D35>0,(IF('G&K-Funding Analysis'!AI35>0,\"Eligible\",\"Ineligible\")),\"\")","v":""},{"$f":"+'C-NADA Values'!H35","v":0},{"$f":"IF(R35=\"Ineligible\",(+U35*'B-Inputs'!$B$16),+U35*$D$5)","v":0},{"$f":"+'Assignment Worksheet'!G35","v":0},{"$f":"IF(W35>0,+'B-Inputs'!$B$20,0)","v":0},{"$f":"+'Assignment Worksheet'!E35*$D$6","v":0},{"$f":"+'Assignment Worksheet'!F35","v":"00:00:00"},"",{"$f":"IF('Assignment Worksheet'!B35=\"M\",+'Assignment Worksheet'!D35*4.333,0)","v":0},{"$f":"IF('Assignment Worksheet'!B35=\"S\",+'Assignment Worksheet'!D35*2.166,0)","v":0},{"$f":"IF('Assignment Worksheet'!B35=\"B\",+'Assignment Worksheet'!D35*2,0)","v":0},{"$f":"IF('Assignment Worksheet'!B35=\"W\",+'Assignment Worksheet'!D35,0)","v":0},0,0,0,0,"",""]

{"sheet":"L-Payment Schedule","index":8,"n_rows":36,"n_cols":407,"rows_kept":36,"cut":false,"hidden":true,"merged":[[2,0,2,2],[4,0,4,2],[4,4,4,6],[5,0,5,2],[6,0,6,2]]}
["Payment Schedule Worksheet"]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3","v":0},null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[null,null,"Address:",{"$f":"+'Assignment Worksheet'!D4","v":0},null,null,"City:",{"$f":"+'Assignment Worksheet'!H4","v":0}]
["State:",null,null,{"$f":"+'Assignment Worksheet'!D5","v":0},null,null,null,null,null,null,null,null,null,null,null,"Funding Date:",null,null,{"$f":"+'B-Inputs'!$B$38","v":"2018-05-04"}]
["Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0},null,null,null,null,null,null,null,null,null,null,null,"Days Till First Payment:",null,null,{"$f":"+'B-Inputs'!$B$39","v":14}]
["Fax:",null,null,{"$f":"+'Assignment Worksheet'!D7","v":0},null,null,null,null,null,null,null,null,null,null,null,"Payment Frequency",null,null,{"$f":"+'B-Inputs'!$B$41","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRINCIPAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTEREST"]
[null,"Last Name","First Name","Car Year","Make","Model","Number Weekly Payments","Funding Basis","Funding Basis Pay Down","Advance Fee","Total Payment","One Time Administrative Cost","Title/Escrow","Documents Compliant",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130]
["EX",{"$f":"+'Assignment Worksheet'!M10","v":"Smith"},{"$f":"+'Assignment Worksheet'!N10","v":"David"},{"$f":"+'Assignment Worksheet'!J10","v":2011},{"$f":"+'Assignment Worksheet'!K10","v":"Chevy"},{"$f":"+'Assignment Worksheet'!L10","v":"Malibu"},{"$f":"ROUND(+'G&K-Funding Analysis'!J10,0)","v":104},{"$f":"+'G&K-Funding Analysis'!I10","v":3125},{"$f":"+'G&K-Funding Analysis'!K10","v":30.050388491422417},{"$f":"+'G&K-Funding Analysis'!L10","v":9.0151165474267252},{"$f":"+'G&K-Funding Analysis'!M10","v":39.065505038849139},{"$f":"+'G&K-Funding Analysis'!N10","v":700},{"$f":"IF(H10>0,(IF('D-Checklist'!I10=1,0,200)),\"\")","v":200},{"$f":"+'G&K-Funding Analysis'!O10","v":"YES/NO"},null,{"$f":"+S5+S6","v":"2018-05-18"},{"$f":"+P10+$S$7","v":"2018-05-25"},{"$f":"+Q10+$S$7","v":"2018-06-01"},"2018-06-08","2018-06-15","2018-06-22","2018-06-29","2018-07-06","2018-07-13","2018-07-20","2018-07-27","2018-08-03","2018-08-10","2018-08-17","2018-08-24","2018-08-31","2018-09-07","2018-09-14","2018-09-21","2018-09-28","2018-10-05","2018-10-12","2018-10-19","2018-10-26","2018-11-02","2018-11-09","2018-11-16","2018-11-23","2018-11-30","2018-12-07","2018-12-14","2018-12-21","2018-12-28","2019-01-04","2019-01-11","2019-01-18","2019-01-25","2019-02-01","2019-02-08","2019-02-15","2019-02-22","2019-03-01","2019-03-08","2019-03-15","2019-03-22","2019-03-29","2019-04-05","2019-04-12","2019-04-19","2019-04-26","2019-05-03","2019-05-10","2019-05-17","2019-05-24","2019-05-31","2019-06-07","2019-06-14","2019-06-21","2019-06-28","2019-07-05","2019-07-12","2019-07-19","2019-07-26","2019-08-02","2019-08-09","2019-08-16",{"$f":"+CC10+$S$7","v":"2019-08-23"},"2019-08-30","2019-09-06","2019-09-13","2019-09-20","2019-09-27","2019-10-04","2019-10-11","2019-10-18","2019-10-25","2019-11-01","2019-11-08","2019-11-15","2019-11-22","2019-11-29","2019-12-06","2019-12-13","2019-12-20","2019-12-27","2020-01-03","2020-01-10","2020-01-17","2020-01-24","2020-01-31","2020-02-07","2020-02-14","2020-02-21","2020-02-28","2020-03-06","2020-03-13","2020-03-20","2020-03-27","2020-04-03","2020-04-10","2020-04-17","2020-04-24","2020-05-01","2020-05-08","2020-05-15","2020-05-22","2020-05-29","2020-06-05","2020-06-12","2020-06-19","2020-06-26","2020-07-03","2020-07-10","2020-07-17","2020-07-24","2020-07-31","2020-08-07","2020-08-14","2020-08-21","2020-08-28","2020-09-04","2020-09-11","2020-09-18","2020-09-25","2020-10-02","2020-10-09","2020-10-16","2020-10-23","2020-10-30","2020-11-06",null,{"$f":"+S5+S6","v":"2018-05-18"},{"$f":"+EQ10+$S$7","v":"2018-05-25"},{"$f":"+ER10+$S$7","v":"2018-06-01"},{"$f":"+ES10+$S$7","v":"2018-06-08"},{"$f":"+ET10+$S$7","v":"2018-06-15"},{"$f":"+EU10+$S$7","v":"2018-06-22"},{"$f":"+EV10+$S$7","v":"2018-06-29"},{"$f":"+EW10+$S$7","v":"2018-07-06"},{"$f":"+EX10+$S$7","v":"2018-07-13"},{"$f":"+EY10+$S$7","v":"2018-07-20"},{"$f":"+EZ10+$S$7","v":"2018-07-27"},{"$f":"+FA10+$S$7","v":"2018-08-03"},{"$f":"+FB10+$S$7","v":"2018-08-10"},{"$f":"+FC10+$S$7","v":"2018-08-17"},{"$f":"+FD10+$S$7","v":"2018-08-24"},{"$f":"+FE10+$S$7","v":"2018-08-31"},{"$f":"+FF10+$S$7","v":"2018-09-07"},{"$f":"+FG10+$S$7","v":"2018-09-14"},{"$f":"+FH10+$S$7","v":"2018-09-21"},{"$f":"+FI10+$S$7","v":"2018-09-28"},{"$f":"+FJ10+$S$7","v":"2018-10-05"},{"$f":"+FK10+$S$7","v":"2018-10-12"},{"$f":"+FL10+$S$7","v":"2018-10-19"},{"$f":"+FM10+$S$7","v":"2018-10-26"},{"$f":"+FN10+$S$7","v":"2018-11-02"},{"$f":"+FO10+$S$7","v":"2018-11-09"},{"$f":"+FP10+$S$7","v":"2018-11-16"},{"$f":"+FQ10+$S$7","v":"2018-11-23"},{"$f":"+FR10+$S$7","v":"2018-11-30"},{"$f":"+FS10+$S$7","v":"2018-12-07"},{"$f":"+FT10+$S$7","v":"2018-12-14"},{"$f":"+FU10+$S$7","v":"2018-12-21"},{"$f":"+FV10+$S$7","v":"2018-12-28"},{"$f":"+FW10+$S$7","v":"2019-01-04"},{"$f":"+FX10+$S$7","v":"2019-01-11"},{"$f":"+FY10+$S$7","v":"2019-01-18"},{"$f":"+FZ10+$S$7","v":"2019-01-25"},{"$f":"+GA10+$S$7","v":"2019-02-01"},{"$f":"+GB10+$S$7","v":"2019-02-08"},{"$f":"+GC10+$S$7","v":"2019-02-15"},{"$f":"+GD10+$S$7","v":"2019-02-22"},{"$f":"+GE10+$S$7","v":"2019-03-01"},{"$f":"+GF10+$S$7","v":"2019-03-08"},{"$f":"+GG10+$S$7","v":"2019-03-15"},{"$f":"+GH10+$S$7","v":"2019-03-22"},{"$f":"+GI10+$S$7","v":"2019-03-29"},{"$f":"+GJ10+$S$7","v":"2019-04-05"},{"$f":"+GK10+$S$7","v":"2019-04-12"},{"$f":"+GL10+$S$7","v":"2019-04-19"},{"$f":"+GM10+$S$7","v":"2019-04-26"},{"$f":"+GN10+$S$7","v":"2019-05-03"},{"$f":"+GO10+$S$7","v":"2019-05-10"},{"$f":"+GP10+$S$7","v":"2019-05-17"},{"$f":"+GQ10+$S$7","v":"2019-05-24"},{"$f":"+GR10+$S$7","v":"2019-05-31"},{"$f":"+GS10+$S$7","v":"2019-06-07"},{"$f":"+GT10+$S$7","v":"2019-06-14"},{"$f":"+GU10+$S$7","v":"2019-06-21"},{"$f":"+GV10+$S$7","v":"2019-06-28"},{"$f":"+GW10+$S$7","v":"2019-07-05"},{"$f":"+GX10+$S$7","v":"2019-07-12"},{"$f":"+GY10+$S$7","v":"2019-07-19"},{"$f":"+GZ10+$S$7","v":"2019-07-26"},{"$f":"+HA10+$S$7","v":"2019-08-02"},{"$f":"+HB10+$S$7","v":"2019-08-09"},{"$f":"+HC10+$S$7","v":"2019-08-16"},{"$f":"+HD10+$S$7","v":"2019-08-23"},{"$f":"+HE10+$S$7","v":"2019-08-30"},{"$f":"+HF10+$S$7","v":"2019-09-06"},{"$f":"+HG10+$S$7","v":"2019-09-13"},{"$f":"+HH10+$S$7","v":"2019-09-20"},{"$f":"+HI10+$S$7","v":"2019-09-27"},{"$f":"+HJ10+$S$7","v":"2019-10-04"},{"$f":"+HK10+$S$7","v":"2019-10-11"},{"$f":"+HL10+$S$7","v":"2019-10-18"},{"$f":"+HM10+$S$7","v":"2019-10-25"},{"$f":"+HN10+$S$7","v":"2019-11-01"},{"$f":"+HO10+$S$7","v":"2019-11-08"},{"$f":"+HP10+$S$7","v":"2019-11-15"},{"$f":"+HQ10+$S$7","v":"2019-11-22"},{"$f":"+HR10+$S$7","v":"2019-11-29"},{"$f":"+HS10+$S$7","v":"2019-12-06"},{"$f":"+HT10+$S$7","v":"2019-12-13"},{"$f":"+HU10+$S$7","v":"2019-12-20"},{"$f":"+HV10+$S$7","v":"2019-12-27"},{"$f":"+HW10+$S$7","v":"2020-01-03"},{"$f":"+HX10+$S$7","v":"2020-01-10"},{"$f":"+HY10+$S$7","v":"2020-01-17"},{"$f":"+HZ10+$S$7","v":"2020-01-24"},{"$f":"+IA10+$S$7","v":"2020-01-31"},{"$f":"+IB10+$S$7","v":"2020-02-07"},{"$f":"+IC10+$S$7","v":"2020-02-14"},{"$f":"+ID10+$S$7","v":"2020-02-21"},{"$f":"+IE10+$S$7","v":"2020-02-28"},{"$f":"+IF10+$S$7","v":"2020-03-06"},{"$f":"+IG10+$S$7","v":"2020-03-13"},{"$f":"+IH10+$S$7","v":"2020-03-20"},{"$f":"+II10+$S$7","v":"2020-03-27"},{"$f":"+IJ10+$S$7","v":"2020-04-03"},{"$f":"+IK10+$S$7","v":"2020-04-10"},{"$f":"+IL10+$S$7","v":"2020-04-17"},{"$f":"+IM10+$S$7","v":"2020-04-24"},{"$f":"+IN10+$S$7","v":"2020-05-01"},{"$f":"+IO10+$S$7","v":"2020-05-08"},{"$f":"+IP10+$S$7","v":"2020-05-15"},{"$f":"+IQ10+$S$7","v":"2020-05-22"},{"$f":"+IR10+$S$7","v":"2020-05-29"},{"$f":"+IS10+$S$7","v":"2020-06-05"},{"$f":"+IT10+$S$7","v":"2020-06-12"},{"$f":"+IU10+$S$7","v":"2020-06-19"},{"$f":"+IV10+$S$7","v":"2020-06-26"},{"$f":"+IW10+$S$7","v":"2020-07-03"},{"$f":"+IX10+$S$7","v":"2020-07-10"},{"$f":"+IY10+$S$7","v":"2020-07-17"},{"$f":"+IZ10+$S$7","v":"2020-07-24"},{"$f":"+JA10+$S$7","v":"2020-07-31"},{"$f":"+JB10+$S$7","v":"2020-08-07"},{"$f":"+JC10+$S$7","v":"2020-08-