{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["STARTUP","ACCT SUM","DATA","1-AST","1-IC","1-WK","1-NMD","1-APP","1-WR","1-TAX","1-BPC","1-UIP","1-SUP","1-UI","1-RATES","1-SUM-$","2","3","4-IC","4-WK","4-NMD","4-APP","4-WR","4-TAX","5-LV","5-MPU","5-BPC","5-UIP","5-SUP","5-AST","5-SUM","6","6-BAL","6-LIST","6-Export","7-Export","CMM Notes"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":222,"comments":1,"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":"STARTUP","index":0,"n_rows":124,"n_cols":7,"rows_kept":124,"cut":false,"hidden":false,"merged":[[26,1,26,2],[8,1,8,2],[4,4,4,5],[5,4,5,5],[5,1,5,2],[4,0,4,2],[0,4,0,5],[1,4,1,5],[2,4,2,5],[3,4,3,5],[0,0,0,2],[2,0,2,2],[40,0,40,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[34,1,34,2]]}
["SYSTEM START UP ",null,null,null,"RJM"]
[{"$f":"\"RJM Version: \" & TEXT(E3,\"0.0\")","v":"RJM Version: 2.5"},null,null,null,"Version"]
["RESOURCE JUSTIFICATION MODEL",null,null,null,2.5]
[null,null,null,null,"2015-03-04"]
[]
["STATE NAME","YOUR STATE"]
["  State Abbreviation",{"$f":"VLOOKUP(STATENAME,StateTBL,2)","v":"None"}]
[]
["ACCOUNTING SYSTEM","ACCOUNTING SYSTEM"]
[]
["BUDGET YEAR",null,{"$f":"CONCATENATE(\"FY \",$B11)","v":"FY "}]
[]
["HOURS PER WORKDAY"]
[]
["PREVIOUS YEAR",{"$f":"IF($B$11>0,$B$11-2,\"\")","v":""},{"$f":"CONCATENATE(\"FY \",$B15)","v":"FY "}]
["   Standard Hours",{"$f":"IF($B$13=0,0,$B$13*OFFSET($A$102,MATCH(B15,$A$103:$A$123,0),1))","v":0}]
[]
["CURRENT YEAR",{"$f":"IF($B$11>0,$B$11-1,\"\")","v":""},{"$f":"CONCATENATE(\"FY \",$B18)","v":"FY "}]
["   Standard Hours",{"$f":"IF($B$13=0,0,$B$13*OFFSET($A$102,MATCH(B18,$A$103:$A$123,0),1))","v":0}]
[]
["NEXT YEAR (BUDGET YEAR)",{"$f":"IF($B$11>0,$B$11,\"\")","v":""},{"$f":"CONCATENATE(\"FY \",$B21)","v":"FY "}]
["   Standard Hours",{"$f":"IF($B$13=0,0,$B$13*OFFSET($A$102,MATCH(B21,$A$103:$A$123,0),1))","v":0}]
[]
["REQUEST YEAR",{"$f":"$B$11+1","v":1},{"$f":"CONCATENATE(\"FY \",$B24)","v":"FY 1"}]
["   Standard Hours",{"$f":"$B$13*OFFSET($A$102,MATCH(B24,$A$103:$A$123,0),1)","v":{"$error":"#N/A"}}]
[]
["Date Data Submitted"]
["Contact Person's Name"]
["Contact Person's Phone Number"]
["Contact Person's Email Address"]
["Enter Code for Type of Submission","Type of Submission"]
[]
["To Export Data To Delimited Text File, PRESS BUTTON TO THE RIGHT"]
[]
["Date Data Exported "]
[]
[]
[]
[]
[]
["STATE TABLE",null,null,null,null,null,"Submission Codes"]
[]
["STATE/ POSSESSION","ABBREVIATION","STATE ID",null,null,null,"Type of Submission"]
[1,2,3,null,null,null,"S - Original State submission"]
["ALABAMA","AL",6,null,null,null,"B - State submission 1st Amendment"]
["ALASKA","AK",10,null,null,null,"C - State submission 2nd Amendment"]
["ARIZONA","AZ",11,null,null,null,"D - State submission 3rd Amendment"]
["ARKANSAS","AR",12,null,null,null,"E - State submission 4th Amendment"]
["CALIFORNIA","CA",13,null,null,null,"V - Original Regional Office validated submission"]
["COLORADO","CO",14,null,null,null,"Y - Amended Regional Office 2nd submission"]
["CONNECTICUT","CT",15,null,null,null,"Z - Amended Regional Office 3rd submission"]
["DELAWARE","DE",16,null,null,null,"ZZ - Amended Regional Office 4th submission"]
["DISTRICT OF COLUMBIA","DC",61,null,null,null,"W - Wage and benefits increases - final"]
["FLORIDA","FL",17,null,null,null,"R - Special Requirements File"]
["GEORGIA","GA",18]
["HAWAII","HI",19]
["IDAHO","ID",20]
["ILLINOIS","IL",21]
["INDIANA","IN",22]
["IOWA","IA",23]
["KANSAS","KS",24]
["KENTUCKY","KY",25]
["LOUISIANA","LA",26]
["MAINE","ME",27]
["MARYLAND","MD",28]
["MASSACHUSETTS","MA",29]
["MICHIGAN","MI",30]
["MINNESOTA","MN",31]
["MISSISSIPPI","MS",32]
["MISSOURI","MO",33]
["MONTANA","MT",34]
["NEBRASKA","NE",35]
["NEVADA","NV",36]
["NEW HAMPSHIRE","NH",37]
["NEW JERSEY","NJ",38]
["NEW MEXICO","NM",39]
["NEW YORK","NY",40]
["NORTH CAROLINA","NC",41]
["NORTH DAKOTA","ND",42]
["OHIO","OH",1]
["OKLAHOMA","OK",8]
["OREGON","OR",45]
["PENNSYLVANIA","PA",46]
["PUERTO RICO","PR",59]
["RHODE ISLAND","RI",47]
["SOUTH CAROLINA","SC",48]
["SOUTH DAKOTA","SD",49]
["TENNESSEE","TN",50]
["TEXAS","TX",51]
["UTAH","UT",52]
["VERMONT","VT",53]
["VIRGIN ISLANDS","VI",63]
["VIRGINIA","VA",54]
["WASHINGTON","WA",55]
["WEST VIRGINIA","WV",56]
["WISCONSIN","WI",57]
["WYOMING","WY",58]
["YOUR STATE","None",65]
[]
[]
["The Following Table is used in calculated standard hours for each year:"]
["Fiscal Year","Number of Work Days"]
[2002,261]
[2003,261]
[2004,262]
[2005,261]
[2006,260]
[2007,260]
[2008,262]
[2009,261]
[2010,261]
[2011,261]
[2012,260]
[2013,261]
[2014,261]
[2015,261]
[2016,262]
[2017,260]
[2018,260]
[2019,261]
[2020,262]
[2021,261]
[2022,261]
["Above row is last line in table."]

{"sheet":"ACCT SUM","index":1,"n_rows":52,"n_cols":6,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,0,0,5],[30,0,30,5],[2,0,2,5],[3,0,3,5],[4,0,4,5]]}
["PREVIOUS YEAR FINANCIAL SUMMARY"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"},null,"ACCT SUM"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
[]
[{"$f":"PREVIOUSFY","v":"FY "}]
["FUND LEDGER",null,"PERSONAL ","PERSONNEL"]
["NAME","#","SERVICES","BENEFITS","NPS","TOTAL"]
["FEDERAL SOURCES"]
["UNEMPLOYMENT INSURANCE",210,null,null,null,{"$f":"SUM(C9:E9)","v":0}]
["UI PERFORMS",213,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["RESOURCES ON ORDER PRIOR YEAR",null,null,null,null,{"$f":"SUM(E19:E19)","v":0}]
["STATE SOURCES"]
["PENALTY AND INTEREST",null,null,null,null,{"$f":"SUM(C21:E21)","v":0}]
["GENERAL FUNDS APPROPRIATED",null,null,null,null,0]
["ADMINISTRATIVE TAX",null,null,null,null,0]
["REED ACT",null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL EXPENDITURES",null,{"$f":"SUM(C9:C28)","v":0},{"$f":"SUM(D9:D28)","v":0},{"$f":"SUM(E9:E28)","v":0},{"$f":"SUM(F9:F28)","v":0}]
[]
["NON RJM COSTS INCLUDED ABOVE"]
["MULTI TAXES PER 4-91",null,null,null,null,{"$f":"SUM(C32:E32)","v":0}]
["MULTI CLAIMANT ACTIVITIES",null,null,null,null,0]
["SAVE",null,null,null,null,0]
["TRA-CLAIMS ACTIVITIES",null,null,null,null,0]
["PROFILING-ES ACTIVITIES",null,null,null,null,0]
["POSTAGE",null,null,null,null,0]
["RESOURCES ON ORDER-END OF YEAR",null,null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C39:E39)","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL NON RJM COST",null,{"$f":"SUM(C32:C47)","v":0},{"$f":"SUM(D32:D47)","v":0},{"$f":"SUM(E32:E47)","v":0},{"$f":"SUM(F32:F47)","v":0}]
[]
["ALLOWABLE RJM COST",null,{"$f":"C29-C48","v":0},{"$f":"D29-D48","v":0},{"$f":"E29-E48","v":0},{"$f":"F29-F48","v":0}]
[]
["IT/COMMUNICATION COST"]

{"sheet":"DATA","index":2,"n_rows":69,"n_cols":4,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,1,1,2],[0,0,0,3],[40,0,40,3],[55,0,55,3],[25,0,25,3],[2,0,2,3],[3,0,3,3],[10,0,10,3],[9,0,9,3],[4,0,4,3],[7,2,7,3],[6,2,6,3]]}
["PREVIOUS YEAR DATA ENTRY SHEET"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"},"DATA"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
[{"$f":"PREVIOUSFY","v":"FY "}]
[{"$f":"IF(C7<>\"\",\" \",\"* * PLEASE IMPORT CROSSWALK * *\")","v":"* * PLEASE IMPORT CROSSWALK * *"}]
[]
[null,"Imported Crosswalk File Name:"]
[null,"Date of Crosswalk File:","2015-10-23T12:52:21"]
[]
[]
["HOURS/POSITIONS PAID"]
[null,"HOURS","POSITIONS","DATA SOURCE"]
["INITIAL CLAIMS",null,{"$f":"IF(STARTUP!$B$16=0,0,B13/STARTUP!$B$16)","v":0}]
["WEEKS CLAIMED",null,{"$f":"IF(STARTUP!$B$16=0,0,B14/STARTUP!$B$16)","v":0}]
["NON MONETERY DETERMINATIONS",null,{"$f":"IF(STARTUP!$B$16=0,0,B15/STARTUP!$B$16)","v":0}]
["APPEALS",null,{"$f":"IF(STARTUP!$B$16=0,0,B16/STARTUP!$B$16)","v":0}]
["WAGE RECORDS",null,{"$f":"IF(STARTUP!$B$16=0,0,B17/STARTUP!$B$16)","v":0}]
["TAX",null,{"$f":"IF(STARTUP!$B$16=0,0,B18/STARTUP!$B$16)","v":0}]
["BENEFIT PAYMENT CONTROL",null,{"$f":"IF(STARTUP!$B$16=0,0,B19/STARTUP!$B$16)","v":0}]
["UI PERFORMS",null,{"$f":"IF(STARTUP!$B$16=0,0,B20/STARTUP!$B$16)","v":0}]
["SUPPORT",null,{"$f":"IF(STARTUP!$B$16=0,0,B21/STARTUP!$B$16)","v":0}]
["AS&T",null,{"$f":"IF(STARTUP!$B$16=0,0,B22/STARTUP!$B$16)","v":0}]
[" "]
["TOTAL POSITIONS PAID",{"$f":"SUM(B13:B23)","v":0},{"$f":"SUM(C13:C23)","v":0}]
[]
["PERSONAL SERVICE DOLLARS"]
[null,"DOLLARS",null,"DATA SOURCE"]
["INITIAL CLAIMS"]
["WEEKS CLAIMED"]
["NON MONETERY DETERMINATIONS"]
["APPEALS"]
["WAGE RECORDS"]
["TAX"]
["BENEFIT PAYMENT CONTROL"]
["UI PERFORMS"]
["SUPPORT"]
["AS&T"]
[" "]
["TOTAL DOLLARS PAID",{"$f":"SUM(B28:B38)","v":0}]
[]
["PERSONNEL BENEFIT DOLLARS"]
[null,"DOLLARS",null,"DATA SOURCE"]
["INITIAL CLAIMS"]
["WEEKS CLAIMED"]
["NON MONETERY DETERMINATIONS"]
["APPEALS"]
["WAGE RECORDS"]
["TAX"]
["BENEFIT PAYMENT CONTROL"]
["UI PERFORMS"]
["SUPPORT"]
["AS&T"]
[" "]
["TOTAL DOLLARS PAID",{"$f":"SUM(B43:B53)","v":0}]
[]
["HOURS WORKED"]
[null,"HOURS",null,"DATA SOURCE"]
["INITIAL CLAIMS"]
["WEEKS CLAIMED"]
["NON MONETERY DETERMINATIONS"]
["APPEALS"]
["WAGE RECORDS"]
["TAX"]
["BENEFIT PAYMENT CONTROL"]
["UI PERFORMS"]
["SUPPORT"]
["AS&T (OPTIONAL)"]
[" "]
["TOTAL HOURS WORKED",{"$f":"SUM(B58:B68)","v":0}]

{"sheet":"1-AST","index":3,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION  -  AS&T"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-AST"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BUDGETFY","v":"FY "}]
["AS&T"]
[null,{"$f":"PREVIOUSFY","v":"FY "},{"$f":"CURRENTFY","v":"FY "},{"$f":"NEXTFY","v":"FY "},{"$f":"REQUESTFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B37","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C22","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B52","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-IC","index":4,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - INITIAL CLAIMS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-IC"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["INITIAL CLAIMS"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B28","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C13","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B43","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-WK","index":5,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - WEEKS CLAIMED"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-WK"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["WEEKS CLAIMED"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B29","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C14","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B44","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-NMD","index":6,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - NON-MONETARY DETERMINATIONS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-NMD"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["NON-MONETARY DETERMINATIONS"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B30","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C15","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B45","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-APP","index":7,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - APPEALS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-APP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BUDGETFY","v":"FY "}]
["APPEALS"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B31","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C16","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B46","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-WR","index":8,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - WAGE RECORDS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-WR"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"'1-WR'!BudgetFY","v":"FY "}]
["WAGE RECORDS"]
[null,{"$f":"'1-WR'!PreviousFY","v":"FY "},{"$f":"'1-WR'!CurrentFY","v":"FY "},{"$f":"'1-WR'!NextFY","v":"FY "},{"$f":"'1-WR'!RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B32","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C17","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B47","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-TAX","index":9,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - TAX"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-TAX"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["TAX"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B33","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C18","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E18:E22)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B48","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E33:E37)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-BPC","index":10,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - BENEFIT PAYMENT CONTROL"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-BPC"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["BENEFIT PAYMENT CONTROL"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B34","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C19","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B49","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-UIP","index":11,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - UI PERFORMS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-UIP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["UI PERFORMS"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B35","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C20","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B50","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-SUP","index":12,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - SUPPORT"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-SUP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
["SUPPORT"]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B36","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C21","v":0}]
[" "]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"$B$23","v":0},{"$f":"$C$23","v":0},{"$f":"$D$23","v":0}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"E16+SUM(E19:E21)","v":0}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B51","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"$B$38","v":0},{"$f":"$C$38","v":0},{"$f":"$D$38","v":0}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1. SEE CROSSWALK EXCEL FILE",null,null,null,0]
["2."]
["3."]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"E31+SUM(E34:E36)","v":0}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":0}]

{"sheet":"1-UI","index":13,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["COST PER POSITION - TOTAL UI"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-UI"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BUDGETFY","v":"FY "}]
["U.I. PROGRAM"]
["  (EXCLUDE AS&T)",{"$f":"PREVIOUSFY","v":"FY "},{"$f":"CURRENTFY","v":"FY "},{"$f":"NEXTFY","v":"FY "},{"$f":"REQUESTFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[" ","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL PERSONAL SERVICE COST",{"$f":"DATA!B39-DATA!B37","v":0}]
[]
["TOTAL POSITIONS PAID",{"$f":"DATA!C24-DATA!C22","v":0}]
[]
["STRAIGHT LINE PROJECTED PS COST PER POSITION",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C16*'5-SUM'!$C$14)+('1-WK'!C16*'5-SUM'!$C$15)+('1-NMD'!C16*'5-SUM'!$C$16)+('1-APP'!C16*'5-SUM'!$C$17)+('1-WR'!C16*'5-SUM'!$C$18)+('1-TAX'!C16*'5-SUM'!$C$19)+('1-BPC'!C16*'5-SUM'!$C$21)+('1-UIP'!C16*'5-SUM'!$C$23)+('1-SUP'!C16*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D16*'5-SUM'!$D$14)+('1-WK'!D16*'5-SUM'!$D$15)+('1-NMD'!D16*'5-SUM'!$D$16)+('1-APP'!D16*'5-SUM'!$D$17)+('1-WR'!D16*'5-SUM'!$D$18)+('1-TAX'!D16*'5-SUM'!$D$19)+('1-BPC'!D16*'5-SUM'!$D$21)+('1-UIP'!D16*'5-SUM'!$D$23)+('1-SUP'!D16*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E16*'5-SUM'!$E$14)+('1-WK'!E16*'5-SUM'!$E$15)+('1-NMD'!E16*'5-SUM'!$E$16)+('1-APP'!E16*'5-SUM'!$E$17)+('1-WR'!E16*'5-SUM'!$E$18)+('1-TAX'!E16*'5-SUM'!$E$19)+('1-BPC'!E16*'5-SUM'!$E$21)+('1-UIP'!E16*'5-SUM'!$E$23)+('1-SUP'!E16*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
[null,null,null,null,null," "]
["DOCUMENTED PS INCREASES PER POSITION"]
["1",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C19*'5-SUM'!$C$14)+('1-WK'!C19*'5-SUM'!$C$15)+('1-NMD'!C19*'5-SUM'!$C$16)+('1-APP'!C19*'5-SUM'!$C$17)+('1-WR'!C19*'5-SUM'!$C$18)+('1-TAX'!C19*'5-SUM'!$C$19)+('1-BPC'!C19*'5-SUM'!$C$21)+('1-UIP'!C19*'5-SUM'!$C$23)+('1-SUP'!C19*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D19*'5-SUM'!$D$14)+('1-WK'!D19*'5-SUM'!$D$15)+('1-NMD'!D19*'5-SUM'!$D$16)+('1-APP'!D19*'5-SUM'!$D$17)+('1-WR'!D19*'5-SUM'!$D$18)+('1-TAX'!D19*'5-SUM'!$D$19)+('1-BPC'!D19*'5-SUM'!$D$21)+('1-UIP'!D19*'5-SUM'!$D$23)+('1-SUP'!D19*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E19*'5-SUM'!$E$14)+('1-WK'!E19*'5-SUM'!$E$15)+('1-NMD'!E19*'5-SUM'!$E$16)+('1-APP'!E19*'5-SUM'!$E$17)+('1-WR'!E19*'5-SUM'!$E$18)+('1-TAX'!E19*'5-SUM'!$E$19)+('1-BPC'!E19*'5-SUM'!$E$21)+('1-UIP'!E19*'5-SUM'!$E$23)+('1-SUP'!E19*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
["2",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C20*'5-SUM'!$C$14)+('1-WK'!C20*'5-SUM'!$C$15)+('1-NMD'!C20*'5-SUM'!$C$16)+('1-APP'!C20*'5-SUM'!$C$17)+('1-WR'!C20*'5-SUM'!$C$18)+('1-TAX'!C20*'5-SUM'!$C$19)+('1-BPC'!C20*'5-SUM'!$C$21)+('1-UIP'!C20*'5-SUM'!$C$23)+('1-SUP'!C20*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D20*'5-SUM'!$D$14)+('1-WK'!D20*'5-SUM'!$D$15)+('1-NMD'!D20*'5-SUM'!$D$16)+('1-APP'!D20*'5-SUM'!$D$17)+('1-WR'!D20*'5-SUM'!$D$18)+('1-TAX'!D20*'5-SUM'!$D$19)+('1-BPC'!D20*'5-SUM'!$D$21)+('1-UIP'!D20*'5-SUM'!$D$23)+('1-SUP'!D20*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E20*'5-SUM'!$E$14)+('1-WK'!E20*'5-SUM'!$E$15)+('1-NMD'!E20*'5-SUM'!$E$16)+('1-APP'!E20*'5-SUM'!$E$17)+('1-WR'!E20*'5-SUM'!$E$18)+('1-TAX'!E20*'5-SUM'!$E$19)+('1-BPC'!E20*'5-SUM'!$E$21)+('1-UIP'!E20*'5-SUM'!$E$23)+('1-SUP'!E20*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
["3.",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C21*'5-SUM'!$C$14)+('1-WK'!C21*'5-SUM'!$C$15)+('1-NMD'!C21*'5-SUM'!$C$16)+('1-APP'!C21*'5-SUM'!$C$17)+('1-WR'!C21*'5-SUM'!$C$18)+('1-TAX'!C21*'5-SUM'!$C$19)+('1-BPC'!C21*'5-SUM'!$C$21)+('1-UIP'!C21*'5-SUM'!$C$23)+('1-SUP'!C21*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D21*'5-SUM'!$D$14)+('1-WK'!D21*'5-SUM'!$D$15)+('1-NMD'!D21*'5-SUM'!$D$16)+('1-APP'!D21*'5-SUM'!$D$17)+('1-WR'!D21*'5-SUM'!$D$18)+('1-TAX'!D21*'5-SUM'!$D$19)+('1-BPC'!D21*'5-SUM'!$D$21)+('1-UIP'!D21*'5-SUM'!$D$23)+('1-SUP'!D21*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E21*'5-SUM'!$E$14)+('1-WK'!E21*'5-SUM'!$E$15)+('1-NMD'!E21*'5-SUM'!$E$16)+('1-APP'!E21*'5-SUM'!$E$17)+('1-WR'!E21*'5-SUM'!$E$18)+('1-TAX'!E21*'5-SUM'!$E$19)+('1-BPC'!E21*'5-SUM'!$E$21)+('1-UIP'!E21*'5-SUM'!$E$23)+('1-SUP'!E21*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
[]
["PS COST PER POSITION",{"$f":"IF(B14=0,0,(B12/B14))","v":0},{"$f":"C16+SUM(C19:C21)","v":0},{"$f":"D16+SUM(D19:D21)","v":0},{"$f":"SUM(E16,E19:E21)","v":{"$error":"#N/A"}}]
[]
[]
[]
["TOTAL PERSONNEL BENEFIT COST",{"$f":"DATA!B54-DATA!B52","v":0}]
[]
[{"$f":"A$14","v":"TOTAL POSITIONS PAID"},{"$f":"B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED PB COST PER POSITION",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C31*'5-SUM'!$C$14)+('1-WK'!C31*'5-SUM'!$C$15)+('1-NMD'!C31*'5-SUM'!$C$16)+('1-APP'!C31*'5-SUM'!$C$17)+('1-WR'!C31*'5-SUM'!$C$18)+('1-TAX'!C31*'5-SUM'!$C$19)+('1-BPC'!C31*'5-SUM'!$C$21)+('1-UIP'!C31*'5-SUM'!$C$23)+('1-SUP'!C31*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D31*'5-SUM'!$D$14)+('1-WK'!D31*'5-SUM'!$D$15)+('1-NMD'!D31*'5-SUM'!$D$16)+('1-APP'!D31*'5-SUM'!$D$17)+('1-WR'!D31*'5-SUM'!$D$18)+('1-TAX'!D31*'5-SUM'!$D$19)+('1-BPC'!D31*'5-SUM'!$D$21)+('1-UIP'!D31*'5-SUM'!$D$23)+('1-SUP'!D31*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E31*'5-SUM'!$E$14)+('1-WK'!E31*'5-SUM'!$E$15)+('1-NMD'!E31*'5-SUM'!$E$16)+('1-APP'!E31*'5-SUM'!$E$17)+('1-WR'!E31*'5-SUM'!$E$18)+('1-TAX'!E31*'5-SUM'!$E$19)+('1-BPC'!E31*'5-SUM'!$E$21)+('1-UIP'!E31*'5-SUM'!$E$23)+('1-SUP'!E31*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
[]
["DOCUMENTED PB INCREASES PER POSITION"]
["1.",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C34*'5-SUM'!$C$14)+('1-WK'!C34*'5-SUM'!$C$15)+('1-NMD'!C34*'5-SUM'!$C$16)+('1-APP'!C34*'5-SUM'!$C$17)+('1-WR'!C34*'5-SUM'!$C$18)+('1-TAX'!C34*'5-SUM'!$C$19)+('1-BPC'!C34*'5-SUM'!$C$21)+('1-UIP'!C34*'5-SUM'!$C$23)+('1-SUP'!C34*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D34*'5-SUM'!$D$14)+('1-WK'!D34*'5-SUM'!$D$15)+('1-NMD'!D34*'5-SUM'!$D$16)+('1-APP'!D34*'5-SUM'!$D$17)+('1-WR'!D34*'5-SUM'!$D$18)+('1-TAX'!D34*'5-SUM'!$D$19)+('1-BPC'!D34*'5-SUM'!$D$21)+('1-UIP'!D34*'5-SUM'!$D$23)+('1-SUP'!D34*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E34*'5-SUM'!$E$14)+('1-WK'!E34*'5-SUM'!$E$15)+('1-NMD'!E34*'5-SUM'!$E$16)+('1-APP'!E34*'5-SUM'!$E$17)+('1-WR'!E34*'5-SUM'!$E$18)+('1-TAX'!E34*'5-SUM'!$E$19)+('1-BPC'!E34*'5-SUM'!$E$21)+('1-UIP'!E34*'5-SUM'!$E$23)+('1-SUP'!E34*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
["2.",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C35*'5-SUM'!$C$14)+('1-WK'!C35*'5-SUM'!$C$15)+('1-NMD'!C35*'5-SUM'!$C$16)+('1-APP'!C35*'5-SUM'!$C$17)+('1-WR'!C35*'5-SUM'!$C$18)+('1-TAX'!C35*'5-SUM'!$C$19)+('1-BPC'!C35*'5-SUM'!$C$21)+('1-UIP'!C35*'5-SUM'!$C$23)+('1-SUP'!C35*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D35*'5-SUM'!$D$14)+('1-WK'!D35*'5-SUM'!$D$15)+('1-NMD'!D35*'5-SUM'!$D$16)+('1-APP'!D35*'5-SUM'!$D$17)+('1-WR'!D35*'5-SUM'!$D$18)+('1-TAX'!D35*'5-SUM'!$D$19)+('1-BPC'!D35*'5-SUM'!$D$21)+('1-UIP'!D35*'5-SUM'!$D$23)+('1-SUP'!D35*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E35*'5-SUM'!$E$14)+('1-WK'!E35*'5-SUM'!$E$15)+('1-NMD'!E35*'5-SUM'!$E$16)+('1-APP'!E35*'5-SUM'!$E$17)+('1-WR'!E35*'5-SUM'!$E$18)+('1-TAX'!E35*'5-SUM'!$E$19)+('1-BPC'!E35*'5-SUM'!$E$21)+('1-UIP'!E35*'5-SUM'!$E$23)+('1-SUP'!E35*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
["3.",null,{"$f":"IF('5-SUM'!$C$12=0,0,((('1-IC'!C36*'5-SUM'!$C$14)+('1-WK'!C36*'5-SUM'!$C$15)+('1-NMD'!C36*'5-SUM'!$C$16)+('1-APP'!C36*'5-SUM'!$C$17)+('1-WR'!C36*'5-SUM'!$C$18)+('1-TAX'!C36*'5-SUM'!$C$19)+('1-BPC'!C36*'5-SUM'!$C$21)+('1-UIP'!C36*'5-SUM'!$C$23)+('1-SUP'!C36*'5-SUM'!$C$25))/'5-SUM'!$C$12))","v":0},{"$f":"IF('5-SUM'!$D$12=0,0,((('1-IC'!D36*'5-SUM'!$D$14)+('1-WK'!D36*'5-SUM'!$D$15)+('1-NMD'!D36*'5-SUM'!$D$16)+('1-APP'!D36*'5-SUM'!$D$17)+('1-WR'!D36*'5-SUM'!$D$18)+('1-TAX'!D36*'5-SUM'!$D$19)+('1-BPC'!D36*'5-SUM'!$D$21)+('1-UIP'!D36*'5-SUM'!$D$23)+('1-SUP'!D36*'5-SUM'!$D$25))/'5-SUM'!$D$12))","v":0},{"$f":"IF('5-SUM'!$E$12=0,0,((('1-IC'!E36*'5-SUM'!$E$14)+('1-WK'!E36*'5-SUM'!$E$15)+('1-NMD'!E36*'5-SUM'!$E$16)+('1-APP'!E36*'5-SUM'!$E$17)+('1-WR'!E36*'5-SUM'!$E$18)+('1-TAX'!E36*'5-SUM'!$E$19)+('1-BPC'!E36*'5-SUM'!$E$21)+('1-UIP'!E36*'5-SUM'!$E$23)+('1-SUP'!E36*'5-SUM'!$E$25))/'5-SUM'!$E$12))","v":{"$error":"#N/A"}}]
[]
["PB COST PER POSITION",{"$f":"IF(B29=0,0,(B27/B29))","v":0},{"$f":"C31+SUM(C34:C36)","v":0},{"$f":"D31+SUM(D34:D36)","v":0},{"$f":"SUM(E31,E34:E36)","v":{"$error":"#N/A"}}]
[]
[]
[]
["PS/PB COST PER POSITION",{"$f":"B23+B38","v":0},{"$f":"C23+C38","v":0},{"$f":"D23+D38","v":0},{"$f":"E23+E38","v":{"$error":"#N/A"}}]