14"},{"$f":"+JD10+$S$7","v":"2020-08-21"},{"$f":"+JE10+$S$7","v":"2020-08-28"},{"$f":"+JF10+$S$7","v":"2020-09-04"},{"$f":"+JG10+$S$7","v":"2020-09-11"},{"$f":"+JH10+$S$7","v":"2020-09-18"},{"$f":"+JI10+$S$7","v":"2020-09-25"},{"$f":"+JJ10+$S$7","v":"2020-10-02"},{"$f":"+JK10+$S$7","v":"2020-10-09"},{"$f":"+JL10+$S$7","v":"2020-10-16"},{"$f":"+JM10+$S$7","v":"2020-10-23"},{"$f":"+JN10+$S$7","v":"2020-10-30"},{"$f":"+JO10+$S$7","v":"2020-11-06"},null,{"$f":"+S5+S6","v":"2018-05-18"},{"$f":"+JR10+$S$7","v":"2018-05-25"},{"$f":"+JS10+$S$7","v":"2018-06-01"},{"$f":"+JT10+$S$7","v":"2018-06-08"},{"$f":"+JU10+$S$7","v":"2018-06-15"},{"$f":"+JV10+$S$7","v":"2018-06-22"},{"$f":"+JW10+$S$7","v":"2018-06-29"},{"$f":"+JX10+$S$7","v":"2018-07-06"},{"$f":"+JY10+$S$7","v":"2018-07-13"},{"$f":"+JZ10+$S$7","v":"2018-07-20"},{"$f":"+KA10+$S$7","v":"2018-07-27"},{"$f":"+KB10+$S$7","v":"2018-08-03"},{"$f":"+KC10+$S$7","v":"2018-08-10"},{"$f":"+KD10+$S$7","v":"2018-08-17"},{"$f":"+KE10+$S$7","v":"2018-08-24"},{"$f":"+KF10+$S$7","v":"2018-08-31"},{"$f":"+KG10+$S$7","v":"2018-09-07"},{"$f":"+KH10+$S$7","v":"2018-09-14"},{"$f":"+KI10+$S$7","v":"2018-09-21"},{"$f":"+KJ10+$S$7","v":"2018-09-28"},{"$f":"+KK10+$S$7","v":"2018-10-05"},{"$f":"+KL10+$S$7","v":"2018-10-12"},{"$f":"+KM10+$S$7","v":"2018-10-19"},{"$f":"+KN10+$S$7","v":"2018-10-26"},{"$f":"+KO10+$S$7","v":"2018-11-02"},{"$f":"+KP10+$S$7","v":"2018-11-09"},{"$f":"+KQ10+$S$7","v":"2018-11-16"},{"$f":"+KR10+$S$7","v":"2018-11-23"},{"$f":"+KS10+$S$7","v":"2018-11-30"},{"$f":"+KT10+$S$7","v":"2018-12-07"},{"$f":"+KU10+$S$7","v":"2018-12-14"},{"$f":"+KV10+$S$7","v":"2018-12-21"},{"$f":"+KW10+$S$7","v":"2018-12-28"},{"$f":"+KX10+$S$7","v":"2019-01-04"},{"$f":"+KY10+$S$7","v":"2019-01-11"},{"$f":"+KZ10+$S$7","v":"2019-01-18"},{"$f":"+LA10+$S$7","v":"2019-01-25"},{"$f":"+LB10+$S$7","v":"2019-02-01"},{"$f":"+LC10+$S$7","v":"2019-02-08"},{"$f":"+LD10+$S$7","v":"2019-02-15"},{"$f":"+LE10+$S$7","v":"2019-02-22"},{"$f":"+LF10+$S$7","v":"2019-03-01"},{"$f":"+LG10+$S$7","v":"2019-03-08"},{"$f":"+LH10+$S$7","v":"2019-03-15"},{"$f":"+LI10+$S$7","v":"2019-03-22"},{"$f":"+LJ10+$S$7","v":"2019-03-29"},{"$f":"+LK10+$S$7","v":"2019-04-05"},{"$f":"+LL10+$S$7","v":"2019-04-12"},{"$f":"+LM10+$S$7","v":"2019-04-19"},{"$f":"+LN10+$S$7","v":"2019-04-26"},{"$f":"+LO10+$S$7","v":"2019-05-03"},{"$f":"+LP10+$S$7","v":"2019-05-10"},{"$f":"+LQ10+$S$7","v":"2019-05-17"},{"$f":"+LR10+$S$7","v":"2019-05-24"},{"$f":"+LS10+$S$7","v":"2019-05-31"},{"$f":"+LT10+$S$7","v":"2019-06-07"},{"$f":"+LU10+$S$7","v":"2019-06-14"},{"$f":"+LV10+$S$7","v":"2019-06-21"},{"$f":"+LW10+$S$7","v":"2019-06-28"},{"$f":"+LX10+$S$7","v":"2019-07-05"},{"$f":"+LY10+$S$7","v":"2019-07-12"},{"$f":"+LZ10+$S$7","v":"2019-07-19"},{"$f":"+MA10+$S$7","v":"2019-07-26"},{"$f":"+MB10+$S$7","v":"2019-08-02"},{"$f":"+MC10+$S$7","v":"2019-08-09"},{"$f":"+MD10+$S$7","v":"2019-08-16"},{"$f":"+ME10+$S$7","v":"2019-08-23"},{"$f":"+MF10+$S$7","v":"2019-08-30"},{"$f":"+MG10+$S$7","v":"2019-09-06"},{"$f":"+MH10+$S$7","v":"2019-09-13"},{"$f":"+MI10+$S$7","v":"2019-09-20"},{"$f":"+MJ10+$S$7","v":"2019-09-27"},{"$f":"+MK10+$S$7","v":"2019-10-04"},{"$f":"+ML10+$S$7","v":"2019-10-11"},{"$f":"+MM10+$S$7","v":"2019-10-18"},{"$f":"+MN10+$S$7","v":"2019-10-25"},{"$f":"+MO10+$S$7","v":"2019-11-01"},{"$f":"+MP10+$S$7","v":"2019-11-08"},{"$f":"+MQ10+$S$7","v":"2019-11-15"},{"$f":"+MR10+$S$7","v":"2019-11-22"},{"$f":"+MS10+$S$7","v":"2019-11-29"},{"$f":"+MT10+$S$7","v":"2019-12-06"},{"$f":"+MU10+$S$7","v":"2019-12-13"},{"$f":"+MV10+$S$7","v":"2019-12-20"},{"$f":"+MW10+$S$7","v":"2019-12-27"},{"$f":"+MX10+$S$7","v":"2020-01-03"},{"$f":"+MY10+$S$7","v":"2020-01-10"},{"$f":"+MZ10+$S$7","v":"2020-01-17"},{"$f":"+NA10+$S$7","v":"2020-01-24"},{"$f":"+NB10+$S$7","v":"2020-01-31"},{"$f":"+NC10+$S$7","v":"2020-02-07"},{"$f":"+ND10+$S$7","v":"2020-02-14"},{"$f":"+NE10+$S$7","v":"2020-02-21"},{"$f":"+NF10+$S$7","v":"2020-02-28"},{"$f":"+NG10+$S$7","v":"2020-03-06"},{"$f":"+NH10+$S$7","v":"2020-03-13"},{"$f":"+NI10+$S$7","v":"2020-03-20"},{"$f":"+NJ10+$S$7","v":"2020-03-27"},{"$f":"+NK10+$S$7","v":"2020-04-03"},{"$f":"+NL10+$S$7","v":"2020-04-10"},{"$f":"+NM10+$S$7","v":"2020-04-17"},{"$f":"+NN10+$S$7","v":"2020-04-24"},{"$f":"+NO10+$S$7","v":"2020-05-01"},{"$f":"+NP10+$S$7","v":"2020-05-08"},{"$f":"+NQ10+$S$7","v":"2020-05-15"},{"$f":"+NR10+$S$7","v":"2020-05-22"},{"$f":"+NS10+$S$7","v":"2020-05-29"},{"$f":"+NT10+$S$7","v":"2020-06-05"},{"$f":"+NU10+$S$7","v":"2020-06-12"},{"$f":"+NV10+$S$7","v":"2020-06-19"},{"$f":"+NW10+$S$7","v":"2020-06-26"},{"$f":"+NX10+$S$7","v":"2020-07-03"},{"$f":"+NY10+$S$7","v":"2020-07-10"},{"$f":"+NZ10+$S$7","v":"2020-07-17"},{"$f":"+OA10+$S$7","v":"2020-07-24"},{"$f":"+OB10+$S$7","v":"2020-07-31"},{"$f":"+OC10+$S$7","v":"2020-08-07"},{"$f":"+OD10+$S$7","v":"2020-08-14"},{"$f":"+OE10+$S$7","v":"2020-08-21"},{"$f":"+OF10+$S$7","v":"2020-08-28"},{"$f":"+OG10+$S$7","v":"2020-09-04"},{"$f":"+OH10+$S$7","v":"2020-09-11"},{"$f":"+OI10+$S$7","v":"2020-09-18"},{"$f":"+OJ10+$S$7","v":"2020-09-25"},{"$f":"+OK10+$S$7","v":"2020-10-02"},{"$f":"+OL10+$S$7","v":"2020-10-09"},{"$f":"+OM10+$S$7","v":"2020-10-16"},{"$f":"+ON10+$S$7","v":"2020-10-23"},{"$f":"+OO10+$S$7","v":"2020-10-30"},{"$f":"+OP10+$S$7","v":"2020-11-06"}]
[1,{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":"00:00:00"},{"$f":"IF(H11>0,(ROUND(+'G&K-Funding Analysis'!J11,0)),\"\")","v":130},{"$f":"+'G&K-Funding Analysis'!I11","v":5250},{"$f":"+'G&K-Funding Analysis'!K11","v":40.39},{"$f":"+'G&K-Funding Analysis'!L11","v":15.15},{"$f":"+'G&K-Funding Analysis'!M11","v":55.54},{"$f":"+'G&K-Funding Analysis'!N11","v":367.50000000000006},{"$f":"IF(H11>0,(IF('D-Checklist'!I11=1,0,200)),\"\")","v":200},{"$f":"+'G&K-Funding Analysis'!O11","v":"NO"},null,{"$f":"IF(P$9<=$G11,+$K11,0)","v":55.54},{"$f":"IF(Q$9<=$G11,+$K11,0)","v":55.54},55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,{"$f":"IF(CC$9<=$G11,+$K11,0)","v":55.54},55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,{"$f":"IF(EO$9<=$G11,+$K11,0)","v":55.54},null,{"$f":"IF(EQ$9<=$G11,+$I11,0)","v":40.39},{"$f":"IF(ER$9<=$G11,+$I11,0)","v":40.39},40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,{"$f":"IF(HD$9<=$G11,+$I11,0)","v":40.39},40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,{"$f":"IF(JP$9<=$G11,+$I11,0)","v":40.39},null,{"$f":"IF(JR$9<=$G11,+$J11,0)","v":15.15},{"$f":"IF(JS$9<=$G11,+$J11,0)","v":15.15},15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,{"$f":"IF(ME$9<=$G11,+$J11,0)","v":15.15},15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,{"$f":"IF(OQ$9<=$G11,+$J11,0)","v":15.15}]
[2,{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":"00:00:00"},{"$f":"IF(H12>0,(ROUND(+'G&K-Funding Analysis'!J12,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I12","v":0},{"$f":"+'G&K-Funding Analysis'!K12","v":""},{"$f":"+'G&K-Funding Analysis'!L12","v":""},{"$f":"+'G&K-Funding Analysis'!M12","v":0},{"$f":"+'G&K-Funding Analysis'!N12","v":0},{"$f":"IF(H12>0,(IF('D-Checklist'!I12=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O12","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(EQ$9<=$G12,+$I12,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(JR$9<=$G12,+$J12,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[3,{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":"00:00:00"},{"$f":"IF(H13>0,(ROUND(+'G&K-Funding Analysis'!J13,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I13","v":0},{"$f":"+'G&K-Funding Analysis'!K13","v":""},{"$f":"+'G&K-Funding Analysis'!L13","v":""},{"$f":"+'G&K-Funding Analysis'!M13","v":0},{"$f":"+'G&K-Funding Analysis'!N13","v":0},{"$f":"IF(H13>0,(IF('D-Checklist'!I13=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O13","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[4,{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":"00:00:00"},{"$f":"IF(H14>0,(ROUND(+'G&K-Funding Analysis'!J14,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I14","v":0},{"$f":"+'G&K-Funding Analysis'!K14","v":""},{"$f":"+'G&K-Funding Analysis'!L14","v":""},{"$f":"+'G&K-Funding Analysis'!M14","v":0},{"$f":"+'G&K-Funding Analysis'!N14","v":0},{"$f":"IF(H14>0,(IF('D-Checklist'!I14=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O14","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB$9<=$G14,+$K14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN$9<=$G14,+$K14,0)","v":0},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HC$9<=$G14,+$I14,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(JO$9<=$G14,+$I14,0)","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MD$9<=$G14,+$J14,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OP$9<=$G14,+$J14,0)","v":""},""]
[5,{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":"00:00:00"},{"$f":"IF(H15>0,(ROUND(+'G&K-Funding Analysis'!J15,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I15","v":0},{"$f":"+'G&K-Funding Analysis'!K15","v":""},{"$f":"+'G&K-Funding Analysis'!L15","v":""},{"$f":"+'G&K-Funding Analysis'!M15","v":0},{"$f":"+'G&K-Funding Analysis'!N15","v":0},{"$f":"IF(H15>0,(IF('D-Checklist'!I15=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O15","v":""},null,0,{"$f":"IF(Q$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BE$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CW$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DG$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DQ$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EA$9<=$G15,+$K15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[6,{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":"00:00:00"},{"$f":"IF(H16>0,(ROUND(+'G&K-Funding Analysis'!J16,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I16","v":0},{"$f":"+'G&K-Funding Analysis'!K16","v":""},{"$f":"+'G&K-Funding Analysis'!L16","v":""},{"$f":"+'G&K-Funding Analysis'!M16","v":0},{"$f":"+'G&K-Funding Analysis'!N16","v":0},{"$f":"IF(H16>0,(IF('D-Checklist'!I16=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O16","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[7,{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":"00:00:00"},{"$f":"IF(H17>0,(ROUND(+'G&K-Funding Analysis'!J17,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I17","v":0},{"$f":"+'G&K-Funding Analysis'!K17","v":""},{"$f":"+'G&K-Funding Analysis'!L17","v":""},{"$f":"+'G&K-Funding Analysis'!M17","v":0},{"$f":"+'G&K-Funding Analysis'!N17","v":0},{"$f":"IF(H17>0,(IF('D-Checklist'!I17=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O17","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[8,{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":"00:00:00"},{"$f":"IF(H18>0,(ROUND(+'G&K-Funding Analysis'!J18,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I18","v":0},{"$f":"+'G&K-Funding Analysis'!K18","v":""},{"$f":"+'G&K-Funding Analysis'!L18","v":""},{"$f":"+'G&K-Funding Analysis'!M18","v":0},{"$f":"+'G&K-Funding Analysis'!N18","v":0},{"$f":"IF(H18>0,(IF('D-Checklist'!I18=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O18","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HB$9<=$G18,+$I18,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(JN$9<=$G18,+$I18,0)","v":""},"","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC$9<=$G18,+$J18,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OO$9<=$G18,+$J18,0)","v":""},"",""]
[9,{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":"00:00:00"},{"$f":"IF(H19>0,(ROUND(+'G&K-Funding Analysis'!J19,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I19","v":0},{"$f":"+'G&K-Funding Analysis'!K19","v":""},{"$f":"+'G&K-Funding Analysis'!L19","v":""},{"$f":"+'G&K-Funding Analysis'!M19","v":0},{"$f":"+'G&K-Funding Analysis'!N19","v":0},{"$f":"IF(H19>0,(IF('D-Checklist'!I19=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O19","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(FG$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(FW$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(GM$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HR$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(IH$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(IX$9<=$G19,+$I19,0)","v":""},"","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF(KH$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(KX$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(LN$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MS$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(NI$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(NY$9<=$G19,+$J19,0)","v":""},"","","","","","","","","","","","","","","","","",""]
[10,{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":"00:00:00"},{"$f":"IF(H20>0,(ROUND(+'G&K-Funding Analysis'!J20,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I20","v":0},{"$f":"+'G&K-Funding Analysis'!K20","v":""},{"$f":"+'G&K-Funding Analysis'!L20","v":""},{"$f":"+'G&K-Funding Analysis'!M20","v":0},{"$f":"+'G&K-Funding Analysis'!N20","v":0},{"$f":"IF(H20>0,(IF('D-Checklist'!I20=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O20","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[11,{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":"00:00:00"},{"$f":"IF(H21>0,(ROUND(+'G&K-Funding Analysis'!J21,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I21","v":0},{"$f":"+'G&K-Funding Analysis'!K21","v":""},{"$f":"+'G&K-Funding Analysis'!L21","v":""},{"$f":"+'G&K-Funding Analysis'!M21","v":0},{"$f":"+'G&K-Funding Analysis'!N21","v":0},{"$f":"IF(H21>0,(IF('D-Checklist'!I21=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O21","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[12,{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":"00:00:00"},{"$f":"IF(H22>0,(ROUND(+'G&K-Funding Analysis'!J22,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I22","v":0},{"$f":"+'G&K-Funding Analysis'!K22","v":""},{"$f":"+'G&K-Funding Analysis'!L22","v":""},{"$f":"+'G&K-Funding Analysis'!M22","v":0},{"$f":"+'G&K-Funding Analysis'!N22","v":0},{"$f":"IF(H22>0,(IF('D-Checklist'!I22=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O22","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[13,{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":"00:00:00"},{"$f":"IF(H23>0,(ROUND(+'G&K-Funding Analysis'!J23,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I23","v":0},{"$f":"+'G&K-Funding Analysis'!K23","v":""},{"$f":"+'G&K-Funding Analysis'!L23","v":""},{"$f":"+'G&K-Funding Analysis'!M23","v":0},{"$f":"+'G&K-Funding Analysis'!N23","v":0},{"$f":"IF(H23>0,(IF('D-Checklist'!I23=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O23","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[14,{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":"00:00:00"},{"$f":"IF(H24>0,(ROUND(+'G&K-Funding Analysis'!J24,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I24","v":0},{"$f":"+'G&K-Funding Analysis'!K24","v":""},{"$f":"+'G&K-Funding Analysis'!L24","v":""},{"$f":"+'G&K-Funding Analysis'!M24","v":0},{"$f":"+'G&K-Funding Analysis'!N24","v":0},{"$f":"IF(H24>0,(IF('D-Checklist'!I24=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O24","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[15,{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":"00:00:00"},{"$f":"IF(H25>0,(ROUND(+'G&K-Funding Analysis'!J25,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I25","v":0},{"$f":"+'G&K-Funding Analysis'!K25","v":""},{"$f":"+'G&K-Funding Analysis'!L25","v":""},{"$f":"+'G&K-Funding Analysis'!M25","v":0},{"$f":"+'G&K-Funding Analysis'!N25","v":0},{"$f":"IF(H25>0,(IF('D-Checklist'!I25=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O25","v":""},null,0,{"$f":"IF(Q$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BE$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CW$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DG$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DQ$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EA$9<=$G25,+$K25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[16,{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":"00:00:00"},{"$f":"IF(H26>0,(ROUND(+'G&K-Funding Analysis'!J26,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I26","v":0},{"$f":"+'G&K-Funding Analysis'!K26","v":""},{"$f":"+'G&K-Funding Analysis'!L26","v":""},{"$f":"+'G&K-Funding Analysis'!M26","v":0},{"$f":"+'G&K-Funding Analysis'!N26","v":0},{"$f":"IF(H26>0,(IF('D-Checklist'!I26=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O26","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[17,{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":"00:00:00"},{"$f":"IF(H27>0,(ROUND(+'G&K-Funding Analysis'!J27,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I27","v":0},{"$f":"+'G&K-Funding Analysis'!K27","v":""},{"$f":"+'G&K-Funding Analysis'!L27","v":""},{"$f":"+'G&K-Funding Analysis'!M27","v":0},{"$f":"+'G&K-Funding Analysis'!N27","v":0},{"$f":"IF(H27>0,(IF('D-Checklist'!I27=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O27","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[18,{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":"00:00:00"},{"$f":"IF(H28>0,(ROUND(+'G&K-Funding Analysis'!J28,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I28","v":0},{"$f":"+'G&K-Funding Analysis'!K28","v":""},{"$f":"+'G&K-Funding Analysis'!L28","v":""},{"$f":"+'G&K-Funding Analysis'!M28","v":0},{"$f":"+'G&K-Funding Analysis'!N28","v":0},{"$f":"IF(H28>0,(IF('D-Checklist'!I28=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O28","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[19,{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":"00:00:00"},{"$f":"IF(H29>0,(ROUND(+'G&K-Funding Analysis'!J29,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I29","v":0},{"$f":"+'G&K-Funding Analysis'!K29","v":""},{"$f":"+'G&K-Funding Analysis'!L29","v":""},{"$f":"+'G&K-Funding Analysis'!M29","v":0},{"$f":"+'G&K-Funding