{"sheet":"1-RATES","index":14,"n_rows":56,"n_cols":5,"rows_kept":56,"cut":false,"hidden":false,"merged":[[46,0,46,4],[44,0,44,4],[45,0,45,4],[31,0,31,4],[0,0,0,4],[2,0,2,4],[29,0,29,4],[30,0,30,4],[4,0,4,4],[5,0,5,4]]}
["PS/PB COST PER POSITION - SUMMARY"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-RATES"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["COST PER POSITION U.I. PROGRAM",{"$f":"'1-UI'!B$42","v":0},{"$f":"'1-UI'!C$42","v":0},{"$f":"'1-UI'!D$42","v":0},{"$f":"'1-UI'!E$42","v":{"$error":"#N/A"}}]
[]
["  INITIAL CLAIMS",{"$f":"'1-IC'!B$42","v":0},{"$f":"'1-IC'!C$42","v":0},{"$f":"'1-IC'!D$42","v":0},{"$f":"'1-IC'!E$42","v":0}]
["  WEEKS CLAIMED",{"$f":"'1-WK'!B$42","v":0},{"$f":"'1-WK'!C$42","v":0},{"$f":"'1-WK'!D$42","v":0},{"$f":"'1-WK'!E$42","v":0}]
["  NON MONETARY DETERMINATIONS",{"$f":"'1-NMD'!B$42","v":0},{"$f":"'1-NMD'!C$42","v":0},{"$f":"'1-NMD'!D$42","v":0},{"$f":"'1-NMD'!E$42","v":0}]
["  APPEALS",{"$f":"'1-APP'!B$42","v":0},{"$f":"'1-APP'!C$42","v":0},{"$f":"'1-APP'!D$42","v":0},{"$f":"'1-APP'!E$42","v":0}]
["  WAGE RECORDS",{"$f":"'1-WR'!B$42","v":0},{"$f":"'1-WR'!C$42","v":0},{"$f":"'1-WR'!D$42","v":0},{"$f":"'1-WR'!E$42","v":0}]
["  TAX ",{"$f":"'1-TAX'!B$42","v":0},{"$f":"'1-TAX'!C$42","v":0},{"$f":"'1-TAX'!D$42","v":0},{"$f":"'1-TAX'!E$42","v":0}]
[]
["  BENEFIT PAYMENT CONTROL",{"$f":"'1-BPC'!B$42","v":0},{"$f":"'1-BPC'!C$42","v":0},{"$f":"'1-BPC'!D$42","v":0},{"$f":"'1-BPC'!E$42","v":0}]
[]
["  U.I. PERFORMS",{"$f":"'1-UIP'!B$42","v":0},{"$f":"'1-UIP'!C$42","v":0},{"$f":"'1-UIP'!D$42","v":0},{"$f":"'1-UIP'!E$42","v":0}]
[]
["  SUPPORT",{"$f":"'1-SUP'!B$42","v":0},{"$f":"'1-SUP'!C$42","v":0},{"$f":"'1-SUP'!D$42","v":0},{"$f":"'1-SUP'!E$42","v":0}]
[" "]
["COST PER POSITION AS & T",{"$f":"'1-AST'!B$42","v":0},{"$f":"'1-AST'!C$42","v":0},{"$f":"'1-AST'!D$42","v":0},{"$f":"'1-AST'!E$42","v":0}]
[]
[]
["CONTINGENCY SALARY RATE"]
["NEXT YEAR"]
[{"$f":"NextFY","v":"FY "}]
[]
[]
[" ","POSITIONS","% OF TOTAL POSITIONS","PS/PB COST PER POSITION","WEIGHTED RATE"]
["INITIAL CLAIMS",{"$f":"'5-SUM'!D14","v":0},{"$f":"IF($B$41=0,0,(B36/$B$41))","v":0},{"$f":"'1-RATES'!D14","v":0},{"$f":"C36*D36","v":0}]
["WEEKS CLAIMED",{"$f":"'5-SUM'!D15","v":0},{"$f":"IF($B$41=0,0,(B37/$B$41))","v":0},{"$f":"'1-RATES'!D15","v":0},{"$f":"C37*D37","v":0}]
["NON MONETARY DETERMINATIONS",{"$f":"'5-SUM'!D16","v":0},{"$f":"IF($B$41=0,0,(B38/$B$41))","v":0},{"$f":"'1-RATES'!D16","v":0},{"$f":"C38*D38","v":0}]
["APPEALS",{"$f":"'5-SUM'!D17","v":0},{"$f":"IF($B$41=0,0,(B39/$B$41))","v":0},{"$f":"'1-RATES'!D17","v":0},{"$f":"C39*D39","v":0}]
[" "]
["TOTAL POSITIONS",{"$f":"SUM(B36:B39)","v":0},{"$f":"SUM(C36:C39)","v":0},null,{"$f":"SUM(E36:E39)","v":0}]
[]
[]
[]
["CONTINGENCY SALARY RATE"]
["REQUEST YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[]
[" ","POSITIONS","% OF TOTAL POSITIONS","PS/PB COST PER POSITION","WEIGHTED RATE"]
["INITIAL CLAIMS",{"$f":"'5-SUM'!$E14","v":{"$error":"#N/A"}},{"$f":"IF($B$56=0,0,(B51/$B$56))","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E14","v":0},{"$f":"C51*D51","v":{"$error":"#N/A"}}]
["WEEKS CLAIMED",{"$f":"'5-SUM'!$E15","v":{"$error":"#N/A"}},{"$f":"IF($B$56=0,0,(B52/$B$56))","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E15","v":0},{"$f":"C52*D52","v":{"$error":"#N/A"}}]
["NON MONETARY DETERMINATIONS",{"$f":"'5-SUM'!$E16","v":{"$error":"#N/A"}},{"$f":"IF($B$56=0,0,(B53/$B$56))","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E16","v":0},{"$f":"C53*D53","v":{"$error":"#N/A"}}]
["APPEALS",{"$f":"'5-SUM'!$E17","v":{"$error":"#N/A"}},{"$f":"IF($B$56=0,0,(B54/$B$56))","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E17","v":0},{"$f":"C54*D54","v":{"$error":"#N/A"}}]
[" "]
["TOTAL POSITIONS",{"$f":"SUM(B51:B55)","v":{"$error":"#N/A"}},{"$f":"SUM(C51:C55)","v":{"$error":"#N/A"}},null,{"$f":"SUM(E51:E55)","v":{"$error":"#N/A"}}]

{"sheet":"1-SUM-$","index":15,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["PS/PB COST - SUMMARY"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["1-SUM-$"]
[{"$f":"'1-SUM-$'!Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["PS/PB COST U.I. PROGRAM",{"$f":"SUM(B14:B28)","v":0},{"$f":"SUM(C14:C28)","v":0},{"$f":"SUM(D14:D28)","v":0},{"$f":"SUM(E14:E28)","v":{"$error":"#N/A"}}]
[]
["  INITIAL CLAIMS",{"$f":"'5-SUM'!B14*'1-RATES'!B14","v":0},{"$f":"'5-SUM'!C14*'1-RATES'!C14","v":0},{"$f":"'5-SUM'!D14*'1-RATES'!D14","v":0},{"$f":"'5-SUM'!E14*'1-RATES'!E14","v":{"$error":"#N/A"}}]
["  WEEKS CLAIMED",{"$f":"'5-SUM'!B15*'1-RATES'!B15","v":0},{"$f":"'5-SUM'!C15*'1-RATES'!C15","v":0},{"$f":"'5-SUM'!D15*'1-RATES'!D15","v":0},{"$f":"'5-SUM'!E15*'1-RATES'!E15","v":{"$error":"#N/A"}}]
["  NON MONETARY DETERMINATIONS",{"$f":"'5-SUM'!B16*'1-RATES'!B16","v":0},{"$f":"'5-SUM'!C16*'1-RATES'!C16","v":0},{"$f":"'5-SUM'!D16*'1-RATES'!D16","v":0},{"$f":"'5-SUM'!E16*'1-RATES'!E16","v":{"$error":"#N/A"}}]
["  APPEALS",{"$f":"'5-SUM'!B17*'1-RATES'!B17","v":0},{"$f":"'5-SUM'!C17*'1-RATES'!C17","v":0},{"$f":"'5-SUM'!D17*'1-RATES'!D17","v":0},{"$f":"'5-SUM'!E17*'1-RATES'!E17","v":{"$error":"#N/A"}}]
["  WAGE RECORDS",{"$f":"'5-SUM'!B18*'1-RATES'!B18","v":0},{"$f":"'5-SUM'!C18*'1-RATES'!C18","v":0},{"$f":"'5-SUM'!D18*'1-RATES'!D18","v":0},{"$f":"'5-SUM'!E18*'1-RATES'!E18","v":{"$error":"#N/A"}}]
["  TAX ",{"$f":"'5-SUM'!B19*'1-RATES'!B19","v":0},{"$f":"'5-SUM'!C19*'1-RATES'!C19","v":0},{"$f":"'5-SUM'!D19*'1-RATES'!D19","v":0},{"$f":"'5-SUM'!E19*'1-RATES'!E19","v":{"$error":"#N/A"}}]
[]
[]
[]
["  BENEFIT PAYMENT CONTROL",{"$f":"'5-SUM'!B21*'1-RATES'!B$21","v":0},{"$f":"'5-SUM'!C21*'1-RATES'!C21","v":0},{"$f":"'5-SUM'!D21*'1-RATES'!D21","v":0},{"$f":"'5-SUM'!E21*'1-RATES'!E21","v":0}]
[]
["  U.I. PERFORMS",{"$f":"'5-SUM'!B23*'1-RATES'!B23","v":0},{"$f":"'5-SUM'!C23*'1-RATES'!C23","v":0},{"$f":"'5-SUM'!D23*'1-RATES'!D23","v":0},{"$f":"'5-SUM'!E23*'1-RATES'!E23","v":0}]
[]
["  SUPPORT",{"$f":"'5-SUM'!B25*'1-RATES'!B25","v":0},{"$f":"'5-SUM'!C25*'1-RATES'!C25","v":0},{"$f":"'5-SUM'!D25*'1-RATES'!D25","v":0},{"$f":"'5-SUM'!E25*'1-RATES'!E25","v":0}]
[]
[" "]
["  AS&T",{"$f":"'5-SUM'!B28*'1-RATES'!B27","v":0},{"$f":"'5-SUM'!C28*'1-RATES'!C27","v":0},{"$f":"'5-SUM'!D28*'1-RATES'!D27","v":0},{"$f":"'5-SUM'!E28*'1-RATES'!E27","v":0}]
[" "]
["TOTAL PS/PB COST",{"$f":"B12+B30","v":0},{"$f":"C12+C30","v":0},{"$f":"D12+D30","v":0},{"$f":"E12+E30","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,null," "]
[null,null,null," "]
[null,null,null," "]
[]
[" ",null,null," "]

{"sheet":"2","index":16,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,2,6,4],[5,2,5,4],[2,22,2,26],[0,22,0,26],[0,0,0,4],[2,0,2,4],[3,0,3,4]]}
["BASE NPS  (by CATEGORY) - NON-PERSONAL SERVICES (NPS)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
[2]
[]
[]
[]
[]
[]
[{"$f":"STATENAME","v":"YOUR STATE"},"BUDGET YEAR"]
[null,{"$f":"BUDGETFY","v":"FY "}]
[]
[null,{"$f":"PREVIOUSFY","v":"FY "},{"$f":"CURRENTFY","v":"FY "},{"$f":"NEXTFY","v":"FY "},{"$f":"REQUESTFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["IT/COMMUNICATIONS",null,{"$f":"B16*1.03","v":0},{"$f":"C16*1.03","v":0}]
[]
["NON IT",null,{"$f":"B18*1.03","v":0},{"$f":"C18*1.03","v":0}]
[]
["PERSONAL SERVICE CONTRACTS",null,{"$f":"B20*1.03","v":0},{"$f":"C20*1.03","v":0}]
["  LESS CONTRACT AMOUNTS CONVERTED TO MPU'S",null,{"$f":"B21*1.03","v":0},{"$f":"C21*1.03","v":0}]
[]
["TOTAL  NPS  REQUIREMENTS",{"$f":"SUM(B16:B20)-B21","v":0},{"$f":"SUM(C16:C20)-C21","v":0},0,{"$f":"SUM(E16:E20,#REF!,#REF!)-E21","v":{"$error":"#REF!"}}]
[]
[]
[]
["Information on total UI facility cost,                          regardless of funding source.","Number of      Sites","Average Square Feet \nPer Employee","Cost per      Square Foot"]
["Owned Facilities (Owned by Agency or the State)"]
["Leased Facilities"]

{"sheet":"3","index":17,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,0,3,4],[0,0,0,4],[2,0,2,4],[7,1,7,4],[6,1,6,4]]}
["ANNUALIZED WORKLOADS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
[3]
[{"$f":"IF(A10=F5,\" \",\"* * PLEASE IMPORT WORKLOADS * *\")","v":"* * PLEASE IMPORT WORKLOADS * *"},null,null,null,null,{"$f":"MATCH(STARTUP!B6,StateNameLIST,0) + 5","v":59}]
[null,null,null,null,null,"VIRGINIA"]
[]
["Imported Workload File Name:"]
["Date of File:","2015-01-13T13:12:39"]
[]
[{"$f":"'3'!Statename","v":"YOUR STATE"},"BUDGET YEAR"]
[null,{"$f":"'3'!BudgetFY","v":"FY "}]
[]
[null,{"$f":"'3'!PreviousFY","v":"FY "},{"$f":"'3'!CurrentFY","v":"FY "},{"$f":"'3'!NextFY","v":"FY "},{"$f":"'3'!RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["INITIAL CLAIMS"]
[" "]
["WEEKS CLAIMED"]
[]
["NON MONETARY DETERMINATIONS"]
[]
["APPEALS"]
[]
["WAGE RECORDS"]
[]
["SUBJECT EMPLOYERS"]

{"sheet":"4-IC","index":18,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["INITIAL CLAIMS  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-IC"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B58","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B17","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-IC'!B$42","v":0},{"$f":"'1-IC'!C$42","v":0},{"$f":"'1-IC'!D$42","v":0},{"$f":"'1-IC'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B17","v":0},{"$f":"'3'!C17","v":0},{"$f":"'3'!D17","v":0},{"$f":"'3'!E17","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"4-WK","index":19,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["WEEKS CLAIMED  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-WK"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B59","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B19","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-WK'!B$42","v":0},{"$f":"'1-WK'!C$42","v":0},{"$f":"'1-WK'!D$42","v":0},{"$f":"'1-WK'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B19","v":0},{"$f":"'3'!C19","v":0},{"$f":"'3'!D19","v":0},{"$f":"'3'!E19","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"4-NMD","index":20,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["NON-MONETARY DETERMINATIONS  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-NMD"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B60","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B21","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-NMD'!B$42","v":0},{"$f":"'1-NMD'!C$42","v":0},{"$f":"'1-NMD'!D$42","v":0},{"$f":"'1-NMD'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B21","v":0},{"$f":"'3'!C21","v":0},{"$f":"'3'!D21","v":0},{"$f":"'3'!E21","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"4-APP","index":21,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["APPEALS  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-APP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B61","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B23","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-APP'!B$42","v":0},{"$f":"'1-APP'!C$42","v":0},{"$f":"'1-APP'!D$42","v":0},{"$f":"'1-APP'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B23","v":0},{"$f":"'3'!C23","v":0},{"$f":"'3'!D23","v":0},{"$f":"'3'!E23","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"4-WR","index":22,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["WAGE RECORDS  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-WR"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B62","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B25","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-WR'!B$42","v":0},{"$f":"'1-WR'!C$42","v":0},{"$f":"'1-WR'!D$42","v":0},{"$f":"'1-WR'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B25","v":0},{"$f":"'3'!C25","v":0},{"$f":"'3'!D25","v":0},{"$f":"'3'!E25","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"4-TAX","index":23,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["TAX  -  MINUTES PER UNIT (MPU)"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["4-TAX"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL HOURS WORKED ",{"$f":"DATA!B63","v":0}]
[]
["WORKLOAD",{"$f":"'3'!B27","v":0}]
[]
["MPU-WORKLOAD",{"$f":"IF(B14=0,0,(B12*60/B14))","v":0},{"$f":"$B$16","v":0},{"$f":"$C$16","v":0},{"$f":"$D$16","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B19*1.03","v":0},{"$f":"C19*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-TAX'!B$42","v":0},{"$f":"'1-TAX'!C$42","v":0},{"$f":"'1-TAX'!D$42","v":0},{"$f":"'1-TAX'!E$42","v":0}]
["  HOURS WORKED PER POSITION",{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}}]
["  ANNUALIZED WORKLOAD",{"$f":"'3'!B27","v":0},{"$f":"'3'!C27","v":0},{"$f":"'3'!D27","v":0},{"$f":"'3'!E27","v":0}]
["  CONTRACTED OUT MPU-ANNUALIZED WORKLOAD",{"$f":"IF(B22=0,0,(B19/B20*(B$21*60)/B22))","v":0},{"$f":"IF(C22=0,0,(C19/C20*(C$21*60)/C22))","v":0},{"$f":"IF(D22=0,0,(D19/D20*(D$21*60)/D22))","v":0},{"$f":"IF(E22=0,0,(E19/E20*(E$21*60)/E22))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$20","v":"  PS/PB COST PER POSITION"},{"$f":"B$20","v":0}]
[{"$f":"A$21","v":"  HOURS WORKED PER POSITION"},{"$f":"B$21","v":0}]
[{"$f":"A$22","v":"  ANNUALIZED WORKLOAD"},{"$f":"B$22","v":0}]
["  ADDITIONAL ANNUAL MPU'S RECEIVED",{"$f":"IF(B29=0,0,(B26/B27*(B$28*60)/B29))","v":0}]
[]
["TOTAL  MPU  REQUIREMENTS",{"$f":"B16+B23-B30","v":0},{"$f":"C16+C23","v":0},{"$f":"D16+D23","v":0},{"$f":"E16+E23","v":0}]

{"sheet":"5-LV","index":24,"n_rows":53,"n_cols":5,"rows_kept":53,"cut":false,"hidden":false,"merged":[[2,0,2,4],[0,0,0,4],[4,0,4,4],[5,0,5,4]]}
["LEAVE SUMMARY - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-LV"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BUDGETFY","v":"FY "}]
[]
[]
[null,{"$f":"PREVIOUSFY","v":"FY "},{"$f":"CURRENTFY","v":"FY "},{"$f":"NEXTFY","v":"FY "},{"$f":"REQUESTFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["HOURS PAID PER POSITION",{"$f":"STARTUP!B16","v":0},{"$f":"STARTUP!B19","v":0},{"$f":"STARTUP!B22","v":0},{"$f":"STARTUP!B25","v":{"$error":"#N/A"}}]
[]
["HOURS PAID"]
["INITIAL CLAIMS",{"$f":"DATA!B13","v":0}]
["WEEKS CLAIMED",{"$f":"DATA!B14","v":0}]
["NON MONETERY DETERMINATIONS",{"$f":"DATA!B15","v":0}]
["APPEALS",{"$f":"DATA!B16","v":0}]
["WAGE RECORDS",{"$f":"DATA!B17","v":0}]
["TAX",{"$f":"DATA!B18","v":0}]
["BENEFIT PAYMENT CONTROL",{"$f":"DATA!B19","v":0}]
["UI PERFORMS",{"$f":"DATA!B20","v":0}]
["SUPPORT",{"$f":"DATA!B21","v":0}]
[]
["TOTAL HOURS PAID",{"$f":"SUM(B16:B25)","v":0}]
[]
["HOURS WORKED"]
["INITIAL CLAIMS",{"$f":"DATA!B58","v":0}]
["WEEKS CLAIMED",{"$f":"DATA!B59","v":0}]
["NON MONETERY DETERMINATIONS",{"$f":"DATA!B60","v":0}]
["APPEALS",{"$f":"DATA!B61","v":0}]
["WAGE RECORDS",{"$f":"DATA!B62","v":0}]
["TAX",{"$f":"DATA!B63","v":0}]
["BENEFIT PAYMENT CONTROL",{"$f":"DATA!B64","v":0}]
["UI PERFORMS",{"$f":"DATA!B65","v":0}]
["SUPPORT",{"$f":"DATA!B66","v":0}]
[]
["TOTAL HOURS WORKED",{"$f":"SUM(B29:B38)","v":0}]
[]
["LEAVE HOURS",{"$f":"B26-B39","v":0}]
[]
["PROJECTED LEAVE PER POSITION",{"$f":"IF(B26=0,0,(B13*($B$41/$B$26)))","v":0},{"$f":"IF(B26=0,0,(C13*($B$41/$B$26)))","v":0},{"$f":"IF(B26=0,0,(D13*($B$41/$B$26)))","v":0},{"$f":"IF(B26=0,0,(E13*($B$41/$B$26)))","v":0}]
[]
["TOTAL DOCUMENTED INCREASES OR DECREASES"]
["1."]
[2]
["3."]
[]
["TOTAL HOURS LEAVE",{"$f":"+B43","v":0},{"$f":"+C43+SUM(C46:C48)","v":0},{"$f":"+D43+SUM(D46:D48)","v":0},{"$f":"+E43+SUM(E46:E48)","v":0}]
[]
[]
["HOURS WORKED PER POSITION",{"$f":"+B13-B50","v":0},{"$f":"+C13-C50","v":0},{"$f":"+D13-D50","v":0},{"$f":"+E13-E50","v":{"$error":"#N/A"}}]

{"sheet":"5-MPU","index":25,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["WORKLOAD ITEMS - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-MPU"]
[{"$f":"'5-MPU'!Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"'5-MPU'!BudgetFY","v":"FY "}]
[]
[null,{"$f":"'5-MPU'!PreviousFY","v":"FY "},{"$f":"'5-MPU'!CurrentFY","v":"FY "},{"$f":"'5-MPU'!NextFY","v":"FY "},{"$f":"'5-MPU'!RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["HOURS WORKED PER POSITION",{"$f":"'5-LV'!B$53","v":0},{"$f":"'5-LV'!C$53","v":0},{"$f":"'5-LV'!D$53","v":0},{"$f":"'5-LV'!E$53","v":{"$error":"#N/A"}}]
[]
["INITIAL CLAIMS"]
["  MPU",{"$f":"'4-IC'!B$32","v":0},{"$f":"'4-IC'!C$32","v":0},{"$f":"'4-IC'!D$32","v":0},{"$f":"'4-IC'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$17","v":0},{"$f":"'3'!C$17","v":0},{"$f":"'3'!D$17","v":0},{"$f":"'3'!E$17","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B15*B16)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C15*C16)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D15*D16)/(D$12*60))","v":0},{"$f":"(E15*E16)/(E$12*60)","v":{"$error":"#N/A"}}]
[]
["WEEKS CLAIMED"]
["  MPU",{"$f":"'4-WK'!B$32","v":0},{"$f":"'4-WK'!C$32","v":0},{"$f":"'4-WK'!D$32","v":0},{"$f":"'4-WK'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$19","v":0},{"$f":"'3'!C$19","v":0},{"$f":"'3'!D$19","v":0},{"$f":"'3'!E$19","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B20*B21)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C20*C21)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D20*D21)/(D$12*60))","v":0},{"$f":"(E20*E21)/(E$12*60)","v":{"$error":"#N/A"}}]
[]
["NON MONETARY DETERMINATIONS"]
["  MPU",{"$f":"'4-NMD'!B$32","v":0},{"$f":"'4-NMD'!C$32","v":0},{"$f":"'4-NMD'!D$32","v":0},{"$f":"'4-NMD'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$21","v":0},{"$f":"'3'!C$21","v":0},{"$f":"'3'!D$21","v":0},{"$f":"'3'!E$21","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B25*B26)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C25*C26)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D25*D26)/(D$12*60))","v":0},{"$f":"(E25*E26)/(E$12*60)","v":{"$error":"#N/A"}}]
[]
["APPEALS"]
["  MPU",{"$f":"'4-APP'!B$32","v":0},{"$f":"'4-APP'!C$32","v":0},{"$f":"'4-APP'!D$32","v":0},{"$f":"'4-APP'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$23","v":0},{"$f":"'3'!C$23","v":0},{"$f":"'3'!D$23","v":0},{"$f":"'3'!E$23","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B30*B31)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C30*C31)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D30*D31)/(D$12*60))","v":0},{"$f":"(E30*E31)/(E$12*60)","v":{"$error":"#N/A"}}]
[]
["WAGE RECORDS"]
["  MPU",{"$f":"'4-WR'!B$32","v":0},{"$f":"'4-WR'!C$32","v":0},{"$f":"'4-WR'!D$32","v":0},{"$f":"'4-WR'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$25","v":0},{"$f":"'3'!C$25","v":0},{"$f":"'3'!D$25","v":0},{"$f":"'3'!E$25","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B35*B36)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C35*C36)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D35*D36)/(D$12*60))","v":0},{"$f":"(E35*E36)/(E$12*60)","v":{"$error":"#N/A"}}]
[null," "]
["TAX "]
["  MPU",{"$f":"'4-TAX'!B$32","v":0},{"$f":"'4-TAX'!C$32","v":0},{"$f":"'4-TAX'!D$32","v":0},{"$f":"'4-TAX'!E$32","v":0}]
["  WORKLOAD",{"$f":"'3'!B$27","v":0},{"$f":"'3'!C$27","v":0},{"$f":"'3'!D$27","v":0},{"$f":"'3'!E$27","v":0}]
["  POSITIONS",{"$f":"IF(B12=0,0,(B40*B41)/(B$12*60))","v":0},{"$f":"IF(C12=0,0,(C40*C41)/(C$12*60))","v":0},{"$f":"IF(D12=0,0,(D40*D41)/(D$12*60))","v":0},{"$f":"(E40*E41)/(E$12*60)","v":{"$error":"#N/A"}}]
[]
[]
[]
["TOTAL POSITION REQUIREMENTS",{"$f":"SUM(B$17,B$22,B$27,B$32,B$37,B$42)","v":0},{"$f":"SUM(C$17,C$22,C$27,C$32,C$37,C$42)","v":0},{"$f":"SUM(D$17,D$22,D$27,D$32,D$37,D$42)","v":0},{"$f":"SUM(E$17,E$22,E$27,E$32,E$37,E$42)","v":{"$error":"#N/A"}}]

{"sheet":"5-BPC","index":26,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["BENEFIT PAYMENT CONTROL - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-BPC"]
[{"$f":"'5-BPC'!Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"'5-BPC'!BudgetFY","v":"FY "}]
[]
[null,{"$f":"'5-BPC'!PreviousFY","v":"FY "},{"$f":"'5-BPC'!CurrentFY","v":"FY "},{"$f":"'5-BPC'!NextFY","v":"FY "},{"$f":"'5-BPC'!RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL POSITIONS PAID YTD",{"$f":"'1-BPC'!$B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED POSITIONS",null,{"$f":"+B12","v":0},{"$f":"+C14","v":0},{"$f":"+D14","v":0}]
[null,null," "]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B17*1.03","v":0},{"$f":"C17*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-BPC'!B$42","v":0},{"$f":"'1-BPC'!C$42","v":0},{"$f":"'1-BPC'!D$42","v":0},{"$f":"'1-BPC'!E$42","v":0}]
["  POSITION EQUIVALENTS",{"$f":"IF(B18=0,0,(B17/B18))","v":0},{"$f":"IF(C18=0,0,(C17/C18))","v":0},{"$f":"IF(D18=0,0,(D17/D18))","v":0},{"$f":"IF(E18=0,0,(E17/E18))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$18","v":"  PS/PB COST PER POSITION"},{"$f":"B$18","v":0}]
["  ADDITIONAL POSITIONS",{"$f":"IF(B23=0,0,(B22/B23))","v":0}]
[" "]
["TOTAL  POSITION  REQUIREMENTS",{"$f":"B12+B19-B24","v":0},{"$f":"C14+C19","v":0},{"$f":"D14+D19","v":0},{"$f":"E14+E19","v":0}]