Analysis'!N29","v":0},{"$f":"IF(H29>0,(IF('D-Checklist'!I29=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O29","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[20,{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":"00:00:00"},{"$f":"IF(H30>0,(ROUND(+'G&K-Funding Analysis'!J30,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I30","v":0},{"$f":"+'G&K-Funding Analysis'!K30","v":""},{"$f":"+'G&K-Funding Analysis'!L30","v":""},{"$f":"+'G&K-Funding Analysis'!M30","v":0},{"$f":"+'G&K-Funding Analysis'!N30","v":0},{"$f":"IF(H30>0,(IF('D-Checklist'!I30=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O30","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[21,{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":"00:00:00"},{"$f":"IF(H31>0,(ROUND(+'G&K-Funding Analysis'!J31,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I31","v":0},{"$f":"+'G&K-Funding Analysis'!K31","v":""},{"$f":"+'G&K-Funding Analysis'!L31","v":""},{"$f":"+'G&K-Funding Analysis'!M31","v":0},{"$f":"+'G&K-Funding Analysis'!N31","v":0},{"$f":"IF(H31>0,(IF('D-Checklist'!I31=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O31","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[22,{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":"00:00:00"},{"$f":"IF(H32>0,(ROUND(+'G&K-Funding Analysis'!J32,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I32","v":0},{"$f":"+'G&K-Funding Analysis'!K32","v":""},{"$f":"+'G&K-Funding Analysis'!L32","v":""},{"$f":"+'G&K-Funding Analysis'!M32","v":0},{"$f":"+'G&K-Funding Analysis'!N32","v":0},{"$f":"IF(H32>0,(IF('D-Checklist'!I32=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O32","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23,{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":"00:00:00"},{"$f":"IF(H33>0,(ROUND(+'G&K-Funding Analysis'!J33,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I33","v":0},{"$f":"+'G&K-Funding Analysis'!K33","v":""},{"$f":"+'G&K-Funding Analysis'!L33","v":""},{"$f":"+'G&K-Funding Analysis'!M33","v":0},{"$f":"+'G&K-Funding Analysis'!N33","v":0},{"$f":"IF(H33>0,(IF('D-Checklist'!I33=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O33","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[24,{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":"00:00:00"},{"$f":"IF(H34>0,(ROUND(+'G&K-Funding Analysis'!J34,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I34","v":0},{"$f":"+'G&K-Funding Analysis'!K34","v":""},{"$f":"+'G&K-Funding Analysis'!L34","v":""},{"$f":"+'G&K-Funding Analysis'!M34","v":0},{"$f":"+'G&K-Funding Analysis'!N34","v":0},{"$f":"IF(H34>0,(IF('D-Checklist'!I34=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O34","v":""},null,0,{"$f":"IF(Q$9<=$G34,+$K34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$9<=$G34,+$K34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA$9<=$G34,+$K34,0)","v":0},0,{"$f":"IF(CC$9<=$G34,+$K34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$9<=$G34,+$K34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL$9<=$G34,+$K34,0)","v":0},0,0,0,null,"","","","","","","","",{"$f":"IF(EY$9<=$G34,+$I34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(GL$9<=$G34,+$I34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IG$9<=$G34,+$I34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(JM$9<=$G34,+$I34,0)","v":""},"","","",null,"","","","","","","","",{"$f":"IF(JZ$9<=$G34,+$J34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(LM$9<=$G34,+$J34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(NH$9<=$G34,+$J34,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ON$9<=$G34,+$J34,0)","v":""},"","",""]
[25,{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":"00:00:00"},{"$f":"IF(H35>0,(ROUND(+'G&K-Funding Analysis'!J35,0)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!I35","v":0},{"$f":"+'G&K-Funding Analysis'!K35","v":""},{"$f":"+'G&K-Funding Analysis'!L35","v":""},{"$f":"+'G&K-Funding Analysis'!M35","v":0},{"$f":"+'G&K-Funding Analysis'!N35","v":0},{"$f":"IF(H35>0,(IF('D-Checklist'!I35=1,0,200)),\"\")","v":""},{"$f":"+'G&K-Funding Analysis'!O35","v":""},null,{"$f":"IF(P$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA$9<=$G35,+$K35,0)","v":0},0,{"$f":"IF(CC$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DU$9<=$G35,+$K35,0)","v":0},{"$f":"IF(DV$9<=$G35,+$K35,0)","v":0},{"$f":"IF(DW$9<=$G35,+$K35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(EQ$9<=$G35,+$I35,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HP$9<=$G35,+$I35,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(JR$9<=$G35,+$J35,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MQ$9<=$G35,+$J35,0)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11:P35)","v":55.54},{"$f":"SUM(Q11:Q35)","v":55.54},55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,{"$f":"SUM(CC11:CC35)","v":55.54},55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,55.54,{"$f":"SUM(EO11:EO35)","v":55.54},null,{"$f":"SUM(EQ11:EQ35)","v":40.39},{"$f":"SUM(ER11:ER35)","v":40.39},40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,{"$f":"SUM(HD11:HD35)","v":40.39},40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,40.39,{"$f":"SUM(JP11:JP35)","v":40.39},null,{"$f":"SUM(JR11:JR35)","v":15.15},{"$f":"SUM(JS11:JS35)","v":15.15},15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,{"$f":"SUM(ME11:ME35)","v":15.15},15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,15.15,{"$f":"SUM(OQ11:OQ35)","v":15.15}]

{"sheet":"M - Block Ticket","index":9,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":true,"merged":[[6,9,6,11],[2,6,6,8],[7,10,7,11],[1,4,1,6],[2,9,2,11],[3,9,3,11],[4,9,4,11],[5,9,5,11]]}
["Block Ticket",null,null,null,null,null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7},null,{"$f":"+'B-Inputs'!$B$38","v":"2018-05-04"}]
[" Dealership Name:",null,null,null,{"$f":"+'Assignment Worksheet'!D3","v":0}]
[null,null,null,null,"Date Funded:",null,"Notes:",null,null,"Total Purchase Amount:",null,null,{"$f":"+H36","v":5250}]
[null,null,null,null,"QuickBooks:",null,null,null,null,"Less Administrative Cost:",null,null,{"$f":"-L36","v":-367.50000000000006}]
["OFFICE USE ONLY:",null,null,null,"ICN #:",null,null,null,null,"Less Title Escrow:",null,null,{"$f":"-M36","v":0}]
[null,null,null,null,"Sales Comm. Updated:",null,null,null,null,"Less Wire Fee:",null,null,{"$f":"-'B-Inputs'!B34","v":0}]
[null,null,null,null,"Act Updated:",null,null,null,null,"Total to Be Deducted:",null,null,{"$f":"SUM(M4:M6)","v":-367.50000000000006}]
[null,null,null,null,null,null,null,null,null,null,"Total Funding Amount:",null,{"$f":"+M3+M7","v":4882.5}]
[null,null,null,null,null,null,null,null,null,"TOTAL TO BE FUNDED:",null,null,{"$f":"+M2-M7","v":367.50000000000006}]
[null,"Last Name","First Name","Car Year","Make","Model","Number Weekly Payments","Funding Basis","Funding Basis Pay Down","Advance Fee","Total Payment","One Time Administrative Cost","Title/Escrow","Documents Compliant"]
[1,{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":0},{"$f":"IF(D11>0,(+'G&K-Funding Analysis'!J11),\"\")","v":129.99},{"$f":"IF(D11>0,(+'G&K-Funding Analysis'!I11),0)","v":5250},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!K11),\"\")","v":40.39},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!L11),\"\")","v":15.15},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!M11),\"\")","v":55.54},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!N11),\"\")","v":367.50000000000006},{"$f":"IF(H11>0,IF('D-Checklist'!I11=1,0,+'B-Inputs'!$B$32),\"\")","v":0},{"$f":"IF(H11>0,(+'G&K-Funding Analysis'!O11),\"\")","v":"NO"}]
[2,{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":0},{"$f":"IF(D12>0,(+'G&K-Funding Analysis'!J12),\"\")","v":""},{"$f":"IF(D12>0,(+'G&K-Funding Analysis'!I12),0)","v":0},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!K12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!L12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!M12),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!N12),\"\")","v":""},{"$f":"IF(H12>0,IF('D-Checklist'!I12=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H12>0,(+'G&K-Funding Analysis'!O12),\"\")","v":""}]
[3,{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":0},{"$f":"IF(D13>0,(+'G&K-Funding Analysis'!J13),\"\")","v":""},{"$f":"IF(D13>0,(+'G&K-Funding Analysis'!I13),0)","v":0},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!K13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!L13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!M13),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!N13),\"\")","v":""},{"$f":"IF(H13>0,IF('D-Checklist'!I13=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H13>0,(+'G&K-Funding Analysis'!O13),\"\")","v":""}]
[4,{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":0},{"$f":"IF(D14>0,(+'G&K-Funding Analysis'!J14),\"\")","v":""},{"$f":"IF(D14>0,(+'G&K-Funding Analysis'!I14),0)","v":0},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!K14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!L14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!M14),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!N14),\"\")","v":""},{"$f":"IF(H14>0,IF('D-Checklist'!I14=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H14>0,(+'G&K-Funding Analysis'!O14),\"\")","v":""}]
[5,{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":0},{"$f":"IF(D15>0,(+'G&K-Funding Analysis'!J15),\"\")","v":""},{"$f":"IF(D15>0,(+'G&K-Funding Analysis'!I15),0)","v":0},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!K15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!L15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!M15),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!N15),\"\")","v":""},{"$f":"IF(H15>0,IF('D-Checklist'!I15=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H15>0,(+'G&K-Funding Analysis'!O15),\"\")","v":""}]
[6,{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":0},{"$f":"IF(D16>0,(+'G&K-Funding Analysis'!J16),\"\")","v":""},{"$f":"IF(D16>0,(+'G&K-Funding Analysis'!I16),0)","v":0},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!K16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!L16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!M16),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!N16),\"\")","v":""},{"$f":"IF(H16>0,IF('D-Checklist'!I16=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H16>0,(+'G&K-Funding Analysis'!O16),\"\")","v":""}]
[7,{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":0},{"$f":"IF(D17>0,(+'G&K-Funding Analysis'!J17),\"\")","v":""},{"$f":"IF(D17>0,(+'G&K-Funding Analysis'!I17),0)","v":0},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!K17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!L17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!M17),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!N17),\"\")","v":""},{"$f":"IF(H17>0,IF('D-Checklist'!I17=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H17>0,(+'G&K-Funding Analysis'!O17),\"\")","v":""}]
[8,{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":0},{"$f":"IF(D18>0,(+'G&K-Funding Analysis'!J18),\"\")","v":""},{"$f":"IF(D18>0,(+'G&K-Funding Analysis'!I18),0)","v":0},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!K18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!L18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!M18),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!N18),\"\")","v":""},{"$f":"IF(H18>0,IF('D-Checklist'!I18=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H18>0,(+'G&K-Funding Analysis'!O18),\"\")","v":""}]
[9,{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":0},{"$f":"IF(D19>0,(+'G&K-Funding Analysis'!J19),\"\")","v":""},{"$f":"IF(D19>0,(+'G&K-Funding Analysis'!I19),0)","v":0},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!K19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!L19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!M19),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!N19),\"\")","v":""},{"$f":"IF(H19>0,IF('D-Checklist'!I19=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H19>0,(+'G&K-Funding Analysis'!O19),\"\")","v":""}]
[10,{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":0},{"$f":"IF(D20>0,(+'G&K-Funding Analysis'!J20),\"\")","v":""},{"$f":"IF(D20>0,(+'G&K-Funding Analysis'!I20),0)","v":0},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!K20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!L20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!M20),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!N20),\"\")","v":""},{"$f":"IF(H20>0,IF('D-Checklist'!I20=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H20>0,(+'G&K-Funding Analysis'!O20),\"\")","v":""}]
[11,{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":0},{"$f":"IF(D21>0,(+'G&K-Funding Analysis'!J21),\"\")","v":""},{"$f":"IF(D21>0,(+'G&K-Funding Analysis'!I21),0)","v":0},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!K21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!L21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!M21),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!N21),\"\")","v":""},{"$f":"IF(H21>0,IF('D-Checklist'!I21=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H21>0,(+'G&K-Funding Analysis'!O21),\"\")","v":""}]
[12,{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":0},{"$f":"IF(D22>0,(+'G&K-Funding Analysis'!J22),\"\")","v":""},{"$f":"IF(D22>0,(+'G&K-Funding Analysis'!I22),0)","v":0},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!K22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!L22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!M22),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!N22),\"\")","v":""},{"$f":"IF(H22>0,IF('D-Checklist'!I22=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H22>0,(+'G&K-Funding Analysis'!O22),\"\")","v":""}]
[13,{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":0},{"$f":"IF(D23>0,(+'G&K-Funding Analysis'!J23),\"\")","v":""},{"$f":"IF(D23>0,(+'G&K-Funding Analysis'!I23),0)","v":0},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!K23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!L23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!M23),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!N23),\"\")","v":""},{"$f":"IF(H23>0,IF('D-Checklist'!I23=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H23>0,(+'G&K-Funding Analysis'!O23),\"\")","v":""}]
[14,{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":0},{"$f":"IF(D24>0,(+'G&K-Funding Analysis'!J24),\"\")","v":""},{"$f":"IF(D24>0,(+'G&K-Funding Analysis'!I24),0)","v":0},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!K24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!L24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!M24),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!N24),\"\")","v":""},{"$f":"IF(H24>0,IF('D-Checklist'!I24=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H24>0,(+'G&K-Funding Analysis'!O24),\"\")","v":""}]
[15,{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":0},{"$f":"IF(D25>0,(+'G&K-Funding Analysis'!J25),\"\")","v":""},{"$f":"IF(D25>0,(+'G&K-Funding Analysis'!I25),0)","v":0},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!K25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!L25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!M25),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!N25),\"\")","v":""},{"$f":"IF(H25>0,IF('D-Checklist'!I25=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H25>0,(+'G&K-Funding Analysis'!O25),\"\")","v":""}]
[16,{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":0},{"$f":"IF(D26>0,(+'G&K-Funding Analysis'!J26),\"\")","v":""},{"$f":"IF(D26>0,(+'G&K-Funding Analysis'!I26),0)","v":0},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!K26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!L26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!M26),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!N26),\"\")","v":""},{"$f":"IF(H26>0,IF('D-Checklist'!I26=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H26>0,(+'G&K-Funding Analysis'!O26),\"\")","v":""}]
[17,{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":0},{"$f":"IF(D27>0,(+'G&K-Funding Analysis'!J27),\"\")","v":""},{"$f":"IF(D27>0,(+'G&K-Funding Analysis'!I27),0)","v":0},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!K27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!L27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!M27),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!N27),\"\")","v":""},{"$f":"IF(H27>0,IF('D-Checklist'!I27=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H27>0,(+'G&K-Funding Analysis'!O27),\"\")","v":""}]
[18,{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":0},{"$f":"IF(D28>0,(+'G&K-Funding Analysis'!J28),\"\")","v":""},{"$f":"IF(D28>0,(+'G&K-Funding Analysis'!I28),0)","v":0},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!K28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!L28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!M28),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!N28),\"\")","v":""},{"$f":"IF(H28>0,IF('D-Checklist'!I28=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H28>0,(+'G&K-Funding Analysis'!O28),\"\")","v":""}]
[19,{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":0},{"$f":"IF(D29>0,(+'G&K-Funding Analysis'!J29),\"\")","v":""},{"$f":"IF(D29>0,(+'G&K-Funding Analysis'!I29),0)","v":0},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!K29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!L29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!M29),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!N29),\"\")","v":""},{"$f":"IF(H29>0,IF('D-Checklist'!I29=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H29>0,(+'G&K-Funding Analysis'!O29),\"\")","v":""}]