{"sheet":"5-UIP","index":27,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["U.I. PERFORMS - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-UIP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL POSITIONS PAID YTD",{"$f":"'1-UIP'!$B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED POSITIONS",null,{"$f":"+B12","v":0},{"$f":"+C14","v":0},{"$f":"+D14","v":0}]
[null,null," "]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B17*1.03","v":0},{"$f":"C17*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-UIP'!B$42","v":0},{"$f":"'1-UIP'!C$42","v":0},{"$f":"'1-UIP'!D$42","v":0},{"$f":"'1-UIP'!E$42","v":0}]
["  POSITION EQUIVALENTS",{"$f":"IF(B18=0,0,(B17/B18))","v":0},{"$f":"IF(C18=0,0,(C17/C18))","v":0},{"$f":"IF(D18=0,0,(D17/D18))","v":0},{"$f":"IF(E18=0,0,(E17/E18))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$18","v":"  PS/PB COST PER POSITION"},{"$f":"B$18","v":0}]
["  ADDITIONAL POSITIONS",{"$f":"IF(B23=0,0,(B22/B23))","v":0}]
[" "]
["TOTAL  POSITION  REQUIREMENTS",{"$f":"B12+B19-B24","v":0},{"$f":"C14+C19","v":0},{"$f":"D14+D19","v":0},{"$f":"E14+E19","v":0}]

{"sheet":"5-SUP","index":28,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["SUPPORT - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-SUP"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL POSITIONS PAID YTD",{"$f":"'1-SUP'!$B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED POSITIONS",null,{"$f":"+B12","v":0},{"$f":"+C14","v":0},{"$f":"+D14","v":0}]
[]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B17*1.03","v":0},{"$f":"C17*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-SUP'!B$42","v":0},{"$f":"'1-SUP'!C$42","v":0},{"$f":"'1-SUP'!D$42","v":0},{"$f":"'1-SUP'!E$42","v":0}]
["  POSITION EQUIVALENTS",{"$f":"IF(B18=0,0,(B17/B18))","v":0},{"$f":"IF(C18=0,0,(C17/C18))","v":0},{"$f":"IF(D18=0,0,(D17/D18))","v":0},{"$f":"IF(E18=0,0,(E17/E18))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$18","v":"  PS/PB COST PER POSITION"},{"$f":"B$18","v":0}]
["  ADDITIONAL POSITIONS",{"$f":"IF(B23=0,0,(B22/B23))","v":0}]
[]
["TOTAL  POSITION  REQUIREMENTS",{"$f":"B12+B19-B24","v":0},{"$f":"C14+C19","v":0},{"$f":"D14+D19","v":0},{"$f":"E14+E19","v":0}]

{"sheet":"5-AST","index":29,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["AS&T - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-AST"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["TOTAL POSITIONS PAID YTD",{"$f":"'1-AST'!$B$14","v":0}]
[]
["STRAIGHT LINE PROJECTED POSITIONS",null,{"$f":"+B12","v":0},{"$f":"+C14","v":0},{"$f":"+D14","v":0}]
[null,null," "]
["CONTRACTED OUT PERSONAL SERVICES"]
["  ANNUAL COST-CONTRACTED OUT SERVICES",null,{"$f":"B17*1.03","v":0},{"$f":"C17*1.03","v":0}]
["  PS/PB COST PER POSITION",{"$f":"'1-AST'!B$42","v":0},{"$f":"'1-AST'!C$42","v":0},{"$f":"'1-AST'!D$42","v":0},{"$f":"'1-AST'!E$42","v":0}]
["  POSITION EQUIVALENTS",{"$f":"IF(B18=0,0,(B17/B18))","v":0},{"$f":"IF(C18=0,0,(C17/C18))","v":0},{"$f":"IF(D18=0,0,(D17/D18))","v":0},{"$f":"IF(E18=0,0,(E17/E18))","v":0}]
[]
["LESS SBR'S AND RELATED COSTS"]
["  TOTAL DOLLARS SBR'S"]
[{"$f":"A$18","v":"  PS/PB COST PER POSITION"},{"$f":"B$18","v":0}]
["  ADDITIONAL POSITIONS",{"$f":"IF(B23=0,0,(B22/B23))","v":0}]
[]
["TOTAL  POSITION  REQUIREMENTS",{"$f":"B12+B19-B24","v":0},{"$f":"C14+C19","v":0},{"$f":"D14+D19","v":0},{"$f":"E14+E19","v":0}]

{"sheet":"5-SUM","index":30,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,0,5,4],[0,0,0,4],[2,0,2,4],[4,0,4,4]]}
["POSITION SUMMARY - POSITION  REQUIREMENTS"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["5-SUM"]
[{"$f":"Statename","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"BudgetFY","v":"FY "}]
[]
[null,{"$f":"PreviousFY","v":"FY "},{"$f":"CurrentFY","v":"FY "},{"$f":"NextFY","v":"FY "},{"$f":"RequestFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
[null,"FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
[]
["POSITION REQUIREMENTS U.I. PROGRAM",{"$f":"SUM(B14:B25)","v":0},{"$f":"SUM(C14:C25)","v":0},{"$f":"SUM(D14:D25)","v":0},{"$f":"SUM(E14:E25)","v":{"$error":"#N/A"}}]
[]
["  INITIAL CLAIMS",{"$f":"'5-MPU'!B$17","v":0},{"$f":"'5-MPU'!C$17","v":0},{"$f":"'5-MPU'!D$17","v":0},{"$f":"'5-MPU'!E$17","v":{"$error":"#N/A"}}]
["  WEEKS CLAIMED",{"$f":"'5-MPU'!B$22","v":0},{"$f":"'5-MPU'!C$22","v":0},{"$f":"'5-MPU'!D$22","v":0},{"$f":"'5-MPU'!E$22","v":{"$error":"#N/A"}}]
["  NON MONETARY DETERMINATIONS",{"$f":"'5-MPU'!B$27","v":0},{"$f":"'5-MPU'!C$27","v":0},{"$f":"'5-MPU'!D$27","v":0},{"$f":"'5-MPU'!E$27","v":{"$error":"#N/A"}}]
["  APPEALS",{"$f":"'5-MPU'!B$32","v":0},{"$f":"'5-MPU'!C$32","v":0},{"$f":"'5-MPU'!D$32","v":0},{"$f":"'5-MPU'!E$32","v":{"$error":"#N/A"}}]
["  WAGE RECORDS",{"$f":"'5-MPU'!B$37","v":0},{"$f":"'5-MPU'!C$37","v":0},{"$f":"'5-MPU'!D$37","v":0},{"$f":"'5-MPU'!E$37","v":{"$error":"#N/A"}}]
["  TAX ",{"$f":"'5-MPU'!B$42","v":0},{"$f":"'5-MPU'!C$42","v":0},{"$f":"'5-MPU'!D$42","v":0},{"$f":"'5-MPU'!E$42","v":{"$error":"#N/A"}}]
[]
["  BENEFIT PAYMENT CONTROL",{"$f":"'5-BPC'!B$26","v":0},{"$f":"'5-BPC'!C$26","v":0},{"$f":"'5-BPC'!D$26","v":0},{"$f":"'5-BPC'!E$26","v":0}]
[]
["  U.I. PERFORMS",{"$f":"'5-UIP'!B$26","v":0},{"$f":"'5-UIP'!C$26","v":0},{"$f":"'5-UIP'!D$26","v":0},{"$f":"'5-UIP'!E$26","v":0}]
[]
["  SUPPORT",{"$f":"'5-SUP'!B$26","v":0},{"$f":"'5-SUP'!C$26","v":0},{"$f":"'5-SUP'!D$26","v":0},{"$f":"'5-SUP'!E$26","v":0}]
[" "]
[" "]
["POSITION REQUIREMENTS AS&T",{"$f":"'5-AST'!B$26","v":0},{"$f":"'5-AST'!C$26","v":0},{"$f":"'5-AST'!D$26","v":0},{"$f":"'5-AST'!E$26","v":0}]
[]
[]
["TOTAL POSITION REQUIREMENTS-\nU.I. PROGRAM PLUS AS & T",{"$f":"SUM(B14:B28)","v":0},{"$f":"SUM(C14:C28)","v":0},{"$f":"SUM(D14:D28)","v":0},{"$f":"SUM(E14:E28)","v":{"$error":"#N/A"}}]

{"sheet":"6","index":31,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,0,5,5],[28,0,28,5],[29,0,29,5],[0,0,0,5],[2,0,2,5],[4,0,4,5]]}
["BASE DOLLARS REQUESTED BY COST CODE - GENERAL"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
[6]
[{"$f":"STATENAME","v":"YOUR STATE"}]
["BUDGET YEAR"]
[{"$f":"NEXTFY","v":"FY "}]
[]
["ACTIVITY","WORKLOAD","MPU","STAFF YEARS","PS/PB COST PER SY","TOTAL COST"]
["  INITIAL CLAIMS",{"$f":"'3'!$D$17","v":0},{"$f":"'5-MPU'!D15","v":0},{"$f":"'5-SUM'!D14","v":0},{"$f":"'1-RATES'!$D$14","v":0},{"$f":"D9*E9","v":0}]
["  WEEKS CLAIMED",{"$f":"'3'!$D$19","v":0},{"$f":"'5-MPU'!D20","v":0},{"$f":"'5-SUM'!D15","v":0},{"$f":"'1-RATES'!$D$15","v":0},0]
["  NON MONETARY DETERMINATIONS",{"$f":"'3'!$D$21","v":0},{"$f":"'5-MPU'!D25","v":0},{"$f":"'5-SUM'!D16","v":0},{"$f":"'1-RATES'!$D$16","v":0},0]
["  APPEALS",{"$f":"'3'!$D$23","v":0},{"$f":"'5-MPU'!D30","v":0},{"$f":"'5-SUM'!D17","v":0},{"$f":"'1-RATES'!$D$17","v":0},0]
["  WAGE RECORDS",{"$f":"'3'!$D$25","v":0},{"$f":"'5-MPU'!D35","v":0},{"$f":"'5-SUM'!D18","v":0},{"$f":"'1-RATES'!$D$18","v":0},0]
["  TAX ",{"$f":"'3'!$D$27","v":0},{"$f":"'5-MPU'!D40","v":0},{"$f":"'5-SUM'!D19","v":0},{"$f":"'1-RATES'!$D$19","v":0},0]
["  BENEFIT PAYMENT CONTROL",null,null,{"$f":"'5-SUM'!D21","v":0},{"$f":"'1-RATES'!$D$21","v":0},0]
["  U.I. PERFORMS",null,null,{"$f":"'5-SUM'!D23","v":0},{"$f":"'1-RATES'!$D$23","v":0},0]
["  SUPPORT",null,null,{"$f":"'5-SUM'!D25","v":0},{"$f":"'1-RATES'!$D$25","v":0},0]
[" "]
["TOTAL UI",null,null,{"$f":"SUM(D9:D17)","v":0},{"$f":"IF(D19=0,0,(F19/D19))","v":0},{"$f":"SUM(F9:F17)","v":0}]
[]
["AS&T ",null,null,{"$f":"'5-SUM'!D28","v":0},{"$f":"'1-RATES'!$D$27","v":0},{"$f":"D21*E21","v":0}]
[" "]
["TOTAL NPS",null,null,null,null,{"$f":"'2'!D$23","v":0}]
[]
[]
["TOTAL BASE",null,null,{"$f":"'5-SUM'!D31","v":0},null,{"$f":"F19+F21+F23","v":0}]
[]
[]
["REQUEST YEAR"]
[{"$f":"REQUESTFY","v":"FY 1"}]
[]
["ACTIVITY","WORKLOAD","MPU","STAFF YEARS","PS/PB COST PER SY","TOTAL COST"]
["  INITIAL CLAIMS",{"$f":"'3'!$E$17","v":0},{"$f":"'5-MPU'!E15","v":0},{"$f":"'5-SUM'!E14","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$14","v":0},{"$f":"D33*E33","v":{"$error":"#N/A"}}]
["  WEEKS CLAIMED",{"$f":"'3'!$E$19","v":0},{"$f":"'5-MPU'!E20","v":0},{"$f":"'5-SUM'!E15","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$15","v":0},{"$error":"#N/A"}]
["  NON MONETARY DETERMINATIONS",{"$f":"'3'!$E$21","v":0},{"$f":"'5-MPU'!E25","v":0},{"$f":"'5-SUM'!E16","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$16","v":0},{"$error":"#N/A"}]
["  APPEALS",{"$f":"'3'!$E$23","v":0},{"$f":"'5-MPU'!E30","v":0},{"$f":"'5-SUM'!E17","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$17","v":0},{"$error":"#N/A"}]
["  WAGE RECORDS",{"$f":"'3'!$E$25","v":0},{"$f":"'5-MPU'!E35","v":0},{"$f":"'5-SUM'!E18","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$18","v":0},{"$error":"#N/A"}]
["  TAX ",{"$f":"'3'!$E$27","v":0},{"$f":"'5-MPU'!E40","v":0},{"$f":"'5-SUM'!E19","v":{"$error":"#N/A"}},{"$f":"'1-RATES'!$E$19","v":0},{"$error":"#N/A"}]
["  BENEFIT PAYMENT CONTROL",null,null,{"$f":"'5-SUM'!E21","v":0},{"$f":"'1-RATES'!$E$21","v":0},0]
["  U.I. PERFORMS",null,null,{"$f":"'5-SUM'!E23","v":0},{"$f":"'1-RATES'!$E$23","v":0},0]
["  SUPPORT",null,null,{"$f":"'5-SUM'!E25","v":0},{"$f":"'1-RATES'!$E$25","v":0},0]
[" "]
["TOTAL UI ",null,null,{"$f":"SUM(D33:D41)","v":{"$error":"#N/A"}},{"$f":"IF(D43=0,0,(F43/D43))","v":{"$error":"#N/A"}},{"$f":"SUM(F33:F41)","v":{"$error":"#N/A"}}]
[]
["AS&T ",null,null,{"$f":"'5-SUM'!E28","v":0},{"$f":"'1-RATES'!$E$27","v":0},{"$f":"D45*E45","v":0}]
[" "]
["TOTAL NPS",null,null,null,null,{"$f":"'2'!E$23","v":{"$error":"#REF!"}}]
[]
[]
["TOTAL BASE",null,null,{"$f":"'5-SUM'!E31","v":{"$error":"#N/A"}},null,{"$f":"F43+F45+F47","v":{"$error":"#N/A"}}]

{"sheet":"6-BAL","index":32,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,0,2,4]]}
[]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"}]
["6-BAL"]
[{"$f":"STATENAME","v":"YOUR STATE"}]
[]
[null,{"$f":"PREVIOUSFY","v":"FY "}]
[null,"PREVIOUS"]
[null,"FISCAL YEAR"]
["PERSONAL SERVICES "]
["PERSONAL SERVICES DOLLARS - ACCT SUM",{"$f":"'ACCT SUM'!C50","v":0}]
["PERSONAL SERVICE DOLLARS - DATA",{"$f":"DATA!B39","v":0}]
["DIFFERENCE",{"$f":"+B10-B11","v":0}]
[]
["PERSONNEL BENEFITS"]
["PERSONNEL BENEFIT DOLLARS - ACCT SUM",{"$f":"'ACCT SUM'!D50","v":0}]
["PERSONNEL BENEFIT DOLLARS - DATA",{"$f":"DATA!B54","v":0}]
["DIFFERENCE",{"$f":"+B15-B16","v":0}]
[]
["NPS"]
["TOTAL NPS - ACCT SUM",{"$f":"'ACCT SUM'!E50","v":0}]
["TOTAL NPS - RJM-2 (B29+B35)",{"$f":"'2'!B23+'2'!B21","v":0}]
["DIFFERENCE",{"$f":"+B20-B21","v":0}]
[]
["RESOURCES ON ORDER"]
["ROO PRIOR - ACCT SUM",{"$f":"'ACCT SUM'!E19","v":0}]
["ROO PRIOR - FROM CROSSWALK"]
["DIFFERENCE",{"$f":"+B25-B26","v":0}]
[]
["ROO END OF YEAR - ACCT SUM",{"$f":"'ACCT SUM'!E38","v":0}]
["ROO END OF YEAR - FROM CROSSWALK"]
["DIFFERENCE",{"$f":"+B29-B30","v":0}]
[]
[null,{"$f":"PREVIOUSFY","v":"FY "},{"$f":"CURRENTFY","v":"FY "},{"$f":"NEXTFY","v":"FY "},{"$f":"REQUESTFY","v":"FY 1"}]
[null,"PREVIOUS","CURRENT","NEXT","REQUEST"]
["NPS CONVERSION","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR","FISCAL YEAR"]
["INITIAL CLAIMS",{"$f":"'4-IC'!B19","v":0},{"$f":"'4-IC'!C19","v":0},{"$f":"'4-IC'!D19","v":0},{"$f":"'4-IC'!E19","v":0}]
["WEEKS CLAIMED",{"$f":"'4-WK'!B19","v":0},{"$f":"'4-WK'!C19","v":0},{"$f":"'4-WK'!D19","v":0},{"$f":"'4-WK'!E19","v":0}]
["NON MONETERY DETERMINATIONS",{"$f":"'4-NMD'!B19","v":0},{"$f":"'4-NMD'!C19","v":0},{"$f":"'4-NMD'!D19","v":0},{"$f":"'4-NMD'!E19","v":0}]
["APPEALS",{"$f":"'4-APP'!B19","v":0},{"$f":"'4-APP'!C19","v":0},{"$f":"'4-APP'!D19","v":0},{"$f":"'4-APP'!E19","v":0}]
["WAGE RECORDS",{"$f":"'4-WR'!B19","v":0},{"$f":"'4-WR'!C19","v":0},{"$f":"'4-WR'!D19","v":0},{"$f":"'4-WR'!E19","v":0}]
["TAX",{"$f":"'4-TAX'!B19","v":0},{"$f":"'4-TAX'!C19","v":0},{"$f":"'4-TAX'!D19","v":0},{"$f":"'4-TAX'!E19","v":0}]
["BENEFIT PAYMENT CONTROL",{"$f":"'5-BPC'!B17","v":0},{"$f":"'5-BPC'!C17","v":0},{"$f":"'5-BPC'!D17","v":0},{"$f":"'5-BPC'!E17","v":0}]
["UI PERFORMS",{"$f":"'5-UIP'!B17","v":0},{"$f":"'5-UIP'!C17","v":0},{"$f":"'5-UIP'!D17","v":0},{"$f":"'5-UIP'!E17","v":0}]
["SUPPORT",{"$f":"'5-SUP'!B17","v":0},{"$f":"'5-SUP'!C17","v":0},{"$f":"'5-SUP'!D17","v":0},{"$f":"'5-SUP'!E17","v":0}]
["AS&T",{"$f":"'5-AST'!B17","v":0},{"$f":"'5-AST'!C17","v":0},{"$f":"'5-AST'!D17","v":0},{"$f":"'5-AST'!E17","v":0}]
["SUM CONVERTED",{"$f":"SUM(B36:B45)","v":0},{"$f":"SUM(C36:C45)","v":0},{"$f":"SUM(D36:D45)","v":0},{"$f":"SUM(E36:E45)","v":0}]
["NPS CONVERTED RJM-2 ROW 29",{"$f":"'2'!B21","v":0},{"$f":"'2'!C21","v":0},{"$f":"'2'!D21","v":0},{"$f":"'2'!E21","v":0}]
["DIFFERENCE",{"$f":"+B46-B47","v":0},{"$f":"+C46-C47","v":0},{"$f":"+D46-D47","v":0},{"$f":"+E46-E47","v":0}]

{"sheet":"6-LIST","index":33,"n_rows":78,"n_cols":5,"rows_kept":78,"cut":false,"hidden":true,"merged":[[78,0,78,1],[50,0,50,1],[0,0,0,3],[2,0,2,3],[3,0,3,1]]}
["FORM CHECK LIST - GENERAL"]
[{"$f":"\"RJM Version: \" & TEXT(STARTUP!E3,\"0.0\")","v":"RJM Version: 2.5"},null,null,"Rev. 10/14/2002"]
["6-LIST",null,null,null," "]
[{"$f":"STATENAME","v":"YOUR STATE"}]
[]
[null,"Legend for 1st digit of Form Number:","RJM"]
[null,"  1 = Personal Service/Personnel Benefits Cost (PS/PB)","Version"]
[null,"  2 = Non-Personal Services Cost (NPS)",{"$f":"STARTUP!E3","v":"1900-01-02T12:00:00"}]
[null,"  3 = Workload",{"$f":"MAX(D15:D48)","v":{"$error":"#VALUE!"}}]
[null,"  4 = Minutes Per Unit (MPU)"]
[null,"  5 = Positions (P)"]
[null,"  6 = General"]
[]
["FORM #","LIST OF FORMS TO SUBMIT","FORMS SUBMITTED","LAST REVISED"]
["STARTUP","RJM SYSTEM STARTUP PAGE",null,{"$f":"DATEVALUE(TRIM(MID(STARTUP!C2,6,20)))","v":{"$error":"#VALUE!"}}]
["ACCT SUM","ACCOUNT SUMMARY PAGE",null,{"$f":"DATEVALUE(TRIM(MID('ACCT SUM'!F2,6,20)))","v":{"$error":"#VALUE!"}}]
["DATA","DATA SHEET FROM CROSSWALK",null,{"$f":"DATEVALUE(TRIM(MID(DATA!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-AST","COST PER POSITION -AS&T",null,{"$f":"DATEVALUE(TRIM(MID('1-AST'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-IC","COST PER POSITION -INITIAL CLAIMS",null,{"$f":"DATEVALUE(TRIM(MID('1-IC'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-WK","COST PER POSITION -WEEKS CLAIMED",null,{"$f":"DATEVALUE(TRIM(MID('1-WK'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-NMD","COST PER POSITION -NON MONETARY DETERMINATIONS",null,{"$f":"DATEVALUE(TRIM(MID('1-NMD'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-APP","COST PER POSITION -APPEALS",null,{"$f":"DATEVALUE(TRIM(MID('1-APP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-WR","COST PER POSITION -WAGE RECORDS",null,{"$f":"DATEVALUE(TRIM(MID('1-WR'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-TAX","COST PER POSITION -TAX",null,{"$f":"DATEVALUE(TRIM(MID('1-TAX'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-BPC","COST PER POSITION -BENEFIT PAYMENT CONTROL",null,{"$f":"DATEVALUE(TRIM(MID('1-BPC'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-UIP","COST PER POSITION -U.I. PERFORMS",null,{"$f":"DATEVALUE(TRIM(MID('1-UIP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-SUP","COST PER POSITION -SUPPORT"," ",{"$f":"DATEVALUE(TRIM(MID('1-SUP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-UI","COST PER POSITION -U.I. PROGRAM",null,{"$f":"DATEVALUE(TRIM(MID('1-UI'!D2,6,20)))","v":{"$error":"#VALUE!"}}," "]
["1-RATES","PS/PB COST PER POSITION - SUMMARY",null,{"$f":"DATEVALUE(TRIM(MID('1-RATES'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["1-SUM-$","PS/PB COST - SUMMARY",null,{"$f":"DATEVALUE(TRIM(MID('1-SUM-$'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["2","NON-PERSONAL SERVICES (Base NPS by Category)",null,{"$f":"DATEVALUE(TRIM(MID('2'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["3","ANNUALIZED WORKLOADS",null,{"$f":"DATEVALUE(TRIM(MID('3'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-IC","INITIAL CLAIMS MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-IC'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-WK","WEEKS CLAIMED MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-WK'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-NMD","NON MONETARY DETERMINATIONS MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-NMD'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-APP","APPEALS MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-APP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-WR","WAGE RECORDS MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-WR'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["4-TAX","TAX MPU",null,{"$f":"DATEVALUE(TRIM(MID('4-TAX'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-LV","LEAVE SUMMARY",null,{"$f":"DATEVALUE(TRIM(MID('5-LV'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-MPU","POSITION REQUIREMENTS-WORKLOAD ITEMS",null,{"$f":"DATEVALUE(TRIM(MID('5-MPU'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-BPC","POSITION REQUIREMENTS-BENEFIT PAYMENT CONTROL",null,{"$f":"DATEVALUE(TRIM(MID('5-BPC'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-UIP","POSITION REQUIREMENTS-U.I. PERFORMS",null,{"$f":"DATEVALUE(TRIM(MID('5-UIP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-SUP","POSITION REQUIREMENTS-SUPPORT",null,{"$f":"DATEVALUE(TRIM(MID('5-SUP'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-AST","POSITION REQUIREMENTS-AS&T",null,{"$f":"DATEVALUE(TRIM(MID('5-AST'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["5-SUM","POSITION SUMMARY",null,{"$f":"DATEVALUE(TRIM(MID('5-SUM'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["6","DOLLARS REQUESTED BY COST CODE",null,{"$f":"DATEVALUE(TRIM(MID('6'!F2,6,20)))","v":{"$error":"#VALUE!"}}]
["6-BAL","BALANCE SHEET",null,{"$f":"DATEVALUE(TRIM(MID('6-BAL'!D2,6,20)))","v":{"$error":"#VALUE!"}}]
["6-LIST","FORM CHECK LIST",null,{"$f":"DATEVALUE(TRIM(MID(D2,6,20)))","v":"2002-10-14"}]
[]
[]
["Glossary"]
["$","Cost or Expenditures"]
["AB","Above Base"]
["APP","Appeals"]
["AST","AS&T (Indirect Costs such as the cost of Personnel, Fiscal, etc.)"]
["BPC","Benefit Payment Control"]
["CMP ","Comparison"]
["COM","Communications"]
["DP","Data Processing or Information Systems"]
["F","Funded or Funding"]
["IC","Initial Claims"]
["LIST","Listing of RJM Worksheets"]
["LV","Leave"]
["MPU","Minutes Per Unit"]
["NMD","Non-Monetary Determinations"]
["OE","Office Equipment"]
["P","Positions"]
["Rates","Cost per Hour"]
["RQ","Requested (Normally requested of USDOL)"]
["S","Studied (Refers to Cost Model Study MPU's)"]
["SUB","Subcategory"]
["SUM","Summary"]
["SUP","Support"]
["TAX","Tax "]
["UI","Unemployment Insurance"]
["UIP","Unemployment Insurance Performs"]
["WK","Weeks Claimed"]
["WR","Wage Records"]