[20,{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":0},{"$f":"IF(D30>0,(+'G&K-Funding Analysis'!J30),\"\")","v":""},{"$f":"IF(D30>0,(+'G&K-Funding Analysis'!I30),0)","v":0},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!K30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!L30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!M30),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!N30),\"\")","v":""},{"$f":"IF(H30>0,IF('D-Checklist'!I30=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H30>0,(+'G&K-Funding Analysis'!O30),\"\")","v":""}]
[21,{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":0},{"$f":"IF(D31>0,(+'G&K-Funding Analysis'!J31),\"\")","v":""},{"$f":"IF(D31>0,(+'G&K-Funding Analysis'!I31),0)","v":0},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!K31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!L31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!M31),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!N31),\"\")","v":""},{"$f":"IF(H31>0,IF('D-Checklist'!I31=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H31>0,(+'G&K-Funding Analysis'!O31),\"\")","v":""}]
[22,{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":0},{"$f":"IF(D32>0,(+'G&K-Funding Analysis'!J32),\"\")","v":""},{"$f":"IF(D32>0,(+'G&K-Funding Analysis'!I32),0)","v":0},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!K32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!L32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!M32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!N32),\"\")","v":""},{"$f":"IF(H32>0,IF('D-Checklist'!I32=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H32>0,(+'G&K-Funding Analysis'!O32),\"\")","v":""}]
[23,{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":0},{"$f":"IF(D33>0,(+'G&K-Funding Analysis'!J33),\"\")","v":""},{"$f":"IF(D33>0,(+'G&K-Funding Analysis'!I33),0)","v":0},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!K33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!L33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!M33),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!N33),\"\")","v":""},{"$f":"IF(H33>0,IF('D-Checklist'!I33=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H33>0,(+'G&K-Funding Analysis'!O33),\"\")","v":""}]
[24,{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":0},{"$f":"IF(D34>0,(+'G&K-Funding Analysis'!J34),\"\")","v":""},{"$f":"IF(D34>0,(+'G&K-Funding Analysis'!I34),0)","v":0},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!K34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!L34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!M34),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!N34),\"\")","v":""},{"$f":"IF(H34>0,IF('D-Checklist'!I34=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H34>0,(+'G&K-Funding Analysis'!O34),\"\")","v":""}]
[25,{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":0},{"$f":"IF(D35>0,(+'G&K-Funding Analysis'!J35),\"\")","v":""},{"$f":"IF(D35>0,(+'G&K-Funding Analysis'!I35),0)","v":0},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!K35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!L35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!M35),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!N35),\"\")","v":""},{"$f":"IF(H35>0,IF('D-Checklist'!I35=1,0,+'B-Inputs'!$B$32),\"\")","v":""},{"$f":"IF(H35>0,(+'G&K-Funding Analysis'!O35),\"\")","v":""}]
[null,null,null,"Total Purchase Amount:",null,null,null,{"$f":"SUM(H11:H35)","v":5250},null,null,null,{"$f":"SUM(L11:L35)","v":367.50000000000006},{"$f":"SUM(M11:M35)","v":0}]

{"sheet":"O - Customer Swaps","index":10,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":true,"merged":[[5,0,5,2],[5,3,5,5],[2,0,2,2],[2,3,2,5],[3,3,3,5],[4,0,4,2],[4,3,4,5],[9,14,9,15],[6,0,6,2],[6,3,6,5],[6,10,6,12],[9,6,9,7],[9,4,9,5],[9,0,9,3],[9,8,9,9],[9,10,9,11],[9,12,9,13]]}
["CUSTOMER CHANGE REPORT"]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3","v":0},null,null,null,null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[null,null,"Address:",{"$f":"+'Assignment Worksheet'!D4","v":0}]
["City:",null,null,{"$f":"+'Assignment Worksheet'!H4","v":0},null,null,null,null,null,"State:",{"$f":"+'Assignment Worksheet'!D5","v":0}]
["Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0},null,null,null,null,null,"Zip:",{"$f":"+'Assignment Worksheet'!F5","v":0}]
["Fax:",null,null,{"$f":"+'Assignment Worksheet'!D7","v":0},null,null,null,null,null,"Email:",{"$f":"+'Assignment Worksheet'!H6","v":0}]
[]
[]
["Vehicle",null,null,null,"Original Customer",null,"1st Customer Change",null,"2nd Customer Change",null,"3rd Customer Change",null,"4th Customer Change",null,"5th Customer Change"]
[null,"Car Year","Make","Model","Last Name","Fist name","Last Name","First name","Last Name","First name","Last Name","First name","Last Name","First name","Last Name","First name","# of Changes","Change Fees"]
[1,{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":0},{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},"Smith","Paul",null,null,null,null,null,null,null,null,1,{"$f":"IF(Q12>0,(+Q12*'B-Inputs'!$B$31),0)","v":130}]
[2,{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":0},{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q13>0,(+Q13*'B-Inputs'!$B$31),0)","v":0}]
[3,{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":0},{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q14>0,(+Q14*'B-Inputs'!$B$31),0)","v":0}]
[4,{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":0},{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q15>0,(+Q15*'B-Inputs'!$B$31),0)","v":0}]
[5,{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":0},{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q16>0,(+Q16*'B-Inputs'!$B$31),0)","v":0}]
[6,{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":0},{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q17>0,(+Q17*'B-Inputs'!$B$31),0)","v":0}]
[7,{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":0},{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q18>0,(+Q18*'B-Inputs'!$B$31),0)","v":0}]
[8,{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":0},{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q19>0,(+Q19*'B-Inputs'!$B$31),0)","v":0}]
[9,{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":0},{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q20>0,(+Q20*'B-Inputs'!$B$31),0)","v":0}]
[10,{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":0},{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q21>0,(+Q21*'B-Inputs'!$B$31),0)","v":0}]
[11,{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":0},{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q22>0,(+Q22*'B-Inputs'!$B$31),0)","v":0}]
[12,{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":0},{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q23>0,(+Q23*'B-Inputs'!$B$31),0)","v":0}]
[13,{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":0},{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q24>0,(+Q24*'B-Inputs'!$B$31),0)","v":0}]
[14,{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":0},{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q25>0,(+Q25*'B-Inputs'!$B$31),0)","v":0}]
[15,{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":0},{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q26>0,(+Q26*'B-Inputs'!$B$31),0)","v":0}]
[16,{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":0},{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q27>0,(+Q27*'B-Inputs'!$B$31),0)","v":0}]
[17,{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":0},{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q28>0,(+Q28*'B-Inputs'!$B$31),0)","v":0}]
[18,{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":0},{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q29>0,(+Q29*'B-Inputs'!$B$31),0)","v":0}]
[19,{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":0},{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q30>0,(+Q30*'B-Inputs'!$B$31),0)","v":0}]
[20,{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":0},{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q31>0,(+Q31*'B-Inputs'!$B$31),0)","v":0}]
[21,{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":0},{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q32>0,(+Q32*'B-Inputs'!$B$31),0)","v":0}]
[22,{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":0},{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q33>0,(+Q33*'B-Inputs'!$B$31),0)","v":0}]
[23,{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":0},{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q34>0,(+Q34*'B-Inputs'!$B$31),0)","v":0}]
[24,{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":0},{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q35>0,(+Q35*'B-Inputs'!$B$31),0)","v":0}]
[25,{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":0},{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q36>0,(+Q36*'B-Inputs'!$B$31),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K36)","v":0},null,null,null,{"$f":"SUM(O12:O36)","v":0},{"$f":"SUM(P12:P36)","v":0},null,{"$f":"SUM(R12:R36)","v":130}]
[]