{"sheet":"6-Export","index":34,"n_rows":246,"n_cols":9,"rows_kept":246,"cut":false,"hidden":true,"merged":[]}
["Startup","StateName",null,{"$f":"STARTUP!$B$6","v":"YOUR STATE"},null,"Version",{"$f":"STARTUP!E3","v":2.5},null,"State Name/Version"]
[{"$f":"+A1","v":"Startup"},"StateID",null,{"$f":"STARTUP!$B$7","v":"None"},null,null,null,null,"State Abbreviation"]
[{"$f":"+A2","v":"Startup"},"Budget Year",null,{"$f":"STARTUP!$B$11","v":0},null,null,null,null,"Budget Year, for example PY=2006, Budget Year=2008"]
["Startup","PY-Hours",null,{"$f":"STARTUP!$B$16","v":0},null,null,null,null,"Standard Hours in Prior Year"]
["Startup","CY-Hours",null,{"$f":"STARTUP!$B$19","v":0},null,null,null,null,"Standard Hours in Current Year"]
["Startup","NY-Hours",null,{"$f":"STARTUP!$B$22","v":0},null,null,null,null,"Standard Hours in Next Year"]
["Startup","RY-Hours",null,{"$f":"STARTUP!$B$25","v":{"$error":"#N/A"}},null,null,null,null,"Standard Hours in Request Year"]
["Startup","HrsPerDay",null,{"$f":"STARTUP!B13","v":0},null,null,null,null,"Number of Months Completed in Current Year"]
["Startup","ExpDate",null,{"$f":"STARTUP!$B$35","v":"00:00:00"},null,null,null,null,"Date of Last Data Export"]
["Startup","SubDate",null,{"$f":"STARTUP!$B$27","v":"00:00:00"},null,null,null,null,"Date of Submission"]
["Startup","Contact",null,{"$f":"STARTUP!$B$28","v":0},null,null,null,null,"Contact Person's Name"]
["Startup","Phone",null,{"$f":"STARTUP!$B$29","v":0},null,null,null,null,"Contact Person's Address"]
["Startup","Email",null,{"$f":"STARTUP!$B$30","v":0},null,null,null,null,"Contact Person's City, State & Zip Code"]
["Startup","SubType",null,{"$f":"LEFT(STARTUP!$B$31,1)","v":"T"},{"$f":"MID(STARTUP!$B$31,5,30)","v":" of Submission"},null,null,null,"Submission Type"]
["ACCT-SUM","RooP",null,{"$f":"'ACCT SUM'!F19","v":0},null,null,null,null,"Resources On Order - Prior Year"]
["ACCT-SUM","RooEOY",null,{"$f":"'ACCT SUM'!F39","v":0},null,null,null,null,"Resources On Order - End of Year"]
["ACCT-SUM","SF-P&I",null,{"$f":"'ACCT SUM'!F21","v":0},null,null,null,null,"State Funds - Penalty and Interest"]
["ACCT-SUM","SF-GF",null,{"$f":"'ACCT SUM'!F22","v":0},null,null,null,null,"State Funds - General Funds Appropriated"]
["ACCT-SUM","SF-AdminTax",null,{"$f":"'ACCT SUM'!F23","v":0},null,null,null,null,"State Funds - Administrative Tax Revenue"]
["ACCT-SUM","SF-REED-ACT",null,{"$f":"'ACCT SUM'!F24","v":0},null,null,null,null,"State Funds - Reed Act"]
["ACCT-SUM","SF-Other",null,{"$f":"SUM('ACCT SUM'!F25:F28)","v":0},null,null,null,null,"State Funds - Other"]
["RJ_DATA","ICHoursPD",null,{"$f":"DATA!B13","v":0},null,null,null,null,"Initial Claims Hours Paid"]
["RJ_DATA","WKHoursPD",null,{"$f":"DATA!B14","v":0},null,null,null,null,"Weeks Claimed Hours Paid"]
["RJ_DATA","NMDHoursPD",null,{"$f":"DATA!B15","v":0},null,null,null,null,"Non Monetery Determinations Hours Paid"]
["RJ_DATA","APPHoursPD",null,{"$f":"DATA!B16","v":0},null,null,null,null,"Appeals Hours Paid"]
["RJ_DATA","WRHoursPD",null,{"$f":"DATA!B17","v":0},null,null,null,null,"Wage Records Hours Paid"]
["RJ_DATA","TAXHoursPD",null,{"$f":"DATA!B18","v":0},null,null,null,null,"Tax Hours Paid"]
["RJ_DATA","BPCHoursPD",null,{"$f":"DATA!B19","v":0},null,null,null,null,"Benefit Payment Control Hours Paid"]
["RJ_DATA","UIPHoursPD",null,{"$f":"DATA!B20","v":0},null,null,null,null,"UI Performs Hours Paid"]
["RJ_DATA","SUPHoursPD",null,{"$f":"DATA!B21","v":0},null,null,null,null,"Support Hours Paid"]
["RJ_DATA","ASTHoursPD",null,{"$f":"DATA!B22","v":0},null,null,null,null,"AS&T Hours Paid"]
["RJ_DATA","ICHrsWkd",null,{"$f":"DATA!B58","v":0},null,null,null,null,"Initial Claims Hours Worked"]
["RJ_DATA","WKHrsWkd",null,{"$f":"DATA!B59","v":0},null,null,null,null,"Weeks Claimed Hours Worked"]
["RJ_DATA","NMDHrsWkd",null,{"$f":"DATA!B60","v":0},null,null,null,null,"Non Monetery Determinations Hours Worked"]
["RJ_DATA","APPHrsWkd",null,{"$f":"DATA!B61","v":0},null,null,null,null,"Appeals Hours Worked"]
["RJ_DATA","WRHrsWkd",null,{"$f":"DATA!B62","v":0},null,null,null,null,"Wage Records Hours Worked"]
["RJ_DATA","TAXHrsWkd",null,{"$f":"DATA!B63","v":0},null,null,null,null,"Tax Hours Worked"]
["RJ_DATA","BPCHrsWkd",null,{"$f":"DATA!B64","v":0},null,null,null,null,"Benefit Payment Control Hours Worked"]
["RJ_DATA","UIPHrsWkd",null,{"$f":"DATA!B65","v":0},null,null,null,null,"UI Performs Hours Worked"]
["RJ_DATA","SUPHrsWkd",null,{"$f":"DATA!B66","v":0},null,null,null,null,"Support Hours Worked"]
["RJ_DATA","ASTHrsWkd",null,{"$f":"DATA!B67","v":0},null,null,null,null,"AS&T Hours Worked"]
["1-UI","PS$",null,{"$f":"'1-UI'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A42","v":"1-UI"},"P-Paid",null,{"$f":"'1-UI'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A43","v":"1-UI"},"PS$-Inc1",null,null,{"$f":"'1-UI'!$C$19","v":0},{"$f":"'1-UI'!$D$19","v":0},{"$f":"'1-UI'!$E$19","v":{"$error":"#N/A"}},null,"1st PS Increase Per Position"]
[{"$f":"+A44","v":"1-UI"},"PS$-Inc2",null,null,{"$f":"'1-UI'!$C$20","v":0},{"$f":"'1-UI'!$D$20","v":0},{"$f":"'1-UI'!$E$20","v":{"$error":"#N/A"}},null,"2nd PS Increase Per Position"]
[{"$f":"+A45","v":"1-UI"},"PS$-Inc3",null,null,{"$f":"'1-UI'!$C$21","v":0},{"$f":"'1-UI'!$D$21","v":0},{"$f":"'1-UI'!$E$21","v":{"$error":"#N/A"}},null,"3rd PS Increase Per Position"]
[{"$f":"+A46","v":"1-UI"},"PS$-Per",null,{"$f":"'1-UI'!$B$23","v":0},{"$f":"'1-UI'!$C$23","v":0},{"$f":"'1-UI'!$D$23","v":0},{"$f":"'1-UI'!$E$23","v":{"$error":"#N/A"}},null,"Calculated PS Per Position"]
[{"$f":"+A46","v":"1-UI"},"PB$",null,{"$f":"'1-UI'!$B$27","v":0},null,null,null,null,"Total Personnel Benefits Cost "]
[{"$f":"+A48","v":"1-UI"},"PB$-Inc1",null,null,{"$f":"'1-UI'!$C$34","v":0},{"$f":"'1-UI'!$D$34","v":0},{"$f":"'1-UI'!$E$34","v":{"$error":"#N/A"}},null,"1st PB Increase Per Position "]
[{"$f":"+A49","v":"1-UI"},"PB$-Inc2",null,null,{"$f":"'1-UI'!$C$35","v":0},{"$f":"'1-UI'!$D$35","v":0},{"$f":"'1-UI'!$E$35","v":{"$error":"#N/A"}},null,"2nd PB Increase Per Position"]
[{"$f":"+A50","v":"1-UI"},"PB$-Inc3",null,null,{"$f":"'1-UI'!$C$36","v":0},{"$f":"'1-UI'!$D$36","v":0},{"$f":"'1-UI'!$E$36","v":{"$error":"#N/A"}},null,"3rd PB Increase Per Position"]
[{"$f":"+A51","v":"1-UI"},"PB$-Per",null,{"$f":"'1-UI'!$B$38","v":0},{"$f":"'1-UI'!$C$38","v":0},{"$f":"'1-UI'!$D$38","v":0},{"$f":"'1-UI'!$E$38","v":{"$error":"#N/A"}},null,"Calculated PB Per Position"]
[{"$f":"+A51","v":"1-UI"},"PSPBCPP",null,{"$f":"'1-UI'!$B$42","v":0},{"$f":"'1-UI'!$C$42","v":0},{"$f":"'1-UI'!$D$42","v":0},{"$f":"'1-UI'!$E$42","v":{"$error":"#N/A"}},null,"PS/PB Cost Per Position "]
["1-AST","PS$",null,{"$f":"'1-AST'!$B$12","v":0},null,null,null,null,{"$f":"+I42","v":"Total Personal Service Cost "}]
[{"$f":"+A54","v":"1-AST"},"P-Paid",null,{"$f":"'1-AST'!$B$14","v":0},null,null,null,null,{"$f":"+I43","v":"Total Positions Paid "}]
[{"$f":"+A55","v":"1-AST"},"PS$-Inc1",null,null,{"$f":"'1-AST'!$C$19","v":0},{"$f":"'1-AST'!$D$19","v":0},{"$f":"'1-AST'!$E$19","v":0},null,{"$f":"+I44","v":"1st PS Increase Per Position"}]
[{"$f":"+A56","v":"1-AST"},"PS$-Inc2",null,null,{"$f":"'1-AST'!$C$20","v":0},{"$f":"'1-AST'!$D$20","v":0},{"$f":"'1-AST'!$E$20","v":0},null,{"$f":"+I45","v":"2nd PS Increase Per Position"}]
[{"$f":"+A57","v":"1-AST"},"PS$-Inc3",null,null,{"$f":"'1-AST'!$C$21","v":0},{"$f":"'1-AST'!$D$21","v":0},{"$f":"'1-AST'!$E$21","v":0},null,{"$f":"+I46","v":"3rd PS Increase Per Position"}]
[{"$f":"+A57","v":"1-AST"},"PS$-Per",null,{"$f":"'1-AST'!$B$23","v":0},{"$f":"'1-AST'!$C$23","v":0},{"$f":"'1-AST'!$D$23","v":0},{"$f":"'1-AST'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A59","v":"1-AST"},"PB$",null,{"$f":"'1-AST'!$B$27","v":0},null,null,null,null,{"$f":"+I48","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A60","v":"1-AST"},"PB$-Inc1",null,null,{"$f":"'1-AST'!$C$34","v":0},{"$f":"'1-AST'!$D$34","v":0},{"$f":"'1-AST'!$E$34","v":0},null,{"$f":"+I49","v":"1st PB Increase Per Position "}]
[{"$f":"+A61","v":"1-AST"},"PB$-Inc2",null,null,{"$f":"'1-AST'!$C$35","v":0},{"$f":"'1-AST'!$D$35","v":0},{"$f":"'1-AST'!$E$35","v":0},null,{"$f":"+I50","v":"2nd PB Increase Per Position"}]
[{"$f":"+A62","v":"1-AST"},"PB$-Inc3",null,null,{"$f":"'1-AST'!$C$36","v":0},{"$f":"'1-AST'!$D$36","v":0},{"$f":"'1-AST'!$E$36","v":0},null,{"$f":"+I51","v":"3rd PB Increase Per Position"}]
[{"$f":"+A63","v":"1-AST"},"PB$-Per",null,{"$f":"'1-AST'!$B$38","v":0},{"$f":"'1-AST'!$C$38","v":0},{"$f":"'1-AST'!$D$38","v":0},{"$f":"'1-AST'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A63","v":"1-AST"},"PSPBCPP",null,{"$f":"'1-AST'!$B$42","v":0},{"$f":"'1-AST'!$C$42","v":0},{"$f":"'1-AST'!$D$42","v":0},{"$f":"'1-AST'!$E$42","v":0},null,{"$f":"+I53","v":"PS/PB Cost Per Position "}]
["1-IC","PS$",null,{"$f":"'1-IC'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A66","v":"1-IC"},"P-Paid",null,{"$f":"'1-IC'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A67","v":"1-IC"},"PS$-Inc1",null,null,{"$f":"'1-IC'!$C$19","v":0},{"$f":"'1-IC'!$D$19","v":0},{"$f":"'1-IC'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A68","v":"1-IC"},"PS$-Inc2",null,null,{"$f":"'1-IC'!$C$20","v":0},{"$f":"'1-IC'!$D$20","v":0},{"$f":"'1-IC'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A69","v":"1-IC"},"PS$-Inc3",null,null,{"$f":"'1-IC'!$C$21","v":0},{"$f":"'1-IC'!$D$21","v":0},{"$f":"'1-IC'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A70","v":"1-IC"},"PS$-Per",null,{"$f":"'1-IC'!$B$23","v":0},{"$f":"'1-IC'!$C$23","v":0},{"$f":"'1-IC'!$D$23","v":0},{"$f":"'1-IC'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A70","v":"1-IC"},"PB$",null,{"$f":"'1-IC'!$B$27","v":0},null,null,null,null,{"$f":"+I60","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A72","v":"1-IC"},"PB$-Inc1",null,null,{"$f":"'1-IC'!$C$34","v":0},{"$f":"'1-IC'!$D$34","v":0},{"$f":"'1-IC'!$E$34","v":0},null,{"$f":"+I61","v":"1st PB Increase Per Position "}]
[{"$f":"+A73","v":"1-IC"},"PB$-Inc2",null,null,{"$f":"'1-IC'!$C$35","v":0},{"$f":"'1-IC'!$D$35","v":0},{"$f":"'1-IC'!$E$35","v":0},null,{"$f":"+I62","v":"2nd PB Increase Per Position"}]
[{"$f":"+A74","v":"1-IC"},"PB$-Inc3",null,null,{"$f":"'1-IC'!$C$36","v":0},{"$f":"'1-IC'!$D$36","v":0},{"$f":"'1-IC'!$E$36","v":0},null,{"$f":"+I63","v":"3rd PB Increase Per Position"}]
[{"$f":"+A75","v":"1-IC"},"PB$-Per",null,{"$f":"'1-IC'!$B$38","v":0},{"$f":"'1-IC'!$C$38","v":0},{"$f":"'1-IC'!$D$38","v":0},{"$f":"'1-IC'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A75","v":"1-IC"},"PSPBCPP",null,{"$f":"'1-IC'!$B$42","v":0},{"$f":"'1-IC'!$C$42","v":0},{"$f":"'1-IC'!$D$42","v":0},{"$f":"'1-IC'!$E$42","v":0},null,{"$f":"+I65","v":"PS/PB Cost Per Position "}]
["1-WK","PS$",null,{"$f":"'1-WK'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A78","v":"1-WK"},"P-Paid",null,{"$f":"'1-WK'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A79","v":"1-WK"},"PS$-Inc1",null,null,{"$f":"'1-WK'!$C$19","v":0},{"$f":"'1-WK'!$D$19","v":0},{"$f":"'1-WK'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A80","v":"1-WK"},"PS$-Inc2",null,null,{"$f":"'1-WK'!$C$20","v":0},{"$f":"'1-WK'!$D$20","v":0},{"$f":"'1-WK'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A81","v":"1-WK"},"PS$-Inc3",null,null,{"$f":"'1-WK'!$C$21","v":0},{"$f":"'1-WK'!$D$21","v":0},{"$f":"'1-WK'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A82","v":"1-WK"},"PS$-Per",null,{"$f":"'1-WK'!$B$23","v":0},{"$f":"'1-WK'!$C$23","v":0},{"$f":"'1-WK'!$D$23","v":0},{"$f":"'1-WK'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A82","v":"1-WK"},"PB$",null,{"$f":"'1-WK'!$B$27","v":0},null,null,null,null,{"$f":"+I72","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A84","v":"1-WK"},"PB$-Inc1",null,null,{"$f":"'1-WK'!$C$34","v":0},{"$f":"'1-WK'!$D$34","v":0},{"$f":"'1-WK'!$E$34","v":0},null,{"$f":"+I73","v":"1st PB Increase Per Position "}]
[{"$f":"+A85","v":"1-WK"},"PB$-Inc2",null,null,{"$f":"'1-WK'!$C$35","v":0},{"$f":"'1-WK'!$D$35","v":0},{"$f":"'1-WK'!$E$35","v":0},null,{"$f":"+I74","v":"2nd PB Increase Per Position"}]
[{"$f":"+A86","v":"1-WK"},"PB$-Inc3",null,null,{"$f":"'1-WK'!$C$36","v":0},{"$f":"'1-WK'!$D$36","v":0},{"$f":"'1-WK'!$E$36","v":0},null,{"$f":"+I75","v":"3rd PB Increase Per Position"}]
[{"$f":"+A87","v":"1-WK"},"PB$-Per",null,{"$f":"'1-WK'!$B$38","v":0},{"$f":"'1-WK'!$C$38","v":0},{"$f":"'1-WK'!$D$38","v":0},{"$f":"'1-WK'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A87","v":"1-WK"},"PSPBCPP",null,{"$f":"'1-WK'!$B$42","v":0},{"$f":"'1-WK'!$C$42","v":0},{"$f":"'1-WK'!$D$42","v":0},{"$f":"'1-WK'!$E$42","v":0},null,{"$f":"+I77","v":"PS/PB Cost Per Position "}]
["1-NMD","PS$",null,{"$f":"'1-NMD'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A90","v":"1-NMD"},"P-Paid",null,{"$f":"'1-NMD'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A91","v":"1-NMD"},"PS$-Inc1",null,null,{"$f":"'1-NMD'!$C$19","v":0},{"$f":"'1-NMD'!$D$19","v":0},{"$f":"'1-NMD'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A92","v":"1-NMD"},"PS$-Inc2",null,null,{"$f":"'1-NMD'!$C$20","v":0},{"$f":"'1-NMD'!$D$20","v":0},{"$f":"'1-NMD'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A93","v":"1-NMD"},"PS$-Inc3",null,null,{"$f":"'1-NMD'!$C$21","v":0},{"$f":"'1-NMD'!$D$21","v":0},{"$f":"'1-NMD'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A94","v":"1-NMD"},"PS$-Per",null,{"$f":"'1-NMD'!$B$23","v":0},{"$f":"'1-NMD'!$C$23","v":0},{"$f":"'1-NMD'!$D$23","v":0},{"$f":"'1-NMD'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A94","v":"1-NMD"},"PB$",null,{"$f":"'1-NMD'!$B$27","v":0},null,null,null,null,{"$f":"+I84","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A96","v":"1-NMD"},"PB$-Inc1",null,null,{"$f":"'1-NMD'!$C$34","v":0},{"$f":"'1-NMD'!$D$34","v":0},{"$f":"'1-NMD'!$E$34","v":0},null,{"$f":"+I85","v":"1st PB Increase Per Position "}]
[{"$f":"+A97","v":"1-NMD"},"PB$-Inc2",null,null,{"$f":"'1-NMD'!$C$35","v":0},{"$f":"'1-NMD'!$D$35","v":0},{"$f":"'1-NMD'!$E$35","v":0},null,{"$f":"+I86","v":"2nd PB Increase Per Position"}]
[{"$f":"+A98","v":"1-NMD"},"PB$-Inc3",null,null,{"$f":"'1-NMD'!$C$36","v":0},{"$f":"'1-NMD'!$D$36","v":0},{"$f":"'1-NMD'!$E$36","v":0},null,{"$f":"+I87","v":"3rd PB Increase Per Position"}]
[{"$f":"+A99","v":"1-NMD"},"PB$-Per",null,{"$f":"'1-NMD'!$B$38","v":0},{"$f":"'1-NMD'!$C$38","v":0},{"$f":"'1-NMD'!$D$38","v":0},{"$f":"'1-NMD'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A99","v":"1-NMD"},"PSPBCPP",null,{"$f":"'1-NMD'!$B$42","v":0},{"$f":"'1-NMD'!$C$42","v":0},{"$f":"'1-NMD'!$D$42","v":0},{"$f":"'1-NMD'!$E$42","v":0},null,{"$f":"+I89","v":"PS/PB Cost Per Position "}]
["1-APP","PS$",null,{"$f":"'1-APP'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A102","v":"1-APP"},"P-Paid",null,{"$f":"'1-APP'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A103","v":"1-APP"},"PS$-Inc1",null,null,{"$f":"'1-APP'!$C$19","v":0},{"$f":"'1-APP'!$D$19","v":0},{"$f":"'1-APP'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A104","v":"1-APP"},"PS$-Inc2",null,null,{"$f":"'1-APP'!$C$20","v":0},{"$f":"'1-APP'!$D$20","v":0},{"$f":"'1-APP'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A105","v":"1-APP"},"PS$-Inc3",null,null,{"$f":"'1-APP'!$C$21","v":0},{"$f":"'1-APP'!$D$21","v":0},{"$f":"'1-APP'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A106","v":"1-APP"},"PS$-Per",null,{"$f":"'1-APP'!$B$23","v":0},{"$f":"'1-APP'!$C$23","v":0},{"$f":"'1-APP'!$D$23","v":0},{"$f":"'1-APP'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A106","v":"1-APP"},"PB$",null,{"$f":"'1-APP'!$B$27","v":0},null,null,null,null,{"$f":"+I96","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A108","v":"1-APP"},"PB$-Inc1",null,null,{"$f":"'1-APP'!$C$34","v":0},{"$f":"'1-APP'!$D$34","v":0},{"$f":"'1-APP'!$E$34","v":0},null,{"$f":"+I97","v":"1st PB Increase Per Position "}]
[{"$f":"+A109","v":"1-APP"},"PB$-Inc2",null,null,{"$f":"'1-APP'!$C$35","v":0},{"$f":"'1-APP'!$D$35","v":0},{"$f":"'1-APP'!$E$35","v":0},null,{"$f":"+I98","v":"2nd PB Increase Per Position"}]
[{"$f":"+A110","v":"1-APP"},"PB$-Inc3",null,null,{"$f":"'1-APP'!$C$36","v":0},{"$f":"'1-APP'!$D$36","v":0},{"$f":"'1-APP'!$E$36","v":0},null,{"$f":"+I99","v":"3rd PB Increase Per Position"}]
[{"$f":"+A111","v":"1-APP"},"PB$-Per",null,{"$f":"'1-APP'!$B$38","v":0},{"$f":"'1-APP'!$C$38","v":0},{"$f":"'1-APP'!$D$38","v":0},{"$f":"'1-APP'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A111","v":"1-APP"},"PSPBCPP",null,{"$f":"'1-APP'!$B$42","v":0},{"$f":"'1-APP'!$C$42","v":0},{"$f":"'1-APP'!$D$42","v":0},{"$f":"'1-APP'!$E$42","v":0},null,{"$f":"+I101","v":"PS/PB Cost Per Position "}]
["1-WR","PS$",null,{"$f":"'1-WR'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A114","v":"1-WR"},"P-Paid",null,{"$f":"'1-WR'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A115","v":"1-WR"},"PS$-Inc1",null,null,{"$f":"'1-WR'!$C$19","v":0},{"$f":"'1-WR'!$D$19","v":0},{"$f":"'1-WR'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A116","v":"1-WR"},"PS$-Inc2",null,null,{"$f":"'1-WR'!$C$20","v":0},{"$f":"'1-WR'!$D$20","v":0},{"$f":"'1-WR'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A117","v":"1-WR"},"PS$-Inc3",null,null,{"$f":"'1-WR'!$C$21","v":0},{"$f":"'1-WR'!$D$21","v":0},{"$f":"'1-WR'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A118","v":"1-WR"},"PS$-Per",null,{"$f":"'1-WR'!$B$23","v":0},{"$f":"'1-WR'!$C$23","v":0},{"$f":"'1-WR'!$D$23","v":0},{"$f":"'1-WR'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A118","v":"1-WR"},"PB$",null,{"$f":"'1-WR'!$B$27","v":0},null,null,null,null,{"$f":"+I108","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A120","v":"1-WR"},"PB$-Inc1",null,null,{"$f":"'1-WR'!$C$34","v":0},{"$f":"'1-WR'!$D$34","v":0},{"$f":"'1-WR'!$E$34","v":0},null,{"$f":"+I109","v":"1st PB Increase Per Position "}]
[{"$f":"+A121","v":"1-WR"},"PB$-Inc2",null,null,{"$f":"'1-WR'!$C$35","v":0},{"$f":"'1-WR'!$D$35","v":0},{"$f":"'1-WR'!$E$35","v":0},null,{"$f":"+I110","v":"2nd PB Increase Per Position"}]
[{"$f":"+A122","v":"1-WR"},"PB$-Inc3",null,null,{"$f":"'1-WR'!$C$36","v":0},{"$f":"'1-WR'!$D$36","v":0},{"$f":"'1-WR'!$E$36","v":0},null,{"$f":"+I111","v":"3rd PB Increase Per Position"}]
[{"$f":"+A123","v":"1-WR"},"PB$-Per",null,{"$f":"'1-WR'!$B$38","v":0},{"$f":"'1-WR'!$C$38","v":0},{"$f":"'1-WR'!$D$38","v":0},{"$f":"'1-WR'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A123","v":"1-WR"},"PSPBCPP",null,{"$f":"'1-WR'!$B$42","v":0},{"$f":"'1-WR'!$C$42","v":0},{"$f":"'1-WR'!$D$42","v":0},{"$f":"'1-WR'!$E$42","v":0},null,{"$f":"+I113","v":"PS/PB Cost Per Position "}]