[null,null,null,null,null,"Total Customer Change Fees:",null,null,null,null,{"$f":"+R37","v":130}]
[]
[null,null,null,null,null,"TOTAL TO BE DEDUCTED VIA ACH:",null,null,null,null,{"$f":"SUM(K39:K40)","v":130}]

{"sheet":"N - Payment Histories","index":11,"n_rows":35,"n_cols":136,"rows_kept":35,"cut":false,"hidden":true,"merged":[[6,0,6,2],[8,0,8,5],[4,6,4,8],[5,6,5,8],[2,0,2,2],[4,0,4,2],[4,4,4,5],[5,0,5,2]]}
["Payment Histories Worksheet"]
[]
["Dealership Name:",null,null,{"$f":"+'Assignment Worksheet'!D3","v":0},null,null,null,null,"Batch #:",{"$f":"+'B-Inputs'!B7","v":7}]
[null,null,"Address:",{"$f":"+'Assignment Worksheet'!D4","v":0},null,null,null,null,"City:",{"$f":"+'Assignment Worksheet'!H4","v":0}]
["State:",null,null,{"$f":"+'Assignment Worksheet'!D5","v":0},null,null,"First payment Date:",null,null,{"$f":"+'B-Inputs'!B40","v":"2018-05-18"}]
["Phone:",null,null,{"$f":"+'Assignment Worksheet'!D6","v":0},null,null,"Payment Frequency:",null,null,{"$f":"+'B-Inputs'!$B$41","v":7}]
["Fax:",null,null,{"$f":"+'Assignment Worksheet'!D7","v":0}]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130]
[null,"Last Name","First Name","Car Year","Make","Model",{"$f":"+'B-Inputs'!$B$40","v":"2018-05-18"},{"$f":"+G10+'B-Inputs'!$B$41","v":"2018-05-25"},{"$f":"+H10+'B-Inputs'!$B$41","v":"2018-06-01"},{"$f":"+I10+'B-Inputs'!$B$41","v":"2018-06-08"},{"$f":"+J10+'B-Inputs'!$B$41","v":"2018-06-15"},{"$f":"+K10+'B-Inputs'!$B$41","v":"2018-06-22"},{"$f":"+L10+'B-Inputs'!$B$41","v":"2018-06-29"},{"$f":"+M10+'B-Inputs'!$B$41","v":"2018-07-06"},{"$f":"+N10+'B-Inputs'!$B$41","v":"2018-07-13"},{"$f":"+O10+'B-Inputs'!$B$41","v":"2018-07-20"},{"$f":"+P10+'B-Inputs'!$B$41","v":"2018-07-27"},{"$f":"+Q10+'B-Inputs'!$B$41","v":"2018-08-03"},{"$f":"+R10+'B-Inputs'!$B$41","v":"2018-08-10"},{"$f":"+S10+'B-Inputs'!$B$41","v":"2018-08-17"},{"$f":"+T10+'B-Inputs'!$B$41","v":"2018-08-24"},{"$f":"+U10+'B-Inputs'!$B$41","v":"2018-08-31"},{"$f":"+V10+'B-Inputs'!$B$41","v":"2018-09-07"},{"$f":"+W10+'B-Inputs'!$B$41","v":"2018-09-14"},{"$f":"+X10+'B-Inputs'!$B$41","v":"2018-09-21"},{"$f":"+Y10+'B-Inputs'!$B$41","v":"2018-09-28"},{"$f":"+Z10+'B-Inputs'!$B$41","v":"2018-10-05"},{"$f":"+AA10+'B-Inputs'!$B$41","v":"2018-10-12"},{"$f":"+AB10+'B-Inputs'!$B$41","v":"2018-10-19"},{"$f":"+AC10+'B-Inputs'!$B$41","v":"2018-10-26"},{"$f":"+AD10+'B-Inputs'!$B$41","v":"2018-11-02"},{"$f":"+AE10+'B-Inputs'!$B$41","v":"2018-11-09"},{"$f":"+AF10+'B-Inputs'!$B$41","v":"2018-11-16"},{"$f":"+AG10+'B-Inputs'!$B$41","v":"2018-11-23"},{"$f":"+AH10+'B-Inputs'!$B$41","v":"2018-11-30"},{"$f":"+AI10+'B-Inputs'!$B$41","v":"2018-12-07"},{"$f":"+AJ10+'B-Inputs'!$B$41","v":"2018-12-14"},{"$f":"+AK10+'B-Inputs'!$B$41","v":"2018-12-21"},{"$f":"+AL10+'B-Inputs'!$B$41","v":"2018-12-28"},{"$f":"+AM10+'B-Inputs'!$B$41","v":"2019-01-04"},{"$f":"+AN10+'B-Inputs'!$B$41","v":"2019-01-11"},{"$f":"+AO10+'B-Inputs'!$B$41","v":"2019-01-18"},{"$f":"+AP10+'B-Inputs'!$B$41","v":"2019-01-25"},{"$f":"+AQ10+'B-Inputs'!$B$41","v":"2019-02-01"},{"$f":"+AR10+'B-Inputs'!$B$41","v":"2019-02-08"},{"$f":"+AS10+'B-Inputs'!$B$41","v":"2019-02-15"},{"$f":"+AT10+'B-Inputs'!$B$41","v":"2019-02-22"},{"$f":"+AU10+'B-Inputs'!$B$41","v":"2019-03-01"},{"$f":"+AV10+'B-Inputs'!$B$41","v":"2019-03-08"},{"$f":"+AW10+'B-Inputs'!$B$41","v":"2019-03-15"},{"$f":"+AX10+'B-Inputs'!$B$41","v":"2019-03-22"},{"$f":"+AY10+'B-Inputs'!$B$41","v":"2019-03-29"},{"$f":"+AZ10+'B-Inputs'!$B$41","v":"2019-04-05"},{"$f":"+BA10+'B-Inputs'!$B$41","v":"2019-04-12"},{"$f":"+BB10+'B-Inputs'!$B$41","v":"2019-04-19"},{"$f":"+BC10+'B-Inputs'!$B$41","v":"2019-04-26"},{"$f":"+BD10+'B-Inputs'!$B$41","v":"2019-05-03"},{"$f":"+BE10+'B-Inputs'!$B$41","v":"2019-05-10"},{"$f":"+BF10+'B-Inputs'!$B$41","v":"2019-05-17"},{"$f":"+BG10+'B-Inputs'!$B$41","v":"2019-05-24"},{"$f":"+BH10+'B-Inputs'!$B$41","v":"2019-05-31"},{"$f":"+BI10+'B-Inputs'!$B$41","v":"2019-06-07"},{"$f":"+BJ10+'B-Inputs'!$B$41","v":"2019-06-14"},{"$f":"+BK10+'B-Inputs'!$B$41","v":"2019-06-21"},{"$f":"+BL10+'B-Inputs'!$B$41","v":"2019-06-28"},{"$f":"+BM10+'B-Inputs'!$B$41","v":"2019-07-05"},{"$f":"+BN10+'B-Inputs'!$B$41","v":"2019-07-12"},{"$f":"+BO10+'B-Inputs'!$B$41","v":"2019-07-19"},{"$f":"+BP10+'B-Inputs'!$B$41","v":"2019-07-26"},{"$f":"+BQ10+'B-Inputs'!$B$41","v":"2019-08-02"},{"$f":"+BR10+'B-Inputs'!$B$41","v":"2019-08-09"},{"$f":"+BS10+'B-Inputs'!$B$41","v":"2019-08-16"},{"$f":"+BT10+'B-Inputs'!$B$41","v":"2019-08-23"},{"$f":"+BU10+'B-Inputs'!$B$41","v":"2019-08-30"},{"$f":"+BV10+'B-Inputs'!$B$41","v":"2019-09-06"},{"$f":"+BW10+'B-Inputs'!$B$41","v":"2019-09-13"},{"$f":"+BX10+'B-Inputs'!$B$41","v":"2019-09-20"},{"$f":"+BY10+'B-Inputs'!$B$41","v":"2019-09-27"},{"$f":"+BZ10+'B-Inputs'!$B$41","v":"2019-10-04"},{"$f":"+CA10+'B-Inputs'!$B$41","v":"2019-10-11"},{"$f":"+CB10+'B-Inputs'!$B$41","v":"2019-10-18"},{"$f":"+CC10+'B-Inputs'!$B$41","v":"2019-10-25"},{"$f":"+CD10+'B-Inputs'!$B$41","v":"2019-11-01"},{"$f":"+CE10+'B-Inputs'!$B$41","v":"2019-11-08"},{"$f":"+CF10+'B-Inputs'!$B$41","v":"2019-11-15"},{"$f":"+CG10+'B-Inputs'!$B$41","v":"2019-11-22"},{"$f":"+CH10+'B-Inputs'!$B$41","v":"2019-11-29"},{"$f":"+CI10+'B-Inputs'!$B$41","v":"2019-12-06"},{"$f":"+CJ10+'B-Inputs'!$B$41","v":"2019-12-13"},{"$f":"+CK10+'B-Inputs'!$B$41","v":"2019-12-20"},{"$f":"+CL10+'B-Inputs'!$B$41","v":"2019-12-27"},{"$f":"+CM10+'B-Inputs'!$B$41","v":"2020-01-03"},{"$f":"+CN10+'B-Inputs'!$B$41","v":"2020-01-10"},{"$f":"+CO10+'B-Inputs'!$B$41","v":"2020-01-17"},{"$f":"+CP10+'B-Inputs'!$B$41","v":"2020-01-24"},{"$f":"+CQ10+'B-Inputs'!$B$41","v":"2020-01-31"},{"$f":"+CR10+'B-Inputs'!$B$41","v":"2020-02-07"},{"$f":"+CS10+'B-Inputs'!$B$41","v":"2020-02-14"},{"$f":"+CT10+'B-Inputs'!$B$41","v":"2020-02-21"},{"$f":"+CU10+'B-Inputs'!$B$41","v":"2020-02-28"},{"$f":"+CV10+'B-Inputs'!$B$41","v":"2020-03-06"},{"$f":"+CW10+'B-Inputs'!$B$41","v":"2020-03-13"},{"$f":"+CX10+'B-Inputs'!$B$41","v":"2020-03-20"},{"$f":"+CY10+'B-Inputs'!$B$41","v":"2020-03-27"},{"$f":"+CZ10+'B-Inputs'!$B$41","v":"2020-04-03"},{"$f":"+DA10+'B-Inputs'!$B$41","v":"2020-04-10"},{"$f":"+DB10+'B-Inputs'!$B$41","v":"2020-04-17"},{"$f":"+DC10+'B-Inputs'!$B$41","v":"2020-04-24"},{"$f":"+DD10+'B-Inputs'!$B$41","v":"2020-05-01"},{"$f":"+DE10+'B-Inputs'!$B$41","v":"2020-05-08"},{"$f":"+DF10+'B-Inputs'!$B$41","v":"2020-05-15"},{"$f":"+DG10+'B-Inputs'!$B$41","v":"2020-05-22"},{"$f":"+DH10+'B-Inputs'!$B$41","v":"2020-05-29"},{"$f":"+DI10+'B-Inputs'!$B$41","v":"2020-06-05"},{"$f":"+DJ10+'B-Inputs'!$B$41","v":"2020-06-12"},{"$f":"+DK10+'B-Inputs'!$B$41","v":"2020-06-19"},{"$f":"+DL10+'B-Inputs'!$B$41","v":"2020-06-26"},{"$f":"+DM10+'B-Inputs'!$B$41","v":"2020-07-03"},{"$f":"+DN10+'B-Inputs'!$B$41","v":"2020-07-10"},{"$f":"+DO10+'B-Inputs'!$B$41","v":"2020-07-17"},{"$f":"+DP10+'B-Inputs'!$B$41","v":"2020-07-24"},{"$f":"+DQ10+'B-Inputs'!$B$41","v":"2020-07-31"},{"$f":"+DR10+'B-Inputs'!$B$41","v":"2020-08-07"},{"$f":"+DS10+'B-Inputs'!$B$41","v":"2020-08-14"},{"$f":"+DT10+'B-Inputs'!$B$41","v":"2020-08-21"},{"$f":"+DU10+'B-Inputs'!$B$41","v":"2020-08-28"},{"$f":"+DV10+'B-Inputs'!$B$41","v":"2020-09-04"},{"$f":"+DW10+'B-Inputs'!$B$41","v":"2020-09-11"},{"$f":"+DX10+'B-Inputs'!$B$41","v":"2020-09-18"},{"$f":"+DY10+'B-Inputs'!$B$41","v":"2020-09-25"},{"$f":"+DZ10+'B-Inputs'!$B$41","v":"2020-10-02"},{"$f":"+EA10+'B-Inputs'!$B$41","v":"2020-10-09"},{"$f":"+EB10+'B-Inputs'!$B$41","v":"2020-10-16"},{"$f":"+EC10+'B-Inputs'!$B$41","v":"2020-10-23"},{"$f":"+ED10+'B-Inputs'!$B$41","v":"2020-10-30"},{"$f":"+EE10+'B-Inputs'!$B$41","v":"2020-11-06"}]
[1,{"$f":"+'Assignment Worksheet'!M11","v":0},{"$f":"+'Assignment Worksheet'!N11","v":0},{"$f":"+'Assignment Worksheet'!J11","v":2011},{"$f":"+'Assignment Worksheet'!K11","v":0},{"$f":"+'Assignment Worksheet'!L11","v":"00:00:00"}]
[2,{"$f":"+'Assignment Worksheet'!M12","v":0},{"$f":"+'Assignment Worksheet'!N12","v":0},{"$f":"+'Assignment Worksheet'!J12","v":0},{"$f":"+'Assignment Worksheet'!K12","v":0},{"$f":"+'Assignment Worksheet'!L12","v":"00:00:00"}]
[3,{"$f":"+'Assignment Worksheet'!M13","v":0},{"$f":"+'Assignment Worksheet'!N13","v":0},{"$f":"+'Assignment Worksheet'!J13","v":0},{"$f":"+'Assignment Worksheet'!K13","v":0},{"$f":"+'Assignment Worksheet'!L13","v":"00:00:00"}]
[4,{"$f":"+'Assignment Worksheet'!M14","v":0},{"$f":"+'Assignment Worksheet'!N14","v":0},{"$f":"+'Assignment Worksheet'!J14","v":0},{"$f":"+'Assignment Worksheet'!K14","v":0},{"$f":"+'Assignment Worksheet'!L14","v":"00:00:00"}]
[5,{"$f":"+'Assignment Worksheet'!M15","v":0},{"$f":"+'Assignment Worksheet'!N15","v":0},{"$f":"+'Assignment Worksheet'!J15","v":0},{"$f":"+'Assignment Worksheet'!K15","v":0},{"$f":"+'Assignment Worksheet'!L15","v":"00:00:00"}]
[6,{"$f":"+'Assignment Worksheet'!M16","v":0},{"$f":"+'Assignment Worksheet'!N16","v":0},{"$f":"+'Assignment Worksheet'!J16","v":0},{"$f":"+'Assignment Worksheet'!K16","v":0},{"$f":"+'Assignment Worksheet'!L16","v":"00:00:00"}]
[7,{"$f":"+'Assignment Worksheet'!M17","v":0},{"$f":"+'Assignment Worksheet'!N17","v":0},{"$f":"+'Assignment Worksheet'!J17","v":0},{"$f":"+'Assignment Worksheet'!K17","v":0},{"$f":"+'Assignment Worksheet'!L17","v":"00:00:00"}]