["1-TAX","PS$",null,{"$f":"'1-TAX'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A126","v":"1-TAX"},"P-Paid",null,{"$f":"'1-TAX'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A127","v":"1-TAX"},"PS$-Inc1",null,null,{"$f":"'1-TAX'!$C$19","v":0},{"$f":"'1-TAX'!$D$19","v":0},{"$f":"'1-TAX'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A128","v":"1-TAX"},"PS$-Inc2",null,null,{"$f":"'1-TAX'!$C$20","v":0},{"$f":"'1-TAX'!$D$20","v":0},{"$f":"'1-TAX'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A129","v":"1-TAX"},"PS$-Inc3",null,null,{"$f":"'1-TAX'!$C$21","v":0},{"$f":"'1-TAX'!$D$21","v":0},{"$f":"'1-TAX'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A130","v":"1-TAX"},"PS$-Per",null,{"$f":"'1-TAX'!$B$23","v":0},{"$f":"'1-TAX'!$C$23","v":0},{"$f":"'1-TAX'!$D$23","v":0},{"$f":"'1-TAX'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A130","v":"1-TAX"},"PB$",null,{"$f":"'1-TAX'!$B$27","v":0},null,null,null,null,{"$f":"+I120","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A132","v":"1-TAX"},"PB$-Inc1",null,null,{"$f":"'1-TAX'!$C$34","v":0},{"$f":"'1-TAX'!$D$34","v":0},{"$f":"'1-TAX'!$E$34","v":0},null,{"$f":"+I121","v":"1st PB Increase Per Position "}]
[{"$f":"+A133","v":"1-TAX"},"PB$-Inc2",null,null,{"$f":"'1-TAX'!$C$35","v":0},{"$f":"'1-TAX'!$D$35","v":0},{"$f":"'1-TAX'!$E$35","v":0},null,{"$f":"+I122","v":"2nd PB Increase Per Position"}]
[{"$f":"+A134","v":"1-TAX"},"PB$-Inc3",null,null,{"$f":"'1-TAX'!$C$36","v":0},{"$f":"'1-TAX'!$D$36","v":0},{"$f":"'1-TAX'!$E$36","v":0},null,{"$f":"+I123","v":"3rd PB Increase Per Position"}]
[{"$f":"+A135","v":"1-TAX"},"PB$-Per",null,{"$f":"'1-TAX'!$B$38","v":0},{"$f":"'1-TAX'!$C$38","v":0},{"$f":"'1-TAX'!$D$38","v":0},{"$f":"'1-TAX'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A135","v":"1-TAX"},"PSPBCPP",null,{"$f":"'1-TAX'!$B$42","v":0},{"$f":"'1-TAX'!$C$42","v":0},{"$f":"'1-TAX'!$D$42","v":0},{"$f":"'1-TAX'!$E$42","v":0},null,{"$f":"+I125","v":"PS/PB Cost Per Position "}]
["1-BPC","PS$",null,{"$f":"'1-BPC'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A138","v":"1-BPC"},"P-Paid",null,{"$f":"'1-BPC'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A139","v":"1-BPC"},"PS$-Inc1",null,null,{"$f":"'1-BPC'!$C$19","v":0},{"$f":"'1-BPC'!$D$19","v":0},{"$f":"'1-BPC'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A140","v":"1-BPC"},"PS$-Inc2",null,null,{"$f":"'1-BPC'!$C$20","v":0},{"$f":"'1-BPC'!$D$20","v":0},{"$f":"'1-BPC'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A141","v":"1-BPC"},"PS$-Inc3",null,null,{"$f":"'1-BPC'!$C$21","v":0},{"$f":"'1-BPC'!$D$21","v":0},{"$f":"'1-BPC'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A142","v":"1-BPC"},"PS$-Per",null,{"$f":"'1-BPC'!$B$23","v":0},{"$f":"'1-BPC'!$C$23","v":0},{"$f":"'1-BPC'!$D$23","v":0},{"$f":"'1-BPC'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A142","v":"1-BPC"},"PB$",null,{"$f":"'1-BPC'!$B$27","v":0},null,null,null,null,{"$f":"+I132","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A144","v":"1-BPC"},"PB$-Inc1",null,null,{"$f":"'1-BPC'!$C$34","v":0},{"$f":"'1-BPC'!$D$34","v":0},{"$f":"'1-BPC'!$E$34","v":0},null,{"$f":"+I133","v":"1st PB Increase Per Position "}]
[{"$f":"+A145","v":"1-BPC"},"PB$-Inc2",null,null,{"$f":"'1-BPC'!$C$35","v":0},{"$f":"'1-BPC'!$D$35","v":0},{"$f":"'1-BPC'!$E$35","v":0},null,{"$f":"+I134","v":"2nd PB Increase Per Position"}]
[{"$f":"+A146","v":"1-BPC"},"PB$-Inc3",null,null,{"$f":"'1-BPC'!$C$36","v":0},{"$f":"'1-BPC'!$D$36","v":0},{"$f":"'1-BPC'!$E$36","v":0},null,{"$f":"+I135","v":"3rd PB Increase Per Position"}]
[{"$f":"+A147","v":"1-BPC"},"PB$-Per",null,{"$f":"'1-BPC'!$B$38","v":0},{"$f":"'1-BPC'!$C$38","v":0},{"$f":"'1-BPC'!$D$38","v":0},{"$f":"'1-BPC'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A147","v":"1-BPC"},"PSPBCPP",null,{"$f":"'1-BPC'!$B$42","v":0},{"$f":"'1-BPC'!$C$42","v":0},{"$f":"'1-BPC'!$D$42","v":0},{"$f":"'1-BPC'!$E$42","v":0},null,{"$f":"+I137","v":"PS/PB Cost Per Position "}]
["1-UIP","PS$",null,{"$f":"'1-UIP'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A150","v":"1-UIP"},"P-Paid",null,{"$f":"'1-UIP'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A151","v":"1-UIP"},"PS$-Inc1",null,null,{"$f":"'1-UIP'!$C$19","v":0},{"$f":"'1-UIP'!$D$19","v":0},{"$f":"'1-UIP'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A152","v":"1-UIP"},"PS$-Inc2",null,null,{"$f":"'1-UIP'!$C$20","v":0},{"$f":"'1-UIP'!$D$20","v":0},{"$f":"'1-UIP'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A153","v":"1-UIP"},"PS$-Inc3",null,null,{"$f":"'1-UIP'!$C$21","v":0},{"$f":"'1-UIP'!$D$21","v":0},{"$f":"'1-UIP'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A154","v":"1-UIP"},"PS$-Per",null,{"$f":"'1-UIP'!$B$23","v":0},{"$f":"'1-UIP'!$C$23","v":0},{"$f":"'1-UIP'!$D$23","v":0},{"$f":"'1-UIP'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A154","v":"1-UIP"},"PB$",null,{"$f":"'1-UIP'!$B$27","v":0},null,null,null,null,{"$f":"+I144","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A156","v":"1-UIP"},"PB$-Inc1",null,null,{"$f":"'1-UIP'!$C$34","v":0},{"$f":"'1-UIP'!$D$34","v":0},{"$f":"'1-UIP'!$E$34","v":0},null,{"$f":"+I145","v":"1st PB Increase Per Position "}]
[{"$f":"+A157","v":"1-UIP"},"PB$-Inc2",null,null,{"$f":"'1-UIP'!$C$35","v":0},{"$f":"'1-UIP'!$D$35","v":0},{"$f":"'1-UIP'!$E$35","v":0},null,{"$f":"+I146","v":"2nd PB Increase Per Position"}]
[{"$f":"+A158","v":"1-UIP"},"PB$-Inc3",null,null,{"$f":"'1-UIP'!$C$36","v":0},{"$f":"'1-UIP'!$D$36","v":0},{"$f":"'1-UIP'!$E$36","v":0},null,{"$f":"+I147","v":"3rd PB Increase Per Position"}]
[{"$f":"+A159","v":"1-UIP"},"PB$-Per",null,{"$f":"'1-UIP'!$B$38","v":0},{"$f":"'1-UIP'!$C$38","v":0},{"$f":"'1-UIP'!$D$38","v":0},{"$f":"'1-UIP'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A159","v":"1-UIP"},"PSPBCPP",null,{"$f":"'1-UIP'!$B$42","v":0},{"$f":"'1-UIP'!$C$42","v":0},{"$f":"'1-UIP'!$D$42","v":0},{"$f":"'1-UIP'!$E$42","v":0},null,{"$f":"+I149","v":"PS/PB Cost Per Position "}]
["1-SUP","PS$",null,{"$f":"'1-SUP'!$B$12","v":0},null,null,null,null,"Total Personal Service Cost "]
[{"$f":"+A162","v":"1-SUP"},"P-Paid",null,{"$f":"'1-SUP'!$B$14","v":0},null,null,null,null,"Total Positions Paid "]
[{"$f":"+A163","v":"1-SUP"},"PS$-Inc1",null,null,{"$f":"'1-SUP'!$C$19","v":0},{"$f":"'1-SUP'!$D$19","v":0},{"$f":"'1-SUP'!$E$19","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A164","v":"1-SUP"},"PS$-Inc2",null,null,{"$f":"'1-SUP'!$C$20","v":0},{"$f":"'1-SUP'!$D$20","v":0},{"$f":"'1-SUP'!$E$20","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A165","v":"1-SUP"},"PS$-Inc3",null,null,{"$f":"'1-SUP'!$C$21","v":0},{"$f":"'1-SUP'!$D$21","v":0},{"$f":"'1-SUP'!$E$21","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A166","v":"1-SUP"},"PS$-Per",null,{"$f":"'1-SUP'!$B$23","v":0},{"$f":"'1-SUP'!$C$23","v":0},{"$f":"'1-SUP'!$D$23","v":0},{"$f":"'1-SUP'!$E$23","v":0},null,"Calculated PS Per Position"]
[{"$f":"+A166","v":"1-SUP"},"PB$",null,{"$f":"'1-SUP'!$B$27","v":0},null,null,null,null,{"$f":"+I156","v":"Total Personnel Benefits Cost "}]
[{"$f":"+A168","v":"1-SUP"},"PB$-Inc1",null,null,{"$f":"'1-SUP'!$C$34","v":0},{"$f":"'1-SUP'!$D$34","v":0},{"$f":"'1-SUP'!$E$34","v":0},null,{"$f":"+I157","v":"1st PB Increase Per Position "}]
[{"$f":"+A169","v":"1-SUP"},"PB$-Inc2",null,null,{"$f":"'1-SUP'!$C$35","v":0},{"$f":"'1-SUP'!$D$35","v":0},{"$f":"'1-SUP'!$E$35","v":0},null,{"$f":"+I158","v":"2nd PB Increase Per Position"}]
[{"$f":"+A170","v":"1-SUP"},"PB$-Inc3",null,null,{"$f":"'1-SUP'!$C$36","v":0},{"$f":"'1-SUP'!$D$36","v":0},{"$f":"'1-SUP'!$E$36","v":0},null,{"$f":"+I159","v":"3rd PB Increase Per Position"}]
[{"$f":"+A171","v":"1-SUP"},"PB$-Per",null,{"$f":"'1-SUP'!$B$38","v":0},{"$f":"'1-SUP'!$C$38","v":0},{"$f":"'1-SUP'!$D$38","v":0},{"$f":"'1-SUP'!$E$38","v":0},null,"Calculated PB Per Position"]
[{"$f":"+A171","v":"1-SUP"},"PSPBCPP",null,{"$f":"'1-SUP'!$B$42","v":0},{"$f":"'1-SUP'!$C$42","v":0},{"$f":"'1-SUP'!$D$42","v":0},{"$f":"'1-SUP'!$E$42","v":0},null,"PS/PB Cost Per Position "]
["2","NPS$-Comm",null,{"$f":"'2'!$B$16","v":0},{"$f":"'2'!$C$16","v":0},{"$f":"'2'!$D$16","v":0},{"$f":"'2'!$E$16","v":0},null,"Communications"]
["2","NPS$-Facilities",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"Facilities"]
["2","NPS$-Computer",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"Computer Services"]
["2","NPS$-Travel",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"Travel"]
["2","NPS$-Equip",null,{"$f":"'2'!$B$18","v":0},{"$f":"'2'!$C$18","v":0},{"$f":"'2'!$D$18","v":0},{"$f":"'2'!$E$18","v":0},null,"Non-ADP Equipment"]
["2","NPS$-Supplies",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"Supplies"]
["2","NPS$-PSContract",null,{"$f":"'2'!$B$20","v":0},{"$f":"'2'!$C$20","v":0},{"$f":"'2'!$D$20","v":0},{"$f":"'2'!$E$20","v":0},null,"Personal Service Contracts"]
["2","NPS$-PStoMPU",null,{"$f":"'2'!$B$21","v":0},{"$f":"'2'!$C$21","v":0},{"$f":"'2'!$D$21","v":0},{"$f":"'2'!$E$21","v":0},null,"Less PS Contracts Converted to MPU's"]
["2","NPS$-Indirect",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"State Indirect"]
["2","NPS$-Misc",null,{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},{"$f":"'2'!#REF!","v":{"$error":"#REF!"}},null,"Miscellaneous"]
["2","Total-NPS$",null,{"$f":"'2'!$B$23","v":0},{"$f":"'2'!$C$23","v":0},{"$f":"'2'!$D$23","v":0},{"$f":"'2'!$E$23","v":{"$error":"#REF!"}},null,"Total NPS Expenditures"]
["2","Owned",null,{"$f":"'2'!$B$28","v":0},{"$f":"'2'!$C$28","v":0},{"$f":"'2'!$D$28","v":0},null,null,"Owned Facilities"]
["2","Leased",null,{"$f":"'2'!$B$29","v":0},{"$f":"'2'!$C$29","v":0},{"$f":"'2'!$D$29","v":0},null,null,"Leased Facilities"]
["3","Wrkld-IC",null,{"$f":"'3'!$B$17","v":0},{"$f":"'3'!$C$17","v":0},{"$f":"'3'!$D$17","v":0},{"$f":"'3'!$E$17","v":0},null,"Total Initial Claims"]
["3","Wrkld-WK",null,{"$f":"'3'!$B$19","v":0},{"$f":"'3'!$C$19","v":0},{"$f":"'3'!$D$19","v":0},{"$f":"'3'!$E$19","v":0},null,"Total Weeks Claimed"]
["3","Wrkld-NMD",null,{"$f":"'3'!$B$21","v":0},{"$f":"'3'!$C$21","v":0},{"$f":"'3'!$D$21","v":0},{"$f":"'3'!$E$21","v":0},null,"Total Non Monetary Determinations"]
["3","Wrkld-APP",null,{"$f":"'3'!$B$23","v":0},{"$f":"'3'!$C$23","v":0},{"$f":"'3'!$D$23","v":0},{"$f":"'3'!$E$23","v":0},null,"Total Appeals"]
["3","Wrkld-WR",null,{"$f":"'3'!$B$25","v":0},{"$f":"'3'!$C$25","v":0},{"$f":"'3'!$D$25","v":0},{"$f":"'3'!$E$25","v":0},null,"Wage Records"]
["3","Wrkld-Employers",null,{"$f":"'3'!$B$27","v":0},{"$f":"'3'!$C$27","v":0},{"$f":"'3'!$D$27","v":0},{"$f":"'3'!$E$27","v":0},null,"Subject Employers"]
["4-IC","HrsWrkd-YTD",null,{"$f":"'4-IC'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-IC","Wrkld-YTD",null,{"$f":"'4-IC'!$B$14","v":0},null,null,null,null,"Workload YTD"]
["4-IC","$-ContractServices",null,{"$f":"'4-IC'!$B$19","v":0},{"$f":"'4-IC'!$C$19","v":0},{"$f":"'4-IC'!$D$19","v":0},{"$f":"'4-IC'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-IC","SBR",null,{"$f":"'4-IC'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-IC","MPU-IC",null,{"$f":"'4-IC'!$B$32","v":0},{"$f":"'4-IC'!$C$32","v":0},{"$f":"'4-IC'!$D$32","v":0},{"$f":"'4-IC'!$E$32","v":0},null,"Total Initial Claims MPU Requirement"]
["4-WK","HrsWrkd-YTD",null,{"$f":"'4-WK'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-WK","Wrkld-YTD",null,{"$f":"'4-WK'!$B$14","v":0},null,null,null,null,"Workload YTD"]
["4-WK","$-ContractServices",null,{"$f":"'4-WK'!$B$19","v":0},{"$f":"'4-WK'!$C$19","v":0},{"$f":"'4-WK'!$D$19","v":0},{"$f":"'4-WK'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-WK","SBR",null,{"$f":"'4-WK'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-WK","MPU-WK",null,{"$f":"'4-WK'!$B$32","v":0},{"$f":"'4-WK'!$C$32","v":0},{"$f":"'4-WK'!$D$32","v":0},{"$f":"'4-WK'!$E$32","v":0},null,"Total Weeks Claimed MPU Requirement"]
["4-NMD","HrsWrkd-YTD",null,{"$f":"'4-NMD'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-NMD","Wrkld-YTD",null,{"$f":"'4-NMD'!$B$14","v":0},null,null,null,null,"Workload YTD"]
["4-NMD","$-ContractServices",null,{"$f":"'4-NMD'!$B$19","v":0},{"$f":"'4-NMD'!$C$19","v":0},{"$f":"'4-NMD'!$D$19","v":0},{"$f":"'4-NMD'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-NMD","SBR",null,{"$f":"'4-NMD'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-NMD","MPU-NMD",null,{"$f":"'4-NMD'!$B$32","v":0},{"$f":"'4-NMD'!$C$32","v":0},{"$f":"'4-NMD'!$D$32","v":0},{"$f":"'4-NMD'!$E$32","v":0},null,"Total Non-Monetary Determination MPU Requirement"]
["4-APP","HrsWrkd-YTD",null,{"$f":"'4-APP'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-APP","Wrkld-YTD",null,{"$f":"'4-APP'!$B$14","v":0},null,null,null,null,"Workload YTD"]
["4-APP","$-ContractServices",null,{"$f":"'4-APP'!$B$19","v":0},{"$f":"'4-APP'!$C$19","v":0},{"$f":"'4-APP'!$D$19","v":0},{"$f":"'4-APP'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-APP","SBR",null,{"$f":"'4-APP'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-APP","MPU-APP",null,{"$f":"'4-APP'!$B$32","v":0},{"$f":"'4-APP'!$C$32","v":0},{"$f":"'4-APP'!$D$32","v":0},{"$f":"'4-APP'!$E$32","v":0},null,"Total Appeals MPU Requirement"]
["4-WR","HrsWrkd-YTD",null,{"$f":"'4-WR'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-WR","Wrkld-YTD",null,{"$f":"'4-WR'!$B$14","v":0},null,null,null,null,"Workload YTD"]
["4-WR","$-ContractServices",null,{"$f":"'4-WR'!$B$19","v":0},{"$f":"'4-WR'!$C$19","v":0},{"$f":"'4-WR'!$D$19","v":0},{"$f":"'4-WR'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-WR","SBR",null,{"$f":"'4-WR'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-WR","MPU-WR",null,{"$f":"'4-WR'!$B$32","v":0},{"$f":"'4-WR'!$C$32","v":0},{"$f":"'4-WR'!$D$32","v":0},{"$f":"'4-WR'!$E$32","v":0},null,"Total Wage Records MPU Requirement"]
["4-TAX","HrsWrkd-YTD",null,{"$f":"'4-TAX'!$B$12","v":0},null,null,null,null,"Total Hours Worked YTD"]
["4-TAX","Wrkld-Mar31",null,{"$f":"'4-TAX'!$B$14","v":0},null,null,null,null,"Wrkld-Mar31"]
["4-TAX","$-ContractServices",null,{"$f":"'4-TAX'!$B$19","v":0},{"$f":"'4-TAX'!$C$19","v":0},{"$f":"'4-TAX'!$D$19","v":0},{"$f":"'4-TAX'!$E$19","v":0},null,"Annual Cost-Contracted Out Services"]
["4-TAX","SBR",null,{"$f":"'4-TAX'!$B$26","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["4-TAX","MPU-TAX",null,{"$f":"'4-TAX'!$B$32","v":0},{"$f":"'4-TAX'!$C$32","v":0},{"$f":"'4-TAX'!$D$32","v":0},{"$f":"'4-TAX'!$E$32","v":0},null,"Total Tax MPU Requirement"]
["5-LV","HrsPaid-YTD",null,{"$f":"'5-LV'!B26","v":0},null,null,null,null,"Total Hours Paid YTD"]
[{"$f":"+A223","v":"5-LV"},"Lv-YTD",null,{"$f":"'5-LV'!B41","v":0},null,null,null,null,"Total Leave YTD"]
[{"$f":"+A224","v":"5-LV"},"LV-Inc1",null,null,{"$f":"'5-LV'!C46","v":0},{"$f":"'5-LV'!D46","v":0},{"$f":"'5-LV'!E46","v":0},null,"1st PS Increase Per Position"]
[{"$f":"+A225","v":"5-LV"},"LV-Inc2",null,null,{"$f":"'5-LV'!C47","v":0},{"$f":"'5-LV'!D47","v":0},{"$f":"'5-LV'!E47","v":0},null,"2nd PS Increase Per Position"]
[{"$f":"+A226","v":"5-LV"},"LV-Inc3",null,null,{"$f":"'5-LV'!C48","v":0},{"$f":"'5-LV'!D48","v":0},{"$f":"'5-LV'!E48","v":0},null,"3rd PS Increase Per Position"]
[{"$f":"+A227","v":"5-LV"},"HrsWorked",null,{"$f":"'5-LV'!B53","v":0},{"$f":"'5-LV'!C53","v":0},{"$f":"'5-LV'!D53","v":0},{"$f":"'5-LV'!E53","v":{"$error":"#N/A"}},null,"Standard Hours Worked"]
["5-BPC","$-ContractServices",null,{"$f":"'5-BPC'!$B$17","v":0},{"$f":"'5-BPC'!$C$17","v":0},{"$f":"'5-BPC'!$D$17","v":0},{"$f":"'5-BPC'!$E$17","v":0},null,"Annual Cost-Contracted Out Services"]
["5-BPC","SBR",null,{"$f":"'5-BPC'!B22","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["5-BPC","Positions",null,{"$f":"'5-BPC'!$B$26","v":0},{"$f":"'5-BPC'!$C$26","v":0},{"$f":"'5-BPC'!$D$26","v":0},{"$f":"'5-BPC'!$E$26","v":0},null,"Total Position Requirements"]
["5-UIP","$-ContractServices",null,{"$f":"'5-UIP'!$B$17","v":0},{"$f":"'5-UIP'!$C$17","v":0},{"$f":"'5-UIP'!$D$17","v":0},{"$f":"'5-UIP'!$E$17","v":0},null,"Annual Cost-Contracted Out Services"]
["5-UIP","SBR",null,{"$f":"'5-UIP'!$B$22","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["5-UIP","Positions",null,{"$f":"'5-UIP'!$B$26","v":0},{"$f":"'5-UIP'!$C$26","v":0},{"$f":"'5-UIP'!$D$26","v":0},{"$f":"'5-UIP'!$E$26","v":0},null,"Position Requirements"]
["5-SUP","$-ContractServices",null,{"$f":"'5-SUP'!$B$17","v":0},{"$f":"'5-SUP'!$C$17","v":0},{"$f":"'5-SUP'!$D$17","v":0},{"$f":"'5-SUP'!$E$17","v":0},null,"Annual Cost-Contracted Out Services"]
["5-SUP","SBR",null,{"$f":"'5-SUP'!$B$22","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["5-SUP","Positions",null,{"$f":"'5-SUP'!$B$26","v":0},{"$f":"'5-SUP'!$C$26","v":0},{"$f":"'5-SUP'!$D$26","v":0},{"$f":"'5-SUP'!$E$26","v":0},null,"Position Requirements"]
["5-AST","$-ContractServices",null,{"$f":"'5-SUP'!$B$17","v":0},{"$f":"'5-SUP'!$C$17","v":0},{"$f":"'5-SUP'!$D$17","v":0},{"$f":"'5-SUP'!$E$17","v":0},null,"Annual Cost-Contracted Out Services"]
["5-AST","SBR",null,{"$f":"'5-AST'!$B$22","v":0},null,null,null,null,"Total Dollars and SBR'S"]
["5-AST","Positions",null,{"$f":"'5-AST'!$B$26","v":0},{"$f":"'5-AST'!$C$26","v":0},{"$f":"'5-AST'!$D$26","v":0},{"$f":"'5-AST'!$E$26","v":0},null,"Position Requirements"]
["5-SUM","Initial Claims",null,{"$f":"'5-SUM'!B14","v":0},{"$f":"'5-SUM'!C14","v":0},{"$f":"'5-SUM'!D14","v":0},{"$f":"'5-SUM'!E14","v":{"$error":"#N/A"}},null,"Initial Claims"]
["5-SUM","Weeks Claimed",null,{"$f":"'5-SUM'!B15","v":0},{"$f":"'5-SUM'!C15","v":0},{"$f":"'5-SUM'!D15","v":0},{"$f":"'5-SUM'!E15","v":{"$error":"#N/A"}},null,"Weeks Claimed"]
["5-SUM","Non-Monetary",null,{"$f":"'5-SUM'!B16","v":0},{"$f":"'5-SUM'!C16","v":0},{"$f":"'5-SUM'!D16","v":0},{"$f":"'5-SUM'!E16","v":{"$error":"#N/A"}},null,"Non-Monetary"]
["5-SUM","Appeals",null,{"$f":"'5-SUM'!B17","v":0},{"$f":"'5-SUM'!C17","v":0},{"$f":"'5-SUM'!D17","v":0},{"$f":"'5-SUM'!E17","v":{"$error":"#N/A"}},null,"Appeals"]
["5-SUM","Wage Records",null,{"$f":"'5-SUM'!B18","v":0},{"$f":"'5-SUM'!C18","v":0},{"$f":"'5-SUM'!D18","v":0},{"$f":"'5-SUM'!E18","v":{"$error":"#N/A"}},null,"Wage Records"]
["5-SUM","Tax",null,{"$f":"'5-SUM'!B19","v":0},{"$f":"'5-SUM'!C19","v":0},{"$f":"'5-SUM'!D19","v":0},{"$f":"'5-SUM'!E19","v":{"$error":"#N/A"}},null,"Tax"]

{"sheet":"7-Export","index":35,"n_rows":1164,"n_cols":5,"rows_kept":1164,"cut":false,"hidden":true,"merged":[]}
[null,"{STARTUP}"]
["INSERT INTO STARTUP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","STRT_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"\"'\"&'6-Export'!$D$2&\"',\"","v":"'None',"},"{State Abbreviation}","STRT_STATE_ID CHAR (2) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","STRT_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$4=0,\"0.00,\",ROUND('6-Export'!$D$4,2)&\",\")","v":"0.00,"},"{PREVIOUS YEAR STANDARD HOURS}","STRT_PY_HOURS DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$5=0,\"0.00,\",ROUND('6-Export'!$D$5,2)&\",\")","v":"0.00,"},"{CURRENT YEAR STANDARD HOURS}","STRT_CY_HOURS  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$6=0,\"0.00,\",ROUND('6-Export'!$D$6,2)&\",\")","v":"0.00,"},"{NEXT YEAR STANDARD HOURS}","STRT_NY_HOURS DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$7=0,\"0.00,\",ROUND('6-Export'!$D$7,2)&\",\")","v":{"$error":"#N/A"}},"{REQUEST YEAR STANDARD HOURS}","STRT_RY_HOURS DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D8=0,\"0,\",'6-Export'!D8&\",\")","v":"0,"},"{NUMBER OF MONTHS REPORTED CURRENT YEAR TO DATE}","STRT_NBR_MONTHS INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","STRT_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!D10)&\"/\"&DAY('6-Export'!D10)&\"/\"&YEAR('6-Export'!D10)&\"',\"","v":"'1/0/1900',"},"{DATE DATA SUBMITTED}","STRT_SUB_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!D11=0,\"' ',\",\"'\"&'6-Export'!D11&\"',\")","v":"' ',"},"{CONTACT PERSON’S NAME}","STRT_CONTACT CHAR (50) NOT NULL,"]
[{"$f":"IF('6-Export'!D12=0,\"' ',\",\"'\"&'6-Export'!D12&\"',\")","v":"' ',"},"{CONTACT PERSON’S PHONE NUMBER}","STRT_CONTACT_PHONE CHAR (13) NOT NULL,"]
[{"$f":"IF('6-Export'!D13=0,\"' ',\",\"'\"&'6-Export'!D13&\"',\")","v":"' ',"},"{CONTACT PERSON’S EMAIL ADDRESS}","STRT_CONTACT_EMAIL CHAR (50) NOT NULL,"]
[{"$f":"\"'\"&'6-Export'!D14&\"'\"","v":"'T'"},"{SUBMISSION TYPE}","STRT_SUB_TYPE CHAR (1) NOT NULL,"]
[");",null," "]
[null,"{RJM_ACCT_SUM}"]
["INSERT INTO ACCT_SUM"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","ACCT_SUM_ST_ID CHAR(2) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","ACCT_SUM_RY INTEGER NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","ACCT_SUM_EXP_DATE DATE NOT NULL,"]
[{"$f":"IF('6-Export'!D15=0,\"0,\",ROUND('6-Export'!D15,0)&\",\")","v":"0,"},"{Resources On Order - Prior Year}","ACCT_SUM_ROO_P INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D16=0,\"0,\",ROUND('6-Export'!D16,0)&\",\")","v":"0,"},"{Resources On Order - End of Year}","ACCT_SUM_ROO_EOY INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D17=0,\"0,\",ROUND('6-Export'!D17,0)&\",\")","v":"0,"},"{State Funds - Penalty and Interest}","ACCT_SUM_SF_P_I INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D18=0,\"0,\",ROUND('6-Export'!D18,0)&\",\")","v":"0,"},"{State Funds - General Funds Appropriated}","ACCT_SUM_SF_GF INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D19=0,\"0,\",ROUND('6-Export'!D19,0)&\",\")","v":"0,"},"{State Funds - Administrative Tax Revenue}","ACCT_SUM_SF_ADMINTAX INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D20=0,\"0,\",ROUND('6-Export'!D20,0)&\",\")","v":"0,"},"{State Funds - Reed Act}","ACCT_SUM_SF_REED_ACT INTEGER NOT NULL,"]
[{"$f":"IF('6-Export'!D21=0,\"0\",ROUND('6-Export'!D21,0))","v":"0"},"{State Funds - Other}","ACCT_SUM_SF_OTHER INTEGER NOT NULL"]
[");"]
[null,"{RJM_DATA}"]
["INSERT INTO RJM_DATA"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{STATE NAME}","RJ_DATA_ST_ID CHAR(2) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","DATA_RY INTEGER NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","DATA_EXP_DATE DATE NOT NULL,"]
[{"$f":"IF('6-Export'!D22=0,\"0.00,\",ROUND('6-Export'!D22,2)&\",\")","v":"0.00,"},"{INITIAL CLAIMS HOURS PAID}","DATA_IC_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$23=0,\"0.00,\",ROUND('6-Export'!$D$23,2)&\",\")","v":"0.00,"},"{WEEKS CLAIMED HOURS PAID}","DATA_WK_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D24=0,\"0.00,\",ROUND('6-Export'!D24,2)&\",\")","v":"0.00,"},"{NON MONETERY DETERMINATIONS HOURS PAID}","DATA_NMD_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D25=0,\"0.00,\",ROUND('6-Export'!D25,2)&\",\")","v":"0.00,"},"{APPEALS HOURS PAID}","DATA_APP_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D26=0,\"0.00,\",ROUND('6-Export'!D26,2)&\",\")","v":"0.00,"},"{WAGE RECORDS HOURS PAID}","DATA_WR_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D27=0,\"0.00,\",ROUND('6-Export'!D27,2)&\",\")","v":"0.00,"},"{TAX HOURS PAID}","DATA_TAX_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D28=0,\"0.00,\",ROUND('6-Export'!D28,2)&\",\")","v":"0.00,"},"{BENEFIT PAYMENT CONTROL HOURS PAID}","DATA_BPC_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D29=0,\"0.00,\",ROUND('6-Export'!D29,2)&\",\")","v":"0.00,"},"{UI PERFORMS HOURS PAID}","DATA_UIP_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D30=0,\"0.00,\",ROUND('6-Export'!D30,2)&\",\")","v":"0.00,"},"{SUPPORT HOURS PAID}","DATA_SUP_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D31=0,\"0.00,\",ROUND('6-Export'!D31,2)&\",\")","v":"0.00,"},"{AS&T HOURS PAID}","DATA_AST_HOURS_PD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D32=0,\"0.00,\",ROUND('6-Export'!D32,2)&\",\")","v":"0.00,"},"{INITIAL CLAIMS HOURS WORKED}","DATA_IC_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D33=0,\"0.00,\",ROUND('6-Export'!D33,2)&\",\")","v":"0.00,"},"{WEEKS CLAIMED HOURS WORKED}","DATA_WK_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D34=0,\"0.00,\",ROUND('6-Export'!D34,2)&\",\")","v":"0.00,"},"{NON MONETERY DETERMINATIONS HOURS WORKED}","DATA_NMD_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D35=0,\"0.00,\",ROUND('6-Export'!D35,2)&\",\")","v":"0.00,"},"{APPEALS HOURS WORKED}","DATA_APP_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D36=0,\"0.00,\",ROUND('6-Export'!D36,2)&\",\")","v":"0.00,"},"{WAGE RECORDS HOURS WORKED}","DATA_WR_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D37=0,\"0.00,\",ROUND('6-Export'!D37,2)&\",\")","v":"0.00,"},"{TAX HOURS WORKED}","DATA_TAX_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D38=0,\"0.00,\",ROUND('6-Export'!D38,2)&\",\")","v":"0.00,"},"{BENEFIT PAYMENT CONTROL HOURS WORKED}","DATA_BPC_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D39=0,\"0.00,\",ROUND('6-Export'!D39,2)&\",\")","v":"0.00,"},"{UI PERFORMS HOURS WORKED}","DATA_UIP_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D40=0,\"0.00,\",ROUND('6-Export'!D40,2)&\",\")","v":"0.00,"},"{SUPPORT HOURS WORKED}","DATA_SUP_HRS_WKD DECIMAL(7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D41=0,\"0.00\",ROUND('6-Export'!D41,2))","v":"0.00"},"{AS&T HOURS WORKED}","DATA_AST_HRS_WKD DECIMAL(7,2) NOT NULL"]
[");"]
[null,"{RJM_1_UI}"]
["INSERT INTO RJM_1_UI"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1UI_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1UI_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1UI_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!D42=0,\"0,\",ROUND('6-Export'!D42,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1UI_PS_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1UI_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$43=0,\"0.00,\",ROUND('6-Export'!$E$42,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1UI_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1UI_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$44),\"0,\",ROUND('6-Export'!$E$44,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1UI_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$44),\"0,\",ROUND('6-Export'!$F$44,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 1 (NEXT YEAR)}","RJ_1UI_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$44),\"0,\",ROUND('6-Export'!$G$44,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 1 (REQUEST YEAR)}","RJ_1UI_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$45),\"0,\",ROUND('6-Export'!$E$45,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 2 (CURRENT YEAR)}","RJ_1UI_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$45),\"0,\",ROUND('6-Export'!$F$45,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 2 (NEXT YEAR)}","RJ_1UI_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$45),\"0,\",ROUND('6-Export'!$G$45,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 2 (REQUEST YEAR)}","RJ_1UI_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$46),\"0,\",ROUND('6-Export'!$E$46,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 3 (CURRENT YEAR)}","RJ_1UI_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$46),\"0,\",ROUND('6-Export'!$F$46,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICES INCREASES PER POSITION 3 (NEXT YEAR)}","RJ_1UI_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$46),\"0,\",ROUND('6-Export'!$G$46,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 3 (REQUEST YEAR)}","RJ_1UI_PSINC3_RY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$47),\"0,\",ROUND('6-Export'!$D$47,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1UI_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$47),\"0,\",ROUND('6-Export'!$E$47,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1UI_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$47),\"0,\",ROUND('6-Export'!$F$47,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1UI_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$47),\"0,\",ROUND('6-Export'!$G$47,0)&\",\")","v":{"$error":"#N/A"}},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1UI_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!D48=0,\"0,\",ROUND('6-Export'!D48,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1UI_PB_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1UI_PB_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$49),\"0,\",ROUND('6-Export'!$E$49,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1UI_PBINC1_CY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$49),\"0,\",ROUND('6-Export'!$F$49,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (NEXT YEAR)}","RJ_1UI_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$49),\"0,\",ROUND('6-Export'!$G$49,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PB INCREASES PER POSITION 1 (REQUEST YEAR)}","RJ_1UI_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$50),\"0,\",ROUND('6-Export'!$E$50,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (CURRENT YEAR) }","RJ_1UI_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$50),\"0,\",ROUND('6-Export'!$F$50,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (NEXT YEAR)}","RJ_1UI_PBINC2_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$50),\"0,\",ROUND('6-Export'!$G$50,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PB INCREASES PER POSITION 2 (REQUEST YEAR)}","RJ_1UI_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$51),\"0,\",ROUND('6-Export'!$E$51,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (CURRENT YEAR)}","RJ_1UI_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$51),\"0,\",ROUND('6-Export'!$F$51,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3  (NEXT YEAR)}","RJ_1UI_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$51),\"0,\",ROUND('6-Export'!$G$51,0)&\",\")","v":{"$error":"#N/A"}},"{DOCUMENTED PB INCREASES PER POSITION 3 (REQUEST YEAR)}","RJ_1UI_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$52),\"0,\",ROUND('6-Export'!$D$52,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1UI_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$52),\"0,\",ROUND('6-Export'!$E$52,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1UI_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$52),\"0,\",ROUND('6-Export'!$F$52,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1UI_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$52),\"0,\",ROUND('6-Export'!$G$52,0)&\",\")","v":{"$error":"#N/A"}},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1UI_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$53),\"0,\",ROUND('6-Export'!$D$53,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS FISCAL YEAR)}","RJ_1UI_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$53),\"0,\",ROUND('6-Export'!$E$53,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT FISCAL YEAR)}","RJ_1UI_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$53),\"0,\",ROUND('6-Export'!$F$53,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION ( NEXT FISCAL YEAR)}","RJ_1UI_SB_FND_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$53),\"0,\",ROUND('6-Export'!$G$53,0)&\",\")","v":{"$error":"#N/A"}},"{Calculated PS/PB COST PER POSITION (REQUEST FISCAL YEAR)}","RJ_1UI_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_AST}"]
["INSERT INTO RJM_1_AST"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1AST_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1AST_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1AST_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$54=0,\"0,\",ROUND('6-Export'!$D$54,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1AST_PS_PY   INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1AST_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$55=0,\"0.00,\",ROUND('6-Export'!$D$55,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1AST_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1AST_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$56=0,\"0,\",ROUND('6-Export'!$E$56,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1AST_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$56=0,\"0,\",ROUND('6-Export'!$F$56,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 1(NEXT YEAR)}","RJ_1AST_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$56=0,\"0,\",ROUND('6-Export'!$G$56,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 1 (REQUEST YEAR)}","RJ_1AST_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$57=0,\"0,\",ROUND('6-Export'!$E$57,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (CURRENT YEAR)}","RJ_1AST_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$57=0,\"0,\",ROUND('6-Export'!$F$57,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (NEXT YEAR)}","RJ_1AST_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$57=0,\"0,\",ROUND('6-Export'!$G$57,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (REQUEST YEAR)}","RJ_1AST_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$58=0,\"0,\",ROUND('6-Export'!$E$58,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (CURRENT YEAR)}","RJ_1AST_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$58=0,\"0,\",ROUND('6-Export'!$F$58,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (NEXT YEAR)}","RJ_1AST_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$58=0,\"0,\",ROUND('6-Export'!$G$58,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (REQUEST YEAR)}","RJ_1AST_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$59),\"0,\",ROUND('6-Export'!$D$59,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1AST_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$59),\"0,\",ROUND('6-Export'!$E$59,0)&\",\")","v":"0,"},"{CALCULATED PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1AST_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$59),\"0,\",ROUND('6-Export'!$F$59,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1AST_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$59),\"0,\",ROUND('6-Export'!$G$59,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1AST_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$60=0,\"0,\",ROUND('6-Export'!$D$60,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1AST_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1AST_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$61=0,\"0,\",ROUND('6-Export'!$E$61,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1AST_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$61=0,\"0,\",ROUND('6-Export'!$F$61,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (NEXT YEAR)}","RJ_1AST_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$61=0,\"0,\",ROUND('6-Export'!$G$61,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (REQUEST YEAR)}","RJ_1AST_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$62=0,\"0,\",ROUND('6-Export'!$E$62,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION  2 (CURRENT YEAR) }","RJ_1AST_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$62=0,\"0,\",ROUND('6-Export'!$F$62,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (NEXT YEAR)}","RJ_1AST_PBINC2_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$62=0,\"0,\",ROUND('6-Export'!$G$62,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (REQUEST YEAR)}","RJ_1AST_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$63=0,\"0,\",ROUND('6-Export'!$E$63,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (CURRENT YEAR)}","RJ_1AST_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$63=0,\"0,\",ROUND('6-Export'!$F$63,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (NEXT YEAR)}","RJ_1AST_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$63=0,\"0,\",ROUND('6-Export'!$G$63,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (REQUEST YEAR)}","RJ_1AST_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$64),\"0,\",ROUND('6-Export'!$D$64,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1AST_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$64),\"0,\",ROUND('6-Export'!$E$64,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1AST_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$64),\"0,\",ROUND('6-Export'!$F$64,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1AST_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$64),\"0,\",ROUND('6-Export'!$G$64,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1AST_PB_PER_RY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$65),\"0,\",ROUND('6-Export'!$D$65,0)&\",\")","v":"0,"},"{Calculated  PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1AST_SB_FND_PY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$65),\"0,\",ROUND('6-Export'!$E$65,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1AST_SB_FND_CY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$65),\"0,\",ROUND('6-Export'!$F$65,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1AST_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$65),\"0\",ROUND('6-Export'!$G$65,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1AST_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_IC}"]
["INSERT INTO RJM_1_IC"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1IC_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1IC_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1IC_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$66=0,\"0,\",ROUND('6-Export'!$D$66,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1IC_PS_PY   INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1IC_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$67=0,\"0.00,\",ROUND('6-Export'!$D$67,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1IC_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1IC_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$68=0,\"0,\",ROUND('6-Export'!$E$68,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1IC_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$68=0,\"0,\",ROUND('6-Export'!$F$68,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 1 (NEXT YEAR)}","RJ_1IC_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$68=0,\"0,\",ROUND('6-Export'!$G$68,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 1 (REQUEST YEAR)}","RJ_1IC_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$69=0,\"0,\",ROUND('6-Export'!$E$69,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (CURRENT YEAR)}","RJ_1IC_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$69=0,\"0,\",ROUND('6-Export'!$F$69,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (NEXT YEAR)}","RJ_1IC_PSINC2_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$69=0,\"0,\",ROUND('6-Export'!$G$69,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 2 (REQUEST YEAR)}","RJ_1IC_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$70=0,\"0,\",ROUND('6-Export'!$E$70,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (CURRENT YEAR)}","RJ_1IC_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$70=0,\"0,\",ROUND('6-Export'!$F$70,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (NEXT YEAR)}","RJ_1IC_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$70=0,\"0,\",ROUND('6-Export'!$G$70,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION 3 (REQUEST YEAR)}","RJ_1IC_PSINC3_RY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$71),\"0,\",ROUND('6-Export'!$D$71,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1IC_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$71),\"0,\",ROUND('6-Export'!$E$71,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1IC_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$71),\"0,\",ROUND('6-Export'!$F$71,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1IC_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$71),\"0,\",ROUND('6-Export'!$G$71,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1IC_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$72=0,\"0,\",ROUND('6-Export'!$D$72,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1IC_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1IC_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$73=0,\"0,\",ROUND('6-Export'!$E$73,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (CURRENT YEAR)}","RJ_1IC_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$73=0,\"0,\",ROUND('6-Export'!$F$73,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (NEXT YEAR)}","RJ_1IC_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$73=0,\"0,\",ROUND('6-Export'!$G$73,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 1 (REQUEST YEAR)}","RJ_1IC_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$74=0,\"0,\",ROUND('6-Export'!$E$74,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (CURRENT YEAR) }","RJ_1IC_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$74=0,\"0,\",ROUND('6-Export'!$F$74,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (NEXT YEAR)}","RJ_1IC_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$74=0,\"0,\",ROUND('6-Export'!$G$74,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 2 (REQUEST YEAR)}","RJ_1IC_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$75=0,\"0,\",ROUND('6-Export'!$E$75,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (CURRENT YEAR)}","RJ_1IC_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$75=0,\"0,\",ROUND('6-Export'!$F$75,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (NEXT YEAR)}","RJ_1IC_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$75=0,\"0,\",ROUND('6-Export'!$G$75,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION 3 (REQUEST YEAR)}","RJ_1IC_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$76),\"0,\",ROUND('6-Export'!$D$76,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFITS COST PER POSITION (PREVIOUS YEAR)}","RJ_1IC_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$76),\"0,\",ROUND('6-Export'!$E$76,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFITS COST PER POSITION (CURRENT YEAR)}","RJ_1IC_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$76),\"0,\",ROUND('6-Export'!$F$76,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFITS COST PER POSITION (NEXT YEAR)}","RJ_1IC_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$76),\"0,\",ROUND('6-Export'!$G$76,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFITS COST PER POSITION (REQUEST YEAR)}","RJ_1IC_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$77),\"0,\",ROUND('6-Export'!$D$77,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1IC_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$77),\"0,\",ROUND('6-Export'!$E$77,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1IC_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$77),\"0,\",ROUND('6-Export'!$F$77,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1IC_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$77),\"0\",ROUND('6-Export'!$G$77,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUESTED YEAR)}","RJ_1IC_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_WK}"]
["INSERT INTO RJM_1_WK"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{ State Name}","RJ_1WK_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1WK_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1WK_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$78=0,\"0,\",ROUND('6-Export'!$D$78,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1WK_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1WK_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$79=0,\"0.00,\",ROUND('6-Export'!$D$79,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1WK_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1WK_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$80=0,\"0,\",ROUND('6-Export'!$E$80,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WK_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$80=0,\"0,\",ROUND('6-Export'!$F$80,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$80=0,\"0,\",ROUND('6-Export'!$G$80,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$81=0,\"0,\",ROUND('6-Export'!$E$81,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WK_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$81=0,\"0,\",ROUND('6-Export'!$F$81,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$81=0,\"0,\",ROUND('6-Export'!$G$81,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$82=0,\"0,\",ROUND('6-Export'!$E$82,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WK_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$82=0,\"0,\",ROUND('6-Export'!$F$82,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$82=0,\"0,\",ROUND('6-Export'!$G$82,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$83),\"0,\",ROUND('6-Export'!$D$83,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1WK_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$83),\"0,\",ROUND('6-Export'!$E$83,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1WK_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$83),\"0,\",ROUND('6-Export'!$F$83,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1WK_PS_PER_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$83),\"0,\",ROUND('6-Export'!$G$83,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1WK_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$84=0,\"0,\",ROUND('6-Export'!$D$84,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1WK_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1WK_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$85=0,\"0,\",ROUND('6-Export'!$E$85,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WK_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$85=0,\"0,\",ROUND('6-Export'!$F$85,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$85=0,\"0,\",ROUND('6-Export'!$G$85,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$86=0,\"0,\",ROUND('6-Export'!$E$86,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1WK_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$86=0,\"0,\",ROUND('6-Export'!$F$86,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PBINC2_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$86=0,\"0,\",ROUND('6-Export'!$G$86,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$87=0,\"0,\",ROUND('6-Export'!$E$87,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WK_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$87=0,\"0,\",ROUND('6-Export'!$F$87,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WK_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$87=0,\"0,\",ROUND('6-Export'!$G$87,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WK_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$88),\"0,\",ROUND('6-Export'!$D$88,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1WK_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$88),\"0,\",ROUND('6-Export'!$E$88,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1WK_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$88),\"0,\",ROUND('6-Export'!$F$88,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1WK_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$88),\"0,\",ROUND('6-Export'!$G$88,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1WK_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$89),\"0,\",ROUND('6-Export'!$D$89,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1WK_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$89),\"0,\",ROUND('6-Export'!$E$89,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1WK_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$89),\"0,\",ROUND('6-Export'!$F$89,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1WK_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$89),\"0\",ROUND('6-Export'!$G$89,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1WK_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_NMD}"]
["INSERT INTO RJM_1_NMD"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1NMD_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1NMD_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1NMD_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$90=0,\"0,\",ROUND('6-Export'!$D$90,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1NMD_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1NMD_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$91=0,\"0.00,\",ROUND('6-Export'!$D$91,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1NMD_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1NMD_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$92=0,\"0,\",ROUND('6-Export'!$E$92,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1NMD_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$92=0,\"0,\",ROUND('6-Export'!$F$92,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1NMD_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$92=0,\"0,\",ROUND('6-Export'!$G$92,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1NMD_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$93=0,\"0,\",ROUND('6-Export'!$E$93,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1NMD_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$93=0,\"0,\",ROUND('6-Export'!$F$93,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1NMD_PSINC2_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$93=0,\"0,\",ROUND('6-Export'!$G$93,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1NMD_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$94=0,\"0,\",ROUND('6-Export'!$E$94,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1NMD_PSINC3_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$94=0,\"0,\",ROUND('6-Export'!$F$94,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1NMD_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$94=0,\"0,\",ROUND('6-Export'!$G$94,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1NMD_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$95),\"0,\",ROUND('6-Export'!$D$95,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1NMD_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$95),\"0,\",ROUND('6-Export'!$E$95,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1NMD_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$95),\"0,\",ROUND('6-Export'!$F$95,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1NMD_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$95),\"0,\",ROUND('6-Export'!$G$95,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1NMD_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$96=0,\"0,\",ROUND('6-Export'!$D$96,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1NMD_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1NMD_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$97=0,\"0,\",ROUND('6-Export'!$E$97,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1NMD_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$97=0,\"0,\",ROUND('6-Export'!$F$97,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1NMD_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$97=0,\"0,\",ROUND('6-Export'!$G$97,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1NMD_PBINC1_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$98=0,\"0,\",ROUND('6-Export'!$E$98,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1NMD_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$98=0,\"0,\",ROUND('6-Export'!$F$98,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1NMD_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$98=0,\"0,\",ROUND('6-Export'!$G$98,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1NMD_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$99=0,\"0,\",ROUND('6-Export'!$E$99,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1NMD_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$99=0,\"0,\",ROUND('6-Export'!$F$99,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1NMD_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$99=0,\"0,\",ROUND('6-Export'!$G$99,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1NMD_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$100),\"0,\",ROUND('6-Export'!$D$100,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1NMD_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$100),\"0,\",ROUND('6-Export'!$E$100,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1NMD_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$100),\"0,\",ROUND('6-Export'!$F$100,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1NMD_PB_PER_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$100),\"0,\",ROUND('6-Export'!$G$100,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1NMD_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$101),\"0,\",ROUND('6-Export'!$D$101,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1NMD_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$101),\"0,\",ROUND('6-Export'!$E$101,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1NMD_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$101),\"0,\",ROUND('6-Export'!$F$101,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1NMD_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$101),\"0\",ROUND('6-Export'!$G$101,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1NMD_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_APP}"]
["INSERT INTO RJM_1_APP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1APP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1APP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1APP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$102=0,\"0,\",ROUND('6-Export'!$D$102,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1APP_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1APP_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$103=0,\"0.00,\",ROUND('6-Export'!$D$103,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1APP_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1APP_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$104=0,\"0,\",ROUND('6-Export'!$E$104,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1APP_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$104=0,\"0,\",ROUND('6-Export'!$F$104,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1APP_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$104=0,\"0,\",ROUND('6-Export'!$G$104,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1APP_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$105=0,\"0,\",ROUND('6-Export'!$E$105,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1APP_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$105=0,\"0,\",ROUND('6-Export'!$F$105,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1APP_PSINC2_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$105=0,\"0,\",ROUND('6-Export'!$G$105,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1APP_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$106=0,\"0,\",ROUND('6-Export'!$E$106,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1APP_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$106=0,\"0,\",ROUND('6-Export'!$F$106,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1APP_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$106=0,\"0,\",ROUND('6-Export'!$G$106,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1APP_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$107),\"0,\",ROUND('6-Export'!$D$107,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1APP_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$107),\"0,\",ROUND('6-Export'!$E$107,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1APP_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$107),\"0,\",ROUND('6-Export'!$F$107,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1APP_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$107),\"0,\",ROUND('6-Export'!$G$107,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1APP_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$108=0,\"0,\",ROUND('6-Export'!$D$108,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1APP_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1APP_PB_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$109=0,\"0,\",ROUND('6-Export'!$E$109,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1APP_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$109=0,\"0,\",ROUND('6-Export'!$F$109,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1APP_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$109=0,\"0,\",ROUND('6-Export'!$G$109,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1APP_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$110=0,\"0,\",ROUND('6-Export'!$E$110,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1APP_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$110=0,\"0,\",ROUND('6-Export'!$F$110,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1APP_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$110=0,\"0,\",ROUND('6-Export'!$G$110,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1APP_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$111=0,\"0,\",ROUND('6-Export'!$E$111,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1APP_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$111=0,\"0,\",ROUND('6-Export'!$F$111,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1APP_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$111=0,\"0,\",ROUND('6-Export'!$G$111,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1APP_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$112),\"0,\",ROUND('6-Export'!$D$112,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1APP_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$112),\"0,\",ROUND('6-Export'!$E$112,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1APP_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$112),\"0,\",ROUND('6-Export'!$F$112,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1APP_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$112),\"0,\",ROUND('6-Export'!$G$112,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1APP_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$113),\"0,\",ROUND('6-Export'!$D$113,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1APP_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$113),\"0,\",ROUND('6-Export'!$E$113,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1APP_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$113),\"0,\",ROUND('6-Export'!$F$113,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1APP_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$113),\"0\",ROUND('6-Export'!$G$113,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1APP_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_WR}"]
["INSERT INTO RJM_1_WR"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1WR_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1WR_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1WR_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$114=0,\"0,\",ROUND('6-Export'!$D$114,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1WR_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1WR_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$115=0,\"0.00,\",ROUND('6-Export'!$D$115,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1WR_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1WR_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$116=0,\"0,\",ROUND('6-Export'!$E$116,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WR_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$116=0,\"0,\",ROUND('6-Export'!$F$116,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1WR_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$116=0,\"0,\",ROUND('6-Export'!$G$116,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL INCREASE COST PER POSITION (REQUEST YEAR)}","RJ_1WR_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$117=0,\"0,\",ROUND('6-Export'!$E$117,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1WR_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$117=0,\"0,\",ROUND('6-Export'!$F$117,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1WR_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$117=0,\"0,\",ROUND('6-Export'!$G$117,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1WR_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$118=0,\"0,\",ROUND('6-Export'!$E$118,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1WR_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$118=0,\"0,\",ROUND('6-Export'!$F$118,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1WR_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$118=0,\"0,\",ROUND('6-Export'!$G$118,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1WR_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$119),\"0,\",ROUND('6-Export'!$D$119,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1WR_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$119),\"0,\",ROUND('6-Export'!$E$119,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1WR_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$119),\"0,\",ROUND('6-Export'!$F$119,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1WR_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$119),\"0,\",ROUND('6-Export'!$G$119,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1WR_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$120=0,\"0,\",ROUND('6-Export'!$D$120,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1WR_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1WR_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$121=0,\"0,\",ROUND('6-Export'!$E$121,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WR_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$121=0,\"0,\",ROUND('6-Export'!$F$121,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WR_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$121=0,\"0,\",ROUND('6-Export'!$G$121,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WR_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$122=0,\"0,\",ROUND('6-Export'!$E$122,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1WR_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$122=0,\"0,\",ROUND('6-Export'!$F$122,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WR_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$122=0,\"0,\",ROUND('6-Export'!$G$122,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WR_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$123=0,\"0,\",ROUND('6-Export'!$E$123,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1WR_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$123=0,\"0,\",ROUND('6-Export'!$F$123,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1WR_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$123=0,\"0,\",ROUND('6-Export'!$G$123,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1WR_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$124),\"0,\",ROUND('6-Export'!$D$124,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1WR_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$124),\"0,\",ROUND('6-Export'!$E$124,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1WR_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$124),\"0,\",ROUND('6-Export'!$F$124,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1WR_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$124),\"0,\",ROUND('6-Export'!$G$124,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1WR_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$125),\"0,\",ROUND('6-Export'!$D$125,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1WR_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$125),\"0,\",ROUND('6-Export'!$E$125,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1WR_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$125),\"0,\",ROUND('6-Export'!$F$125,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1WR_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$125),\"0\",ROUND('6-Export'!$G$125,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1WR_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_TAX}"]
["INSERT INTO RJM_1_TAX"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{ State Name}","RJ_1TAX_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1TAX_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1TAX_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$126=0,\"0,\",ROUND('6-Export'!$D$126,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1TAX_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1TAX_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$127=0,\"0.00,\",ROUND('6-Export'!$D$127,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1TAX_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1TAX_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$128=0,\"0,\",ROUND('6-Export'!$E$128,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1TAX_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$128=0,\"0,\",ROUND('6-Export'!$F$128,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1TAX_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$128=0,\"0,\",ROUND('6-Export'!$G$128,0)&\",\")","v":"0,"},"{ DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1TAX_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$129=0,\"0,\",ROUND('6-Export'!$E$129,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1TAX_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$129=0,\"0,\",ROUND('6-Export'!$F$129,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1TAX_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$129=0,\"0,\",ROUND('6-Export'!$G$129,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1TAX_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$130=0,\"0,\",ROUND('6-Export'!$E$130,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1TAX_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$130=0,\"0,\",ROUND('6-Export'!$F$130,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1TAX_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$130=0,\"0,\",ROUND('6-Export'!$G$130,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1TAX_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$131),\"0,\",ROUND('6-Export'!$D$131,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1TAX_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$131),\"0,\",ROUND('6-Export'!$E$131,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1TAX_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$131),\"0,\",ROUND('6-Export'!$F$131,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1TAX_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$131),\"0,\",ROUND('6-Export'!$G$131,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1TAX_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$132=0,\"0,\",ROUND('6-Export'!$D$132,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1TAX_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL BENEFIT COST (CURRENT YEAR)}","RJ_1TAX_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$133=0,\"0,\",ROUND('6-Export'!$E$133,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1TAX_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$133=0,\"0,\",ROUND('6-Export'!$F$133,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1TAX_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$133=0,\"0,\",ROUND('6-Export'!$G$133,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1TAX_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$134=0,\"0,\",ROUND('6-Export'!$E$134,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1TAX_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$134=0,\"0,\",ROUND('6-Export'!$F$134,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1TAX_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$134=0,\"0,\",ROUND('6-Export'!$G$134,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1TAX_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$135=0,\"0,\",ROUND('6-Export'!$E$135,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1TAX_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$135=0,\"0,\",ROUND('6-Export'!$F$135,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1TAX_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$135=0,\"0,\",ROUND('6-Export'!$G$135,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1TAX_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$136),\"0,\",ROUND('6-Export'!$D$136,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1TAX_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$136),\"0,\",ROUND('6-Export'!$E$136,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1TAX_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$136),\"0,\",ROUND('6-Export'!$F$136,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1TAX_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$136),\"0,\",ROUND('6-Export'!$G$136,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1TAX_PB_PER_RY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$137),\"0,\",ROUND('6-Export'!$D$137,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1TAX_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$137),\"0,\",ROUND('6-Export'!$E$137,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1TAX_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$137),\"0,\",ROUND('6-Export'!$F$137,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1TAX_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$137),\"0\",ROUND('6-Export'!$G$137,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1TAX_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_BPC}"]
["INSERT INTO RJM_1_BPC"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1BPC_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1BPC_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1BPC_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$138=0,\"0,\",ROUND('6-Export'!$D$138,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1BPC_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1BPC_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$139=0,\"0.00,\",ROUND('6-Export'!$D$139,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1BPC_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1BPC_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$140=0,\"0,\",ROUND('6-Export'!$E$140,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1BPC_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$140=0,\"0,\",ROUND('6-Export'!$F$140,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1BPC_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$140=0,\"0,\",ROUND('6-Export'!$G$140,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1BPC_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$141=0,\"0,\",ROUND('6-Export'!$E$141,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1BPC_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$141=0,\"0,\",ROUND('6-Export'!$F$141,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1BPC_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$141=0,\"0,\",ROUND('6-Export'!$G$141,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1BPC_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$142=0,\"0,\",ROUND('6-Export'!$E$142,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1BPC_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$142=0,\"0,\",ROUND('6-Export'!$F$142,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1BPC_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$142=0,\"0,\",ROUND('6-Export'!$G$142,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1BPC_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$143),\"0,\",ROUND('6-Export'!$D$143,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1BPC_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$143),\"0,\",ROUND('6-Export'!$E$143,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1BPC_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$143),\"0,\",ROUND('6-Export'!$F$143,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1BPC_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$143),\"0,\",ROUND('6-Export'!$G$143,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1BPC_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$144=0,\"0,\",ROUND('6-Export'!$D$144,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1BPC_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL BENEFIT COST (CURRENT YEAR)}","RJ_1BPC_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$145=0,\"0,\",ROUND('6-Export'!$E$145,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1BPC_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$145=0,\"0,\",ROUND('6-Export'!$F$145,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1BPC_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$145=0,\"0,\",ROUND('6-Export'!$G$145,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1BPC_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$146=0,\"0,\",ROUND('6-Export'!$E$146,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1BPC_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$146=0,\"0,\",ROUND('6-Export'!$F$146,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1BPC_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$146=0,\"0,\",ROUND('6-Export'!$G$146,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1BPC_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$147=0,\"0,\",ROUND('6-Export'!$E$147,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1BPC_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$147=0,\"0,\",ROUND('6-Export'!$F$147,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1BPC_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$147=0,\"0,\",ROUND('6-Export'!$G$147,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1BPC_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$148),\"0,\",ROUND('6-Export'!$D$148,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1BPC_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$148),\"0,\",ROUND('6-Export'!$E$148,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1BPC_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$148),\"0,\",ROUND('6-Export'!$F$148,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1BPC_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$148),\"0,\",ROUND('6-Export'!$G$148,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1BPC_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$149),\"0,\",ROUND('6-Export'!$D$149,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1BPC_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$149),\"0,\",ROUND('6-Export'!$E$149,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1BPC_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$149),\"0,\",ROUND('6-Export'!$F$149,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1BPC_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$149),\"0\",ROUND('6-Export'!$G$149,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1BPC_SB_FND_RY INT NOT NULL"]
[");"]
[null,"{RJM_1_UIP}"]
["INSERT INTO RJM_1_UIP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1UIP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1UIP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1UIP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$150=0,\"0,\",ROUND('6-Export'!$D$150,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1UIP_PS_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1UIP_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$151=0,\"0.00,\",ROUND('6-Export'!$D$151,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1UIP_PPAID_PY DECIMAL (7,2),      "]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1UIP_PPAID_CY DECIMAL (7,2),      "]
[{"$f":"IF('6-Export'!$E$152=0,\"0,\",ROUND('6-Export'!$E$152,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1UIP_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$152=0,\"0,\",ROUND('6-Export'!$F$152,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1UIP_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$152=0,\"0,\",ROUND('6-Export'!$G$152,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1UIP_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$153=0,\"0,\",ROUND('6-Export'!$E$153,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1UIP_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$153=0,\"0,\",ROUND('6-Export'!$F$153,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1UIP_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$153=0,\"0,\",ROUND('6-Export'!$G$153,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1UIP_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$154=0,\"0,\",ROUND('6-Export'!$E$154,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (CURRENT YEAR)}","RJ_1UIP_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$154=0,\"0,\",ROUND('6-Export'!$F$154,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (NEXT YEAR)}","RJ_1UIP_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$154=0,\"0,\",ROUND('6-Export'!$G$154,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASE PER POSITION (REQUEST YEAR)}","RJ_1UIP_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$155),\"0,\",ROUND('6-Export'!$D$155,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1UIP_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$155),\"0,\",ROUND('6-Export'!$E$155,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1UIP_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$155),\"0,\",ROUND('6-Export'!$F$155,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1UIP_PS_PER_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$155),\"0,\",ROUND('6-Export'!$G$155,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1UIP_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$156=0,\"0,\",ROUND('6-Export'!$D$156,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1UIP_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1UIP_PB_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$157=0,\"0,\",ROUND('6-Export'!$E$157,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1UIP_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$157=0,\"0,\",ROUND('6-Export'!$F$157,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1UIP_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$157=0,\"0,\",ROUND('6-Export'!$G$157,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1UIP_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$158=0,\"0,\",ROUND('6-Export'!$E$158,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1UIP_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$158=0,\"0,\",ROUND('6-Export'!$F$158,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1UIP_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$158=0,\"0,\",ROUND('6-Export'!$G$158,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1UIP_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$159=0,\"0,\",ROUND('6-Export'!$E$159,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1UIP_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$159=0,\"0,\",ROUND('6-Export'!$F$159,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1UIP_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$159=0,\"0,\",ROUND('6-Export'!$G$159,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1UIP_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$160),\"0,\",ROUND('6-Export'!$D$160,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1UIP_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$160),\"0,\",ROUND('6-Export'!$E$160,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1UIP_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$160),\"0,\",ROUND('6-Export'!$F$160,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1UIP_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$160),\"0,\",ROUND('6-Export'!$G$160,0)&\",\")","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1UIP_PB_PER_RY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$161),\"0,\",ROUND('6-Export'!$D$161,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1UIP_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$161),\"0,\",ROUND('6-Export'!$E$161,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1UIP_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$161),\"0,\",ROUND('6-Export'!$F$161,0)&\",\")","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1UIP_SB_FND_NY  INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$161),\"0\",ROUND('6-Export'!$G$161,0))","v":0},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1UIP_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_1_SUP}"]
["INSERT INTO RJM_1_SUP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_1SUP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_1SUP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_1SUP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$162=0,\"0,\",ROUND('6-Export'!$D$162,0)&\",\")","v":"0,"},"{TOTAL PERSONAL SERVICE COST (PREVIOUS YEAR)}","RJ_1SUP_PS_PY   INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONAL SERVICE COST (CURRENT YEAR)}","RJ_1SUP_PS_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$163=0,\"0.00,\",ROUND('6-Export'!$D$163,2)&\",\")","v":"0.00,"},"{TOTAL POSITIONS PAID (PREVIOUS YEAR)}","RJ_1SUP_PPAID_PY DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL POSITIONS PAID (CURRENT YEAR)}","RJ_1SUP_PPAID_CY DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$164=0,\"0,\",ROUND('6-Export'!$E$164,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1SUP_PSINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$164=0,\"0,\",ROUND('6-Export'!$F$164,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PSINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$164=0,\"0,\",ROUND('6-Export'!$G$164,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PSINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$165=0,\"0,\",ROUND('6-Export'!$E$165,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1SUP_PSINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$165=0,\"0,\",ROUND('6-Export'!$F$165,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PSINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$165=0,\"0,\",ROUND('6-Export'!$G$165,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PSINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$166=0,\"0,\",ROUND('6-Export'!$E$166,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (CURRENT YEAR)}","RJ_1SUP_PSINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$166=0,\"0,\",ROUND('6-Export'!$F$166,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PSINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$166=0,\"0,\",ROUND('6-Export'!$G$166,0)&\",\")","v":"0,"},"{DOCUMENTED PERSONAL SERVICE INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PSINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$D$167),\"0,\",ROUND('6-Export'!$D$167,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (PREVIOUS YEAR)}","RJ_1SUP_PS_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$E$167),\"0,\",ROUND('6-Export'!$E$167,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (CURRENT YEAR)}","RJ_1SUP_PS_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$F$167),\"0,\",ROUND('6-Export'!$F$167,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (NEXT YEAR)}","RJ_1SUP_PS_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERR('6-Export'!$G$167),\"0,\",ROUND('6-Export'!$G$167,0)&\",\")","v":"0,"},"{Calculated PERSONAL SERVICE COST PER POSITION (REQUEST YEAR)}","RJ_1SUP_PS_PER_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$168=0,\"0,\",ROUND('6-Export'!$D$168,0)&\",\")","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (PREVIOUS YEAR)}","RJ_1SUP_PB_PY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL PERSONNEL BENEFIT COST (CURRENT YEAR)}","RJ_1SUP_PB_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$169=0,\"0,\",ROUND('6-Export'!$E$169,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1SUP_PBINC1_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$169=0,\"0,\",ROUND('6-Export'!$F$169,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PBINC1_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$169=0,\"0,\",ROUND('6-Export'!$G$169,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PBINC1_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$170=0,\"0,\",ROUND('6-Export'!$E$170,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR) }","RJ_1SUP_PBINC2_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$170=0,\"0,\",ROUND('6-Export'!$F$170,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PBINC2_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$170=0,\"0,\",ROUND('6-Export'!$G$170,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PBINC2_RY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$171=0,\"0,\",ROUND('6-Export'!$E$171,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (CURRENT YEAR)}","RJ_1SUP_PBINC3_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$171=0,\"0,\",ROUND('6-Export'!$F$171,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (NEXT YEAR)}","RJ_1SUP_PBINC3_NY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$171=0,\"0,\",ROUND('6-Export'!$G$171,0)&\",\")","v":"0,"},"{DOCUMENTED PB INCREASES PER POSITION (REQUEST YEAR)}","RJ_1SUP_PBINC3_RY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$172),\"0,\",IF('6-Export'!$D$172=0,\"0,\",ROUND('6-Export'!$D$172,3)&\",\"))","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (PREVIOUS YEAR)}","RJ_1SUP_PB_PER_PY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$172),\"0,\",IF('6-Export'!$E$172=0,\"0,\",ROUND('6-Export'!$E$172,3)&\",\"))","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (CURRENT YEAR)}","RJ_1SUP_PB_PER_CY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$172),\"0,\",IF('6-Export'!$F$172=0,\"0,\",ROUND('6-Export'!$F$172,3)&\",\"))","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (NEXT YEAR)}","RJ_1SUP_PB_PER_NY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$172),\"0,\",IF('6-Export'!$G$172=0,\"0,\",ROUND('6-Export'!$G$172,3)&\",\"))","v":"0,"},"{Calculated PERSONNEL BENEFIT COST PER POSITION (REQUEST YEAR)}","RJ_1SUP_PB_PER_RY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$173),\"0,\",IF('6-Export'!$D$173=0,\"0,\",ROUND('6-Export'!$D$173,3)&\",\"))","v":"0,"},"{Calculated PS/PB COST PER POSITION (PREVIOUS YEAR)}","RJ_1SUP_SB_FND_PY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$173),\"0,\",IF('6-Export'!$E$173=0,\"0,\",ROUND('6-Export'!$E$173,3)&\",\"))","v":"0,"},"{Calculated PS/PB COST PER POSITION (CURRENT YEAR)}","RJ_1SUP_SB_FND_CY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$173),\"0,\",IF('6-Export'!$F$173=0,\"0,\",ROUND('6-Export'!$F$173,3)&\",\"))","v":"0,"},"{Calculated PS/PB COST PER POSITION (NEXT YEAR)}","RJ_1SUP_SB_FND_NY INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$173),\"0\",IF('6-Export'!$G$173=0,\"0\",ROUND('6-Export'!$G$173,3)))","v":"0"},"{Calculated PS/PB COST PER POSITION (REQUEST YEAR)}","RJ_1SUP_SB_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_2}"]
["INSERT INTO RJM_2"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_2_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_2_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_2_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$174=0,\"0,\",ROUND('6-Export'!$D$174,0)&\",\")","v":"0,"},"{COMMUNICATIONS (PREVIOUS YEAR)}","RJ_2_NPS_CM_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$174=0,\"0,\",ROUND('6-Export'!$E$174,0)&\",\")","v":"0,"},"{COMMUNICATIONS (CURRENT YEAR)}","RJ_2_NPS_CM_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$174=0,\"0,\",ROUND('6-Export'!$F$174,0)&\",\")","v":"0,"},"{COMMUNICATIONS (NEXT YEAR)}","RJ_2_NPS_CM_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$174=0,\"0,\",ROUND('6-Export'!$G$174,0)&\",\")","v":"0,"},"{COMMUNICATIONS (REQUEST YEAR)}","RJ_2_NPS_CM_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$175=0,\"0,\",ROUND('6-Export'!$D$175,0)&\",\")","v":{"$error":"#REF!"}},"{FACILITIES (PREVIOUS YEAR)}","RJ_2_NPS_FLT_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$175=0,\"0,\",ROUND('6-Export'!$E$175,0)&\",\")","v":{"$error":"#REF!"}},"{FACILITIES (CURRENT YEAR)}","RJ_2_NPS_FLT_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$175=0,\"0,\",ROUND('6-Export'!$F$175,0)&\",\")","v":{"$error":"#REF!"}},"{FACILITIES (NEXT YEAR)}","RJ_2_NPS_FLT_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$175=0,\"0,\",ROUND('6-Export'!$G$175,0)&\",\")","v":{"$error":"#REF!"}},"{FACILITIES (REQUEST YEAR)}","RJ_2_NPS_FLT_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$176=0,\"0,\",ROUND('6-Export'!$D$176,0)&\",\")","v":{"$error":"#REF!"}},"{COMPUTER SERVICES (PREVIOUS YEAR)}","RJ_2_NPS_CMP_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$176=0,\"0,\",ROUND('6-Export'!$E$176,0)&\",\")","v":{"$error":"#REF!"}},"{COMPUTER SERVICES (CURRENT YEAR)}","RJ_2_NPS_CMP_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$176=0,\"0,\",ROUND('6-Export'!$F$176,0)&\",\")","v":{"$error":"#REF!"}},"{COMPUTER SERVICES (NEXT YEAR)}","RJ_2_NPS_CMP_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$176=0,\"0,\",ROUND('6-Export'!$G$176,0)&\",\")","v":{"$error":"#REF!"}},"{COMPUTER SERVICES (REQUEST YEAR)}","RJ_2_NPS_CMP_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$177=0,\"0,\",ROUND('6-Export'!$D$177,0)&\",\")","v":{"$error":"#REF!"}},"{TRAVEL (PREVIOUS YEAR)}","RJ_2_NPS_TVL_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$177=0,\"0,\",ROUND('6-Export'!$E$177,0)&\",\")","v":{"$error":"#REF!"}},"{TRAVEL (CURRENT YEAR)}","RJ_2_NPS_TVL_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$177=0,\"0,\",ROUND('6-Export'!$F$177,0)&\",\")","v":{"$error":"#REF!"}},"{TRAVEL (NEXT YEAR)}","RJ_2_NPS_TVL_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$177=0,\"0,\",ROUND('6-Export'!$G$177,0)&\",\")","v":{"$error":"#REF!"}},"{TRAVEL (REQUEST YEAR)}","RJ_2_NPS_TVL_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$178=0,\"0,\",ROUND('6-Export'!$D$178,0)&\",\")","v":"0,"},"{NON-ADP OFFICE EQUIPMENT (PREVIOUS YEAR)}","RJ_2_NPS_EQP_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$178=0,\"0,\",ROUND('6-Export'!$E$178,0)&\",\")","v":"0,"},"{NON-ADP OFFICE EQUIP (CURRENT YEAR)}","RJ_2_NPS_EQP_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$178=0,\"0,\",ROUND('6-Export'!$F$178,0)&\",\")","v":"0,"},"{NON-ADP OFFICE EQUIP (NEXT YEAR)}","RJ_2_NPS_EQP_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$178=0,\"0,\",ROUND('6-Export'!$G$178,0)&\",\")","v":"0,"},"{NON-ADP OFFICE EQUIP (REQUEST YEAR)}","RJ_2_NPS_EQP_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$179=0,\"0,\",ROUND('6-Export'!$D$179,0)&\",\")","v":{"$error":"#REF!"}},"{SUPPLIES (PREVIOUS YEAR)}","RJ_2_NPS_SPL_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$179=0,\"0,\",ROUND('6-Export'!$E$179,0)&\",\")","v":{"$error":"#REF!"}},"{SUPPLIES (CURRENT YEAR)}","RJ_2_NPS_SPL_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$179=0,\"0,\",ROUND('6-Export'!$F$179,0)&\",\")","v":{"$error":"#REF!"}},"{SUPPLIES (NEXT YEAR)}","RJ_2_NPS_SPL_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$179=0,\"0,\",ROUND('6-Export'!$G$179,0)&\",\")","v":{"$error":"#REF!"}},"{SUPPLIES (REQUEST YEAR)}","RJ_2_NPS_SPL_RY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$180=0,\"0,\",ROUND('6-Export'!$D$180,0)&\",\")","v":"0,"},"{PSCONTRACTS (PREVIOUS YEAR)}","RJ_2_NPS_PSCT_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$180=0,\"0,\",ROUND('6-Export'!$E$180,0)&\",\")","v":"0,"},"{PSCONTRACT (CURRENT YEAR)}","RJ_2_NPS_PSCT_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$180=0,\"0,\",ROUND('6-Export'!$F$180,0)&\",\")","v":"0,"},"{PSCONTRACT (NEXT YEAR)}","RJ_2_NPS_PSCT_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$180=0,\"0,\",ROUND('6-Export'!$G$180,0)&\",\")","v":"0,"},"{PSCONTRACT (REQUEST YEAR)}","RJ_2_NPS_PSCT_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$181=0,\"0,\",ROUND('6-Export'!$D$181,0)&\",\")","v":"0,"},"{LESS PS CONTRACTS CONVERTED TO MPU’S (PREVIOUS YEAR)}","RJ_2_NPS_PSM_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$181=0,\"0,\",ROUND('6-Export'!$E$181,0)&\",\")","v":"0,"},"{LESS PS CONTRACTS CONVERTED TO MPU’S (CURRENT YEAR)}","RJ_2_NPS_PSM_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$181=0,\"0,\",ROUND('6-Export'!$F$181,0)&\",\")","v":"0,"},"{LESS PS CONTRACTS CONVERTED TO MPU’S (NEXT YEAR)}","RJ_2_NPS_PSM_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$181=0,\"0,\",ROUND('6-Export'!$G$181,0)&\",\")","v":"0,"},"{LESS PS CONTRACTS CONVERTED TO MPU’S (REQUEST YEAR)}","RJ_2_NPS_PSM_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$182=0,\"0,\",ROUND('6-Export'!$D$182,0)&\",\")","v":{"$error":"#REF!"}},"{STATE INDIRECT (PREVIOUS YEAR)}","RJ_2_NPS_NDRCT_PY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$182=0,\"0,\",ROUND('6-Export'!$E$182,0)&\",\")","v":{"$error":"#REF!"}},"{STATE INDIRECT (CURRENT YEAR)}","RJ_2_NPS_NDRCT_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$182=0,\"0,\",ROUND('6-Export'!$F$182,0)&\",\")","v":{"$error":"#REF!"}},"{STATE INDIRECT (NEXT YEAR)}","RJ_2_NPS_NDRCT_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$182=0,\"0,\",ROUND('6-Export'!$G$182,0)&\",\")","v":{"$error":"#REF!"}},"{STATE INDIRECT (REQUEST YEAR)}","RJ_2_NPS_NDRCT_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$183=0,\"0,\",ROUND('6-Export'!$D$183,0)&\",\")","v":{"$error":"#REF!"}},"{MISCELLANEOUS (PREVIOUS YEAR)}","RJ_2_NPS_MSC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$183=0,\"0,\",ROUND('6-Export'!$E$183,0)&\",\")","v":{"$error":"#REF!"}},"{MISCELLANEOUS (CURRENT YEAR)}","RJ_2_NPS_MSC_CY INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$183=0,\"0,\",ROUND('6-Export'!$F$183,0)&\",\")","v":{"$error":"#REF!"}},"{MISCELLANEOUS (NEXT YEAR)}","RJ_2_NPS_MSC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$183=0,\"0,\",ROUND('6-Export'!$G$183,0)&\",\")","v":{"$error":"#REF!"}},"{MISCELLANEOUS (REQUEST YEAR)}","RJ_2_NPS_MSC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$184=0,\"0,\",ROUND('6-Export'!$D$184,0)&\",\")","v":"0,"},"{TOTAL NPS EXPENDITURES (PREVIOUS YEAR)}","RJ_2_NPS_T_EXP_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$184=0,\"0,\",ROUND('6-Export'!$E$184,0)&\",\")","v":"0,"},"{TOTAL NPS EXPENDITURES (CURRENT YEAR)}","RJ_2_NPS_T_EXP_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$184=0,\"0,\",ROUND('6-Export'!$F$184,0)&\",\")","v":"0,"},"{TOTAL NPS EXPENDITURES (NEXT YEAR)}","RJ_2_NPS_T_EXP_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$184=0,\"0,\",ROUND('6-Export'!$G$184,0)&\",\")","v":{"$error":"#REF!"}},"{TOTAL NPS EXPENDITURES (REQUEST YEAR)}","RJ_2_NPS_T_EXP_RY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS COMMUNICATIONS (NEXT YEAR)}","RJ_2_PCNP_CM_NY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS COMMUNICATIONS (REQUEST YEAR)}","RJ_2_PCNP_CM_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS FACILITIES (NEXT YEAR)}","RJ_2_PCNP_FLT_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS FACILITIES (REQUEST YEAR)}","RJ_2_PCNP_FLT_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS COMPUTER SERVICES (NEXT YEAR)}","RJ_2_PCNP_CMP_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS COMPUTER SERVICES (REQUEST YEAR)}","RJ_2_PCNP_CMP_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS TRAVEL (NEXT YEAR)}","RJ_2_PCNP_TVL_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS TRAVEL (REQUEST YEAR)}","RJ_2_PCNP_TVL_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS NON-ADP OFFICE EQUIPMENT (NEXT YEAR)}","RJ_2_PCNP_EQP_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS NON-ADP OFFICE EQUIPMENT (REQUEST YEAR)}","RJ_2_PCNP_EQP_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS SUPPLIES (NEXT YEAR)}","RJ_2_PCNP_SPL_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS SUPPLIES (REQUEST YEAR)}","RJ_2_PCNP_SPL_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS PERSONAL SERVICE CONTRACTS (NEXT YEAR)}","RJ_2_PC_PSCNCT_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS PERSONAL SERVICE CONTRACTS  (REQUEST YEAR)}","RJ_2_PC_PSCNCT_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS LESS CONTRACT AMOUNTS CONVERTED TO MPU’S (NEXT YEAR)}","RJ_2_PC_LCNCT_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS LESS CONTRACT AMOUNTS CONVERTED TO MPU’S  (REQUEST YEAR)}","RJ_2_PC_LCNCT_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS STATE INDIRECT (NEXT YEAR)}","RJ_2_PCNP_NDRCT_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS STATE INDIRECT  (REQUEST YEAR)}","RJ_2_PCNP_NDRCT_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS MISCELLANEOUS (NEXT YEAR)}","RJ_2_PCNP_MSC_NY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS MISCELLANEOUS  (REQUEST YEAR)}","RJ_2_PCNP_MSC_RY  INT NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS TOTAL (NEXT YEAR)}","RJ_2_PCI_TOT_NY INT NOT NULL"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS TOTAL  (REQUEST YEAR)}","RJ_2_PCI_TOT_RY INT NOT NULL"]
["0,","{NPS AND PCI TOTAL  (PREVIOUS YEAR)}","RJ_2_PCI_NPS_T_PY INT NOT NULL"]
["0,","{NPS AND PCI TOTAL  (CURRENT YEAR)}","RJ_2_PCI_NPS_T_CY INT NOT NULL"]
["0,","{NPS AND PCI TOTAL  (NEXT YEAR)}","RJ_2_PCI_NPS_T_NY INT NOT NULL"]
["0,","{NPS AND PCI TOTAL  (REQUEST YEAR)}","RJ_2_PCI_NPS_T_RY INT NOT NULL"]
[{"$f":"IF('6-Export'!$D$185=0,\"0,\",ROUND('6-Export'!$D$185,0)&\",\")","v":"0,"},"{OWNED FACILITIES  (Number of sites)}","RJ_2_OWNED_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$185=0,\"0,\",ROUND('6-Export'!$E$185,0)&\",\")","v":"0,"},"{OWNED FACILITIES  (Average Square Feet)}","RJ_2_OWNED_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$185=0,\"0.00,\",ROUND('6-Export'!$F$185,2)&\",\")","v":"0.00,"},"{OWNED FACILITIES  (Cost Per Square Foot)}","RJ_2_OWNED_NY  DECIMAL (6,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$186=0,\"0,\",ROUND('6-Export'!$D$186,0)&\",\")","v":"0,"},"{LEASED FACILITIES  (Number of sites)}","RJ_2_LEASED_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$186=0,\"0,\",ROUND('6-Export'!$E$186,0)&\",\")","v":"0,"},"{LEASED FACILITIES  (Average Square Feet)}","RJ_2_LEASED_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$186=0,\"0\",ROUND('6-Export'!$F$186,0))","v":"0"},"{LEASED FACILITIES  (Cost Per Square Foot)}","RJ_2_LEASED_NY  DECIMAL (6,2) NOT NULL,"]
[");"]
[null,"{RJM_2_AB}"]
["INSERT INTO RJM_2_AB"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_2AB_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_2AB_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_2AB_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{COMMUNICATIONS }","RJ_2AB_CM_10  INT NOT NULL,"]
["0,","{COMMUNICATIONS }","RJ_2AB_CM_20 INT NOT NULL,"]
["0,","{COMMUNICATIONS }","RJ_2AB_CM_30   INT NOT NULL,"]
["0,","{COMMUNICATIONS}","RJ_2AB_CM_40  INT NOT NULL,"]
["0,","{FACILITIES }","RJ_2AB_FLT_10  INT NOT NULL,"]
["0,","{FACILITIES }","RJ_2AB_FLT_20 INT NOT NULL,"]
["0,","{FACILITIES }","RJ_2AB_FLT_30  INT NOT NULL,"]
["0,","{FACILITIES }","RJ_2AB_FLT_40  INT NOT NULL,"]
["0,","{COMPUTER SERVICES }","RJ_2AB_CMP_10  INT NOT NULL,"]
["0,","{COMPUTER SERVICES }","RJ_2AB_CMP_20 INT NOT NULL,"]
["0,","{COMPUTER SERVICES}","RJ_2AB_CMP_30  INT NOT NULL,"]
["0,","{COMPUTER SERVICES }","RJ_2AB_CMP_40 INT NOT NULL,"]
["0,","{TRAVEL }","RJ_2AB_TVL_10  INT NOT NULL,"]
["0,","{TRAVEL }","RJ_2AB_TVL_20 INT NOT NULL,"]
["0,","{TRAVEL }","RJ_2AB_TVL_30  INT NOT NULL,"]
["0,","{TRAVEL }","RJ_2AB_TVL_40 INT NOT NULL,"]
["0,","{NON-ADP OFFICE EQUIPMENT }","RJ_2AB_EQP_10 INT NOT NULL,"]
["0,","{NON-ADP OFFICE EQUIPMENT }","RJ_2AB_EQP_20 INT NOT NULL,"]
["0,","{NON-ADP OFFICE EQUIPMENT }","RJ_2AB_EQP_30 INT NOT NULL,"]
["0,","{NON-ADP OFFICE EQUIPMENT }","RJ_2AB_EQP_40  INT NOT NULL,"]
["0,","{SUPPLIES }","RJ_2AB_SPL_10  INT NOT NULL,"]
["0,","{SUPPLIES }","RJ_2AB_SPL_20 INT NOT NULL,"]
["0,","{SUPPLIES }","RJ_2AB_SPL_30  INT NOT NULL,"]
["0,","{SUPPLIES }","RJ_2AB_SPL_40  INT NOT NULL,"]
["0,","{PERSONAL SERVICE CONTRACTS }","RJ_2AB_PSCT_10  INT NOT NULL,"]
["0,","{PERSONAL SERVICE CONTRACTS }","RJ_2AB_PSCT_20 INT NOT NULL,"]
["0,","{PERSONAL SERVICE CONTRACTS (NEXT YEAR)}","RJ_2AB_PSCT_30  INT NOT NULL,"]
["0,","{PERSONAL SERVICE CONTRACTS }","RJ_2AB_PSCT_40  INT NOT NULL,"]
["0,","{STATE INDIRECT }","RJ_2AB_NDRCT_10  INT NOT NULL,"]
["0,","{STATE INDIRECT }","RJ_2AB_NDRCT_20 INT NOT NULL,"]
["0,","{STATE INDIRECT }","RJ_2AB_NDRCT_30  INT NOT NULL,"]
["0,","{STATE INDIRECT }","RJ_2AB_NDRCT_40  INT NOT NULL,"]
["0,","{MISCELLANEOUS }","RJ_2AB_MSC_10  INT NOT NULL,"]
["0,","{MISCELLANEOUS }","RJ_2AB_MSC_20 INT NOT NULL,"]
["0,","{MISCELLANEOUS }","RJ_2AB_MSC_30  INT NOT NULL,"]
["0,","{MISCELLANEOUS (REQUEST YEAR)}","RJ_2AB_MSC_40  INT NOT NULL,"]
["0,","{Calculated TOTAL NPS REQUIREMENTS}","RJ_2AB_TLABNPS_10 INT NOT NULL,"]
["0,","{Calculated TOTAL NPS REQUIREMENTS}","RJ_2AB_TLABNPS_20 INT NOT NULL,"]
["0,","{Calculated TOTAL NPS REQUIREMENTS}","RJ_2AB_TLABNPS_30  INT NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL NPS REQUIREMENTS}","RJ_2AB_TLABNPS_40 INT NOT NULL,"]
[");"]
[null,"{RJM_3}"]
["INSERT INTO RJM_3"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{STATE NAME}","RJ_3_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_3_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_3_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$187=0,\"0,\",ROUND('6-Export'!$D$187,0)&\",\")","v":"0,"},"{INITIAL CLAIMS (PREVIOUS YEAR)}","RJ_3_WKLD_IC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$187=0,\"0,\",ROUND('6-Export'!$E$187,0)&\",\")","v":"0,"},"{INITIAL CLAIMS (CURRENT YEAR)}","RJ_3_WKLD_IC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$187=0,\"0,\",ROUND('6-Export'!$F$187,0)&\",\")","v":"0,"},"{INITIAL CLAIMS (NEXT YEAR)}","RJ_3_WKLD_IC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$187=0,\"0,\",ROUND('6-Export'!$G$187,0)&\",\")","v":"0,"},"{INITIAL CLAIMS (REQUEST YEAR)}","RJ_3_WKLD_IC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$188=0,\"0,\",ROUND('6-Export'!$D$188,0)&\",\")","v":"0,"},"{WEEKS CLAIMED (PREVIOUS YEAR)}","RJ_3_WKLD_WK_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$188=0,\"0,\",ROUND('6-Export'!$E$188,0)&\",\")","v":"0,"},"{WEEKS CLAIMED (CURRENT YEAR)}","RJ_3_WKLD_WK_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$188=0,\"0,\",ROUND('6-Export'!$F$188,0)&\",\")","v":"0,"},"{WEEKS CLAIMED (NEXT YEAR)}","RJ_3_WKLD_WK_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$188=0,\"0,\",ROUND('6-Export'!$G$188,0)&\",\")","v":"0,"},"{WEEKS CLAIMED (REQUEST YEAR)}","RJ_3_WKLD_WK_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$189=0,\"0,\",ROUND('6-Export'!$D$189,0)&\",\")","v":"0,"},"{NON-MONETARY DETERMINATIONS (PREVIOUS YEAR)}","RJ_3_WKLD_NMD_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$189=0,\"0,\",ROUND('6-Export'!$E$189,0)&\",\")","v":"0,"},"{NON-MONETARY DETERMINATIONS (CURRENT YEAR)}","RJ_3_WKLD_NMD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$189=0,\"0,\",ROUND('6-Export'!$F$189,0)&\",\")","v":"0,"},"{NON-MONETARY DETERMINATIONS (NEXT YEAR)}","RJ_3_WKLD_NMD_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$189=0,\"0,\",ROUND('6-Export'!$G$189,0)&\",\")","v":"0,"},"{NON-MONETARY DETERMINATIONS (REQUEST YEAR)}","RJ_3_WKLD_NMD_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$190=0,\"0,\",ROUND('6-Export'!$D$190,0)&\",\")","v":"0,"},"{APPEALS (PREVIOUS YEAR)}","RJ_3_WKLD_APP_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$190=0,\"0,\",ROUND('6-Export'!$E$190,0)&\",\")","v":"0,"},"{APPEALS (CURRENT YEAR)}","RJ_3_WKLD_APP_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$190=0,\"0,\",ROUND('6-Export'!$F$190,0)&\",\")","v":"0,"},"{APPEALS (NEXT YEAR)}","RJ_3_WKLD_APP_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$190=0,\"0,\",ROUND('6-Export'!$G$190,0)&\",\")","v":"0,"},"{APPEALS (REQUEST YEAR)}","RJ_3_WKLD_APP_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$191=0,\"0,\",ROUND('6-Export'!$D$191,0)&\",\")","v":"0,"},"{WAGE RECORDS (PREVIOUS YEAR)}","RJ_3_WKLD_WR_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$191=0,\"0,\",ROUND('6-Export'!$E$191,0)&\",\")","v":"0,"},"{WAGE RECORDS (CURRENT YEAR)}","RJ_3_WKLD_WR_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$191=0,\"0,\",ROUND('6-Export'!$F$191,0)&\",\")","v":"0,"},"{WAGE RECORDS (NEXT YEAR)}","RJ_3_WKLD_WR_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$191=0,\"0,\",ROUND('6-Export'!$G$191,0)&\",\")","v":"0,"},"{WAGE RECORDS (REQUEST YEAR)}","RJ_3_WKLD_WR_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$192=0,\"0,\",ROUND('6-Export'!$D$192,0)&\",\")","v":"0,"},"{SUBJECT EMPLOYERS (PREVIOUS YEAR)}","RJ_3_WKLD_EMPL_PY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$192=0,\"0,\",ROUND('6-Export'!$E$192,0)&\",\")","v":"0,"},"{SUBJECT EMPLOYERS (CURRENT YEAR)}","RJ_3_WKLD_EMPL_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$192=0,\"0,\",ROUND('6-Export'!$F$192,0)&\",\")","v":"0,"},"{SUBJECT EMPLOYERS (NEXT YEAR)}","RJ_3_WKLD_EMPL_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$192=0,\"0\",ROUND('6-Export'!$G$192,0))","v":"0"},"{SUBJECT EMPLOYERS (REQUEST YEAR)}","RJ_3_WKLD_EMPL_RY  INT NOT NULL,"]
[");"]
[null,"{RJM_4_IC}"]
["INSERT INTO RJM_4_IC"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4IC_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4IC_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4IC_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$193=0,\"0.00,\",ROUND('6-Export'!$D$193,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4IC_HWKD_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4IC_HWKD_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$194=0,\"0,\",ROUND('6-Export'!$D$194,0)&\",\")","v":"0,"},"{WORKLOAD YTD (CURRENT YEAR)}","RJ_4IC_WKLD_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$195=0,\"0,\",ROUND('6-Export'!$D$195,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4IC_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$195=0,\"0,\",ROUND('6-Export'!$E$195,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4IC_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$195=0,\"0,\",ROUND('6-Export'!$F$195,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4IC_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$195=0,\"0,\",ROUND('6-Export'!$G$195,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4IC_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$196=0,\"0,\",ROUND('6-Export'!$D$196,0)&\",\")","v":"0,"},"{LESS SBR’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4IC_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4IC_SBR_CY  INT NOT NULL,",null,{"$f":"ISERROR('6-Export'!$D$197)","v":false}]
[{"$f":"IF(ISERROR('6-Export'!$D$197),\"0.000,\",IF('6-Export'!$D$197=0,\"0.000,\",ROUND('6-Export'!$D$197,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4IC_MPU_IC_PY  DECIMAL (7,3) NOT NULL,",null,{"$f":"OR('6-Export'!$D$197=0,ISERROR('6-Export'!$D$197))","v":true}]
[{"$f":"IF(ISERROR('6-Export'!$E$197),\"0.000,\",IF('6-Export'!$E$197=0,\"0.000,\",ROUND('6-Export'!$E$197,3)&\",\"))","v":"0.000,"},"{CALCULATED TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4IC_MPU_IC_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$197),\"0.000,\",IF('6-Export'!$F$197=0,\"0.000,\",ROUND('6-Export'!$F$197,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4IC_MPU_IC_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$197),\"0.000,\",IF('6-Export'!$G$197=0,\"0.000,\",ROUND('6-Export'!$G$197,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4IC_MPU_IC_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4IC_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4IC_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4IC_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4IC_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4IC_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4IC_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4IC_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4IC_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4IC_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4IC_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4IC_MPIC_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4IC_MPIC_PCI_RY  DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_WK}"]
["INSERT INTO RJM_4_WK"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4WK_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4WK_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4WK_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$198=0,\"0.00,\",ROUND('6-Export'!$D$198,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4WK_HWKD_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4WK_HWKD_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$199=0,\"0,\",ROUND('6-Export'!$D$199,0)&\",\")","v":"0,"},"{WORKLOAD YTD (CURRENT YEAR)}","RJ_4WK_WKLD_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$200=0,\"0,\",ROUND('6-Export'!$D$200,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES -  ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4WK_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$200=0,\"0,\",ROUND('6-Export'!$E$200,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4WK_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$200=0,\"0,\",ROUND('6-Export'!$F$200,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4WK_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$200=0,\"0,\",ROUND('6-Export'!$G$200,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4WK_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$201=0,\"0,\",ROUND('6-Export'!$D$201,0)&\",\")","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4WK_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4WK_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$202),\"0.000,\",IF('6-Export'!$D$202=0,\"0.000,\",ROUND('6-Export'!$D$202,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4WK_MPU_WK_PY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$202),\"0.000,\",IF('6-Export'!$E$202=0,\"0.000,\",ROUND('6-Export'!$E$202,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4WK_MPU_WK_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$202),\"0.000,\",IF('6-Export'!$F$202=0,\"0.000,\",ROUND('6-Export'!$F$202,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4WK_MPU_WK_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$202),\"0.000,\",IF('6-Export'!$G$202=0,\"0.000,\",ROUND('6-Export'!$G$202,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4WK_MPU_WK_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WK_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WK_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WK_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WK_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WK_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WK_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WK_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WK_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WK_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WK_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4WK_MPWK_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4WK_MPWK_PCI_RY  DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_NMD}"]
["INSERT INTO RJM_4_NMD"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4NMD_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4NMD_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4NMD_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$203=0,\"0.00,\",ROUND('6-Export'!$D$203,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4NMD_HWK_YTD_PY DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4NMD_HWK_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$204=0,\"0,\",ROUND('6-Export'!$D$204,0)&\",\")","v":"0,"},"{TOTAL WORKLOAD YTD (CURRENT YEAR)}","RJ_4NMD_WKL_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$205=0,\"0,\",ROUND('6-Export'!$D$205,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4NMD_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$205=0,\"0,\",ROUND('6-Export'!$E$205,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4NMD_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$205=0,\"0,\",ROUND('6-Export'!$F$205,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4NMD_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$205=0,\"0,\",ROUND('6-Export'!$G$205,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4NMD_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$206=0,\"0,\",ROUND('6-Export'!$D$206,0)&\",\")","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4NMD_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4NMD_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$207),\"0.000,\",IF('6-Export'!$D$207=0,\"0.000,\",ROUND('6-Export'!$D$207,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4NMD_MPU_NMD_PY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$207),\"0.000,\",IF('6-Export'!$E$207=0,\"0.000,\",ROUND('6-Export'!$E$207,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4NMD_MPU_NMD_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$207),\"0.000,\",IF('6-Export'!$F$207=0,\"0.000,\",ROUND('6-Export'!$F$207,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4NMD_MPU_NMD_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$207),\"0.000,\",IF('6-Export'!$G$207=0,\"0.000,\",ROUND('6-Export'!$G$207,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4NMD_MPU_NMD_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4NMD_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4NMD_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4NMD_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4NMD_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4NMD_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{CALCULATED TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4NMD_MNM_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{CALCULATED TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4NMD_MNM_PCI_RY DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_APP}"]
["INSERT INTO RJM_4_APP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4APP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4APP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4APP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$208=0,\"0.00,\",ROUND('6-Export'!$D$208,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4APP_HWK_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4APP_HWK_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$209=0,\"0,\",ROUND('6-Export'!$D$209,0)&\",\")","v":"0,"},"{WORKLOAD YTD (CURRENT YEAR)}","RJ_4APP_WKL_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$210=0,\"0,\",ROUND('6-Export'!$D$210,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4APP_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$210=0,\"0,\",ROUND('6-Export'!$E$210,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4APP_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$210=0,\"0,\",ROUND('6-Export'!$F$210,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4APP_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$210=0,\"0,\",ROUND('6-Export'!$G$210,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4APP_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$211=0,\"0,\",ROUND('6-Export'!$D$211,0)&\",\")","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4APP_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4APP_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$212),\"0.000,\",IF('6-Export'!$D$212=0,\"0.000,\",ROUND('6-Export'!$D$212,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4APP_MPU_APP_PY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$212),\"0.000,\",IF('6-Export'!$E$212=0,\"0.000,\",ROUND('6-Export'!$E$212,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4APP_MPU_APP_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$212),\"0.000,\",IF('6-Export'!$F$212=0,\"0.000,\",ROUND('6-Export'!$F$212,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4APP_MPU_APP_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$212),\"0.000,\",IF('6-Export'!$G$212=0,\"0.000,\",ROUND('6-Export'!$G$212,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4APP_MPU_APP_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4APP_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4APP_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4APP_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4APP_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4APP_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4APP_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4APP_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4APP_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4APP_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4APP_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4APP_MAP_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4APP_MAP_PCI_RY  DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_WR}"]
["INSERT INTO RJM_4_WR"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4WR_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4WR_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4WR_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$213=0,\"0.00,\",ROUND('6-Export'!$D$213,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4WR_HWKD_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4WR_HWKD_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$214=0,\"0,\",ROUND('6-Export'!$D$214,0)&\",\")","v":"0,"},"{WORKLOAD YTD (CURRENT YEAR)}","RJ_4WR_WKLD_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$215=0,\"0,\",ROUND('6-Export'!$D$215,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4WR_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$215=0,\"0,\",ROUND('6-Export'!$E$215,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4WR_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$215=0,\"0,\",ROUND('6-Export'!$F$215,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4WR_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$215=0,\"0,\",ROUND('6-Export'!$G$215,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4WR_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$216=0,\"0,\",ROUND('6-Export'!$D$216,0)&\",\")","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4WR_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS -TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4WR_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$217),\"0.000,\",IF('6-Export'!$D$217=0,\"0.000,\",ROUND('6-Export'!$D$217,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4WR_MPU_WR_PY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$217),\"0.000,\",IF('6-Export'!$E$217=0,\"0.000,\",ROUND('6-Export'!$E$217,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4WR_MPU_WR_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$217),\"0.000,\",IF('6-Export'!$F$217=0,\"0.000,\",ROUND('6-Export'!$F$217,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4WR_MPU_WR_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$217),\"0.000,\",IF('6-Export'!$G$217=0,\"0.000,\",ROUND('6-Export'!$G$217,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4WR_MPU_WR_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WR_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WR_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WR_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WR_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WR_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WR_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WR_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WR_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4WR_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4WR_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4WR_MWR_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4WR_MWR_PCI_RY  DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_TAX}"]
["INSERT INTO RJM_4_TAX"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_4TAX_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4TAX_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4TAX_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$218=0,\"0.00,\",ROUND('6-Export'!$D$218,2)&\",\")","v":"0.00,"},"{TOTAL HOURS WORKED YTD (PREVIOUS YEAR)}","RJ_4TAX_HWK_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS WORKED YTD (CURRENT YEAR)}","RJ_4TAX_HWK_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$D$219=0,\"0,\",ROUND('6-Export'!$D$219,0)&\",\")","v":"0,"},"{WORKLOAD ANNUAL (SUBJECT EMPLOYERS)  (CURRENT YEAR)}","RJ_4TAX_WKL_YTD_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$220=0,\"0,\",ROUND('6-Export'!$D$220,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_4TAX_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$220=0,\"0,\",ROUND('6-Export'!$E$220,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_4TAX_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$220=0,\"0,\",ROUND('6-Export'!$F$220,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_4TAX_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$220=0,\"0,\",ROUND('6-Export'!$G$220,0)&\",\")","v":"0,"},"{CONTRACTED OUT PERSONAL SERVICES - ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_4TAX_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$221=0,\"0,\",ROUND('6-Export'!$D$221,0)&\",\")","v":"0,"},"{LESS SRB’S AND RELATED COSTS - TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_4TAX_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{LESS SRB’S AND RELATED COSTS - TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_4TAX_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$222),\"0.000,\",IF('6-Export'!$D$222=0,\"0.000,\",ROUND('6-Export'!$D$222,3)&\",\"))","v":"0.000,"},"{Calculated TOTAL MPU REQUIREMENTS (PREVIOUS YEAR)}","RJ_4TAX_MPU_TAX_PY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$222),\"0.000,\",IF('6-Export'!$E$222=0,\"0.000,\",ROUND('6-Export'!$E$222,3)&\",\"))","v":"0.000,"},"{CALCULATED TOTAL MPU REQUIREMENTS (CURRENT YEAR)}","RJ_4TAX_MPU_TAX_CY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$222),\"0.000,\",IF('6-Export'!$F$222=0,\"0.000,\",ROUND('6-Export'!$F$222,3)&\",\"))","v":"0.000,"},"{CALCULATED TOTAL MPU REQUIREMENTS (NEXT YEAR)}","RJ_4TAX_MPU_TAX_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$222),\"0.000,\",IF('6-Export'!$G$222=0,\"0.000,\",ROUND('6-Export'!$G$222,3)&\",\"))","v":"0.000,"},"{CALCULATED TOTAL MPU REQUIREMENTS (REQUEST YEAR)}","RJ_4TAX_MPU_TAX_RY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4TAX_PCI1_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_PCI1_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4TAX_PCI2_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_PCI2_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4TAX_PCI3_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_PCI3_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4TAX_PCI4_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_PCI4_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_4TAX_PCI5_NY  DECIMAL (7,3) NOT NULL,"]
["0,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_PCI5_RY  DECIMAL (7,3) NOT NULL,"]
["0,","{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_4TAX_MIC_PCI_NY  DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL MPU REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_4TAX_MIC_PCI_RY  DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_CMP_S}"]
["INSERT INTO RJM_4_CMP_S"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{STATE NAME}","RJ_4CMPS_ST_NAME  INT NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4CMPS_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4CMPS_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{INITIAL CLAIMS - STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_ICSMPU_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{WEEKS CLAIMED- STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_WKSMPU_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{NON-MONETARY - STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_NMDSMP_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{APPEALS – STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_APPSMP_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{WAGE RECORDS – STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_WRSMPU_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000\"","v":"0.000"},"{TAX – STUDIED MPU (PREVIOUS FY)}","RJ_4CMPS_TAXSMP_PY DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_4_CMP_F}"]
["INSERT INTO RJM_4_CMP_F"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{STATE NAME}","RJ_4CMPF_ST_NAME  INT NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_4CMPF_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_4CMPF_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"0.000,\"","v":"0.000,"},"{INITIAL CLAIMS (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_ICFMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{Calculated INITIAL CLAIMS (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_ICUMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{WEEKS CLAIMED (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_WKFMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{Calculated WEEKS CLAIMED (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_WKUMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{NON-MONETARY DETERMINATIONS (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_NMDFMP_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{Calculated NON-MONETARY DETERMINATIONS (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_NMDUMP_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{APPEALS (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_APPFMP_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{Calculated APPEALS (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_APPUMP_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{WAGE RECORDS (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_WRFMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{Calculated WAGE RECORDS (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_WRUMPU_PY DECIMAL (7,3) NOT NULL,"]
["0.000,","{TAX (FUNDED MPU) (PREVIOUS FY)}","RJ_4CMPF_TAXFMP_PY DECIMAL (7,3) NOT NULL,"]
[{"$f":"\"0.000\"","v":"0.000"},"{Calculated TAX (UTILIZED MPU) (PREVIOUS FY)}","RJ_4CMPF_TAXUMP_PY DECIMAL (7,3) NOT NULL,"]
[");"]
[null,"{RJM_5_LV}"]
["INSERT INTO RJM_5_LV"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5LV_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5LV_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5LV_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!D223=0,\"0.00,\",ROUND('6-Export'!D223,2)&\",\")","v":"0.00,"},"{TOTAL HOURS PAID YTD (PREVIOUS YEAR)}","RJ_5LV_HRPD_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL HOURS PAID YTD (CURRENT YEAR)}","RJ_5LV_HRPD_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!D224=0,\"0.00,\",ROUND('6-Export'!D224,2)&\",\")","v":"0.00,"},"{TOTAL LEAVE YTD (PREVIOUS YEAR)}","RJ_5LV_LV_YTD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{TOTAL LEAVE YTD (CURRENT YEAR)}","RJ_5LV_LV_YTD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$225=0,\"0.00,\",ROUND('6-Export'!$E$225,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (CURRENT YEAR)}","RJ_5LV_LV_INC1_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$F$225=0,\"0.00,\",ROUND('6-Export'!$F$225,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (NEXT YEAR)}","RJ_5LV_LV_INC1_NY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$G$225=0,\"0.00,\",ROUND('6-Export'!$G$225,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (REQUEST YEAR)}","RJ_5LV_LV_INC1_RY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$226=0,\"0.00,\",ROUND('6-Export'!$E$226,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (CURRENT YEAR)}","RJ_5LV_LV_INC2_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$F$226=0,\"0.00,\",ROUND('6-Export'!$F$226,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (NEXT YEAR)}","RJ_5LV_LV_INC2_NY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$G$226=0,\"0.00,\",ROUND('6-Export'!$G$226,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (REQUEST YEAR)}","RJ_5LV_LV_INC2_RY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$E$227=0,\"0.00,\",ROUND('6-Export'!$E$227,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (CURRENT YEAR)}","RJ_5LV_LV_INC3_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$F$227=0,\"0.00,\",ROUND('6-Export'!$F$227,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (NEXT YEAR)}","RJ_5LV_LV_INC3_NY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF('6-Export'!$G$227=0,\"0.00,\",ROUND('6-Export'!$G$227,2)&\",\")","v":"0.00,"},"{TOTAL DOCUMENTED INCREASES OR DECREASES (REQUEST YEAR)}","RJ_5LV_LV_INC3_RY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$228),\"0.00,\",IF('6-Export'!$D$228=0,\"0.00,\",ROUND('6-Export'!$D$228,2)&\",\"))","v":"0.00,"},"{Calculated HOURS WORKED PER POSITION (PREVIOUS YEAR)}","RJ_5LV_HWKD_PY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$228),\"0.00,\",IF('6-Export'!$E$228=0,\"0.00,\",ROUND('6-Export'!$E$228,2)&\",\"))","v":"0.00,"},"{Calculated HOURS WORKED PER POSITION (CURRENT YEAR)}","RJ_5LV_HWKD_CY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$228),\"0.00,\",IF('6-Export'!$F$228=0,\"0.00,\",ROUND('6-Export'!$F$228,2)&\",\"))","v":"0.00,"},"{Calculated HOURS WORKED PER POSITION (NEXT YEAR)}","RJ_5LV_HWKD_NY  DECIMAL (11,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$228),\"0.00\",IF('6-Export'!$G$228=0,\"0.00\",ROUND('6-Export'!$G$228,2)))","v":"0.00"},"{Calculated HOURS WORKED PER POSITION (REQUEST YEAR)}","RJ_5LV_HWKD_RY  DECIMAL (11,2) NOT NULL,"]
[");"]
[null,"{RJM_5_BPC}"]
["INSERT INTO RJM_5_BPC"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5BPC_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5BPC_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5BPC_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$229=0,\"0,\",ROUND('6-Export'!$D$229,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_5BPC_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$229=0,\"0,\",ROUND('6-Export'!$E$229,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_5BPC_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$229=0,\"0,\",ROUND('6-Export'!$F$229,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_5BPC_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$229=0,\"0,\",ROUND('6-Export'!$G$229,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_5BPC_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$230=0,\"0,\",ROUND('6-Export'!$D$230,0)&\",\")","v":"0,"},"{TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_5BPC_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_5BPC_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$231),\"0.00,\",IF('6-Export'!$D$231=0,\"0.00,\",ROUND('6-Export'!$D$231,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (PREVIOUS YEAR)}","RJ_5BPC_POS_PY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$231),\"0.00,\",IF('6-Export'!$E$231=0,\"0.00,\",ROUND('6-Export'!$E$231,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (CURRENT YEAR)}","RJ_5BPC_POS_CY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$231),\"0.00,\",IF('6-Export'!$F$231=0,\"0.00,\",ROUND('6-Export'!$F$231,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (NEXT YEAR)}","RJ_5BPC_POS_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$231),\"0.00,\",IF('6-Export'!$G$231=0,\"0.00,\",ROUND('6-Export'!$G$231,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (REQUEST YEAR)}","RJ_5BPC_POS_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5BPC_PCI1_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5BPC_PCI1_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5BPC_PCI2_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5BPC_PCI2_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5BPC_PCI3_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5BPC_PCI3_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5BPC_PCI4_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5BPC_PCI4_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5BPC_PCI5_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5BPC_PCI5_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS PLUS (NEXT YEAR)}","RJ_5BPC_POS_PCI_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00\"","v":"0.00"},"{Calculated TOTAL POSITIONS REQUIREMENTS PLUS (REQUEST YEAR)}","RJ_5BPC_POS_PCI_RY  DECIMAL (7,2) NOT NULL,"]
[");"]
[null,"{RJM_5_UIP}"]
["INSERT INTO RJM_5_UIP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5UIP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5UIP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5UIP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$232=0,\"0,\",ROUND('6-Export'!$D$232,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_5UIP_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$232=0,\"0,\",ROUND('6-Export'!$E$232,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_5UIP_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$232=0,\"0,\",ROUND('6-Export'!$F$232,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_5UIP_CTR_SVC_NY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$232=0,\"0,\",ROUND('6-Export'!$G$232,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_5UIP_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$233=0,\"0,\",ROUND('6-Export'!$D$233,0)&\",\")","v":"0,"},"{TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_5UIP_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_5UIP_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$234),\"0.00,\",IF('6-Export'!$D$234=0,\"0.00,\",ROUND('6-Export'!$D$234,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (PREVIOUS YEAR)}","RJ_5UIP_POS_PY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$234),\"0.00,\",IF('6-Export'!$E$234=0,\"0.00,\",ROUND('6-Export'!$E$234,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (CURRENT YEAR)}","RJ_5UIP_POS_CY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$234),\"0.00,\",IF('6-Export'!$F$234=0,\"0.00,\",ROUND('6-Export'!$F$234,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (NEXT YEAR)}","RJ_5UIP_POS_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$234),\"0.00,\",IF('6-Export'!$G$234=0,\"0.00,\",ROUND('6-Export'!$G$234,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (REQUEST YEAR)}","RJ_5UIP_POS_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5UIP_PCI1_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_PCI1_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5UIP_PCI2_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_PCI2_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5UIP_PCI3_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_PCI3_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5UIP_PCI4_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_PCI4_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5UIP_PCI5_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_PCI5_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_5UIP_POS_PCI_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00\"","v":"0.00"},"{Calculated TOTAL POSITIONS REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_5UIP_POS_PCI_RY  DECIMAL (7,2) NOT NULL,"]
[");"]
[null,"{RJM_5_SUP}"]
["INSERT INTO RJM_5_SUP"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5SUP_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5SUP_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5SUP_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$235=0,\"0,\",ROUND('6-Export'!$D$235,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_5SUP_CTR_SVC_PY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$235=0,\"0,\",ROUND('6-Export'!$E$235,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_5SUP_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$235=0,\"0,\",ROUND('6-Export'!$F$235,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_5SUP_CTR_SVC_NY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$235=0,\"0,\",ROUND('6-Export'!$G$235,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_5SUP_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$236=0,\"0,\",ROUND('6-Export'!$D$236,0)&\",\")","v":"0,"},"{TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_5SUP_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_5SUP_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$237),\"0.00,\",IF('6-Export'!$D$237=0,\"0.00,\",ROUND('6-Export'!$D$237,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (PREVIOUS YEAR)}","RJ_5SUP_POS_PY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$237),\"0.00,\",IF('6-Export'!$E$237=0,\"0.00,\",ROUND('6-Export'!$E$237,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (CURRENT YEAR)}","RJ_5SUP_POS_CY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$237),\"0.00,\",IF('6-Export'!$F$237=0,\"0.00,\",ROUND('6-Export'!$F$237,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (NEXT YEAR)}","RJ_5SUP_POS_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$237),\"0.00,\",IF('6-Export'!$G$237=0,\"0.00,\",ROUND('6-Export'!$G$237,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (REQUEST YEAR)}","RJ_5SUP_POS_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5SUP_PCI1_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_PCI1_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5SUP_PCI2_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_PCI2_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5SUP_PCI3_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_PCI3_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5SUP_PCI4_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_PCI4_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5SUP_PCI5_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_PCI5_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_5SUP_POS_PCI_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00\"","v":"0.00"},"{Calculated TOTAL POSITIONS REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_5SUP_POS_PCI_RY  DECIMAL (7,2) NOT NULL,"]
[");"]
[null,"{RJM_5_AST}"]
["INSERT INTO RJM_5_AST"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5AST_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5AST_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5AST_EXP_DATE   DATE NOT NULL,"]
[{"$f":"IF('6-Export'!$D$238=0,\"0,\",ROUND('6-Export'!$D$238,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (PREVIOUS YEAR)}","RJ_5AST_CTR_SVC_PY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$E$238=0,\"0,\",ROUND('6-Export'!$E$238,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (CURRENT YEAR)}","RJ_5AST_CTR_SVC_CY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$F$238=0,\"0,\",ROUND('6-Export'!$F$238,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (NEXT YEAR)}","RJ_5AST_CTR_SVC_NY   INT NOT NULL,"]
[{"$f":"IF('6-Export'!$G$238=0,\"0,\",ROUND('6-Export'!$G$238,0)&\",\")","v":"0,"},"{ANNUAL COST CONTRACTED OUT SERVICES (REQUEST YEAR)}","RJ_5AST_CTR_SVC_RY  INT NOT NULL,"]
[{"$f":"IF('6-Export'!$D$239=0,\"0,\",ROUND('6-Export'!D$239,0)&\",\")","v":"0,"},"{TOTAL DOLLARS SBR’S (PREVIOUS YEAR)}","RJ_5AST_SBR_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{TOTAL DOLLARS SBR’S (CURRENT YEAR)}","RJ_5AST_SBR_CY  INT NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$D$240),\"0.00,\",IF('6-Export'!$D$240=0,\"0.00,\",ROUND('6-Export'!$D$240,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (PREVIOUS YEAR)}","RJ_5AST_POS_PY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$E$240),\"0.00,\",IF('6-Export'!$E$240=0,\"0.00,\",ROUND('6-Export'!$E$240,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (CURRENT YEAR)}","RJ_5AST_POS_CY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$F$240),\"0.00,\",IF('6-Export'!$F$240=0,\"0.00,\",ROUND('6-Export'!$F$240,2)&\",\"))","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS (NEXT YEAR)}","RJ_5AST_POS_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"IF(ISERROR('6-Export'!$G$240),\"0.00,\",IF('6-Export'!$G$240=0,\"0.00,\",ROUND('6-Export'!$G$240,2)&\",\"))","v":"0.00,"},"{Calculated TOTALPOSITION REQUIREMENTS (REQUEST YEAR)}","RJ_5AST_POS_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5AST_PCI1_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5AST_PCI1_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5AST_PCI2_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5AST_PCI2_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5AST_PCI3_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5AST_PCI3_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5AST_PCI4_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5AST_PCI4_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (NEXT YEAR)}","RJ_5AST_PCI5_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{PERFORMANCE AND CAPITAL INVESTMENTS (REQUEST YEAR)}","RJ_5AST_PCI5_RY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{Calculated TOTAL POSITION REQUIREMENTS PLUS INVESTMENTS (NEXT YEAR)}","RJ_5AST_POS_PCI_NY  DECIMAL (7,2) NOT NULL,"]
[{"$f":"\"0.00\"","v":"0.00"},"{Calculated TOTAL POSITIONS REQUIREMENTS PLUS INVESTMENTS (REQUEST YEAR)}","RJ_5AST_POS_PCI_RY  DECIMAL (7,2) NOT NULL,"]
[");"]
[null,"{RJM_6_SUM_F}"]
["INSERT INTO RJM_6_SUM_F"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_6SUMF_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_6SUMF_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_6SUMF_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{CARRY FORWARD PREVIOUS YEAR (PREVIOUS YEAR)}","RJ_6SUMF_CRY_FD_PY INT NOT NULL,"]
["0,","{Calculated CARRY FORWARD PREVIOUS YEAR (CURRENT YEAR)}","RJ_6SUMF_CRY_FD_CY INT NOT NULL,"]
["0,","{Calculated CARRY FORWARD PREVIOUS YEAR (NEXT YEAR)}","RJ_6SUMF_CRY_FD_NY  INT NOT NULL,"]
["0,","{Calculated CARRY FORWARD PREVIOUS YEAR (REQUEST YEAR)}","RJ_6SUMF_CRY_FD_RY INT NOT NULL,"]
["0,","{BASE FUNDING RECEIVED (PREVIOUS YEAR)}","RJ_6SUMF_BASE_PY INT NOT NULL,"]
["0,","{BASE FUNDING RECEIVED (CURRENT YEAR)}","RJ_6SUMF_BASE_CY  INT NOT NULL,"]
["0,","{BASE FUNDING RECEIVED (NEXT YEAR)}","RJ_6SUMF_BASE_NY  INT NOT NULL,"]
["0,","{BASE FUNDING RECEIVED (REQUEST YEAR)}","RJ_6SUMF_BASE_RY INT NOT NULL,"]
["0,","{CONTINGENCY FIRST QUARTER (PREVIOUS YEAR)}","RJ_6SUMF_AB_Q1_PY INT NOT NULL,"]
["0,","{CONTINGENCY FIRST QUARTER (CURRENT YEAR)}","RJ_6SUMF_AB_Q1_CY INT NOT NULL,"]
["0,","{CONTINGENCY FIRST QUARTER (NEXT YEAR)}","RJ