[8,{"$f":"+'Assignment Worksheet'!M18","v":0},{"$f":"+'Assignment Worksheet'!N18","v":0},{"$f":"+'Assignment Worksheet'!J18","v":0},{"$f":"+'Assignment Worksheet'!K18","v":0},{"$f":"+'Assignment Worksheet'!L18","v":"00:00:00"}]
[9,{"$f":"+'Assignment Worksheet'!M19","v":0},{"$f":"+'Assignment Worksheet'!N19","v":0},{"$f":"+'Assignment Worksheet'!J19","v":0},{"$f":"+'Assignment Worksheet'!K19","v":0},{"$f":"+'Assignment Worksheet'!L19","v":"00:00:00"}]
[10,{"$f":"+'Assignment Worksheet'!M20","v":0},{"$f":"+'Assignment Worksheet'!N20","v":0},{"$f":"+'Assignment Worksheet'!J20","v":0},{"$f":"+'Assignment Worksheet'!K20","v":0},{"$f":"+'Assignment Worksheet'!L20","v":"00:00:00"}]
[11,{"$f":"+'Assignment Worksheet'!M21","v":0},{"$f":"+'Assignment Worksheet'!N21","v":0},{"$f":"+'Assignment Worksheet'!J21","v":0},{"$f":"+'Assignment Worksheet'!K21","v":0},{"$f":"+'Assignment Worksheet'!L21","v":"00:00:00"}]
[12,{"$f":"+'Assignment Worksheet'!M22","v":0},{"$f":"+'Assignment Worksheet'!N22","v":0},{"$f":"+'Assignment Worksheet'!J22","v":0},{"$f":"+'Assignment Worksheet'!K22","v":0},{"$f":"+'Assignment Worksheet'!L22","v":"00:00:00"}]
[13,{"$f":"+'Assignment Worksheet'!M23","v":0},{"$f":"+'Assignment Worksheet'!N23","v":0},{"$f":"+'Assignment Worksheet'!J23","v":0},{"$f":"+'Assignment Worksheet'!K23","v":0},{"$f":"+'Assignment Worksheet'!L23","v":"00:00:00"}]
[14,{"$f":"+'Assignment Worksheet'!M24","v":0},{"$f":"+'Assignment Worksheet'!N24","v":0},{"$f":"+'Assignment Worksheet'!J24","v":0},{"$f":"+'Assignment Worksheet'!K24","v":0},{"$f":"+'Assignment Worksheet'!L24","v":"00:00:00"}]
[15,{"$f":"+'Assignment Worksheet'!M25","v":0},{"$f":"+'Assignment Worksheet'!N25","v":0},{"$f":"+'Assignment Worksheet'!J25","v":0},{"$f":"+'Assignment Worksheet'!K25","v":0},{"$f":"+'Assignment Worksheet'!L25","v":"00:00:00"}]
[16,{"$f":"+'Assignment Worksheet'!M26","v":0},{"$f":"+'Assignment Worksheet'!N26","v":0},{"$f":"+'Assignment Worksheet'!J26","v":0},{"$f":"+'Assignment Worksheet'!K26","v":0},{"$f":"+'Assignment Worksheet'!L26","v":"00:00:00"}]
[17,{"$f":"+'Assignment Worksheet'!M27","v":0},{"$f":"+'Assignment Worksheet'!N27","v":0},{"$f":"+'Assignment Worksheet'!J27","v":0},{"$f":"+'Assignment Worksheet'!K27","v":0},{"$f":"+'Assignment Worksheet'!L27","v":"00:00:00"}]
[18,{"$f":"+'Assignment Worksheet'!M28","v":0},{"$f":"+'Assignment Worksheet'!N28","v":0},{"$f":"+'Assignment Worksheet'!J28","v":0},{"$f":"+'Assignment Worksheet'!K28","v":0},{"$f":"+'Assignment Worksheet'!L28","v":"00:00:00"}]
[19,{"$f":"+'Assignment Worksheet'!M29","v":0},{"$f":"+'Assignment Worksheet'!N29","v":0},{"$f":"+'Assignment Worksheet'!J29","v":0},{"$f":"+'Assignment Worksheet'!K29","v":0},{"$f":"+'Assignment Worksheet'!L29","v":"00:00:00"}]
[20,{"$f":"+'Assignment Worksheet'!M30","v":0},{"$f":"+'Assignment Worksheet'!N30","v":0},{"$f":"+'Assignment Worksheet'!J30","v":0},{"$f":"+'Assignment Worksheet'!K30","v":0},{"$f":"+'Assignment Worksheet'!L30","v":"00:00:00"}]
[21,{"$f":"+'Assignment Worksheet'!M31","v":0},{"$f":"+'Assignment Worksheet'!N31","v":0},{"$f":"+'Assignment Worksheet'!J31","v":0},{"$f":"+'Assignment Worksheet'!K31","v":0},{"$f":"+'Assignment Worksheet'!L31","v":"00:00:00"}]
[22,{"$f":"+'Assignment Worksheet'!M32","v":0},{"$f":"+'Assignment Worksheet'!N32","v":0},{"$f":"+'Assignment Worksheet'!J32","v":0},{"$f":"+'Assignment Worksheet'!K32","v":0},{"$f":"+'Assignment Worksheet'!L32","v":"00:00:00"}]
[23,{"$f":"+'Assignment Worksheet'!M33","v":0},{"$f":"+'Assignment Worksheet'!N33","v":0},{"$f":"+'Assignment Worksheet'!J33","v":0},{"$f":"+'Assignment Worksheet'!K33","v":0},{"$f":"+'Assignment Worksheet'!L33","v":"00:00:00"}]
[24,{"$f":"+'Assignment Worksheet'!M34","v":0},{"$f":"+'Assignment Worksheet'!N34","v":0},{"$f":"+'Assignment Worksheet'!J34","v":0},{"$f":"+'Assignment Worksheet'!K34","v":0},{"$f":"+'Assignment Worksheet'!L34","v":"00:00:00"}]
[25,{"$f":"+'Assignment Worksheet'!M35","v":0},{"$f":"+'Assignment Worksheet'!N35","v":0},{"$f":"+'Assignment Worksheet'!J35","v":0},{"$f":"+'Assignment Worksheet'!K35","v":0},{"$f":"+'Assignment Worksheet'!L35","v":"00:00:00"}]

{"sheet":"SDA Instructions","index":12,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Instructions for RCR Program"]
["SDA Instructions:"]
["Steps","Instructions","Responsibility","Notes"]
[1,"Salesman and SDA team will jointly decide when it is time to send the PHASE 1 materials for the RCR Program.","Sales Team and Margaret","Send Cover Sheet, Program Details"]
[2,"Follow normal SDA Dealer application procedures for any NEW dealers.","Sales Team and Margaret","Use Same Dealer Application Process"]
[3,"If Dealer has never completed an RCR batch previously, they must complete a new Dealer Agreement and associated Addendum.  Documents to be sent to dealer (via email) should include:\n- RCR Cover Letter\n- RCR Dealer Agreement\n- Addendum A Updatede with Negotiated Terms from Loan Committee\n- Assignment Agreement\n- Irrevocable Power of Attorney\n- Guaranty and Indemnity Agreement\n- Purchase Affirmation with Updated Batch Number\n- Certificate of Authority\n- DMS and GPS Contract Addendum\n- Title Escrow Agreement\n","Margaret, Anddrea, or Kevin","Templates are located in RCR Folder in Shared Drive"]
[4,"If Dealer is a returning RCR customer, only send the RCR Electronic Worksheet as described below.","SDA Team","Send \"RCR Assignment Worksheet: from RCR Folder on Shared Drive."]
[5,"When appropriate, send the RCR Electronic Worksheet and ask Dealer to complete the Assignment Worksheet Tab.  Verify that all other tabs are hidden.","SDA Team","Send \"RCR Assignment Worksheet: from RCR Folder on Shared Drive."]
[6,"Dealer can contact either Sales Team or Margaret, Andrea, or Kevin for assistance.","Sales Team and Margaret"]
[7,"Dealer should send completed worksheet to Cash@sdainc.net.","Dealer","Margaret, Kevin and Alecia all receive this email.   Only Margaret will manage unless out of the office."]
[8,"SDA to acknowledge receipt of worksheet and Thank Dealer for selecting SDA.","Margaret, Andrea, or Kevin","Simple Email"]
[]
[]
[]
[]
[]
["SDA Instructions:"]
["Steps","Instructions","Responsibility","Notes"]
[1,"SDA to review Assignment Worksheet Tab for complete and accurate information.   Any missing data or incorrect information should be clairified with dealer by SDA Team.","Margaret, Andrea, or Kevin"]
[2,"Once Assignment Worksheet is completed and accurate, SDA Team to update Inputs Tab with the relevant Dealer terms per the Dealer Agreement.  Any negotiated terms that are different from the Standard RCR terms should be noted in ACT.","Margaret, Andrea, or Kevin"]
[3,"All NADA \"Average Trade-In\" values for the appropriate region should be entered using Wayne Reaves solution.  Copy VIN from spreadsheet and enter in WR.  Enter NADA \"Average Trade-In\" Value to the NADA Values Tab.","Margaret, Andrea, or Kevin"]
[4,"Contact Dealer directly with any questions on VIN lookups, missing or inaccurate VINS, or clarifications on models. ","Margaret, Andrea, or Kevin"]
[5,"Review the Funding Analysis tab to make sure all values are correct, payments are adding up correctly and there are no missing values.","Margaret, Andrea, or Kevin"]
[6,"If all looks correct, print the reports required to send to the dealer - Funding Reports - by selcting \"Control-Shift-I\" at the same time.  Make sure the correct printer is selected in advance.","Margaret, Andrea, or Kevin"]
[7,"Compile with the cover letter and send to the dealer.","Margaret, Andrea, or Kevin"]
[]
[]
[]
[]
["Print Macros"]
["Form","Instructions","Funding Reports","All Reports"]
[null,"Confirm that the Printer is set to the preferred printer prior to executing macros."]
["Assignment Worksheet","Press \"Control-Shift-A\" together.","Yes","Yes"]
["Input","Press \"Control-Shift-B\" together.",null,"Yes"]
["NADA Values","Press \"Control-Shift-C\" together.",null,"Yes"]
["Checklist","Press \"Control-Shift-D\" together.",null,"Yes"]
["Attachment to Assignment","Press \"Control-Shift-E\" together.","Yes","Yes"]
["Attachment Payments","Press \"Control-Shift-F\" together.","Yes","Yes"]
["Funding Analysis","Press \"Control-Shift-G\" together.",null,"Yes"]
["Payment Schedule","Press \"Control-Shift-L\" together.",null,"Yes"]
["Funding Reports","Press \"Control-Shift-P\" together.",null,"Yes"]
["All Reports","Press \"Control-Shift-J\" together.",null,"Yes"]
["Basis and Term Report","Press :Control-Shift-K\" together",null,"Yes"]
["UnHide All Tabs","Press \"Control-Shift-U\" together"]
["Hide All Tabs","Press \"Control-Shift-H\" Together"]
["Block Ticket","Press \"Control-Shift-M\" Together","Yes","Yes"]
["Payment Histories","Press \"Control-Shift-N\" Together"]
["Customer Swap","Press \"Control-Shift-O\" Together",null,"Yes"]
["Internal Payment Schedule","Press \"Control-Shift-Q\" Together","Yes","Yes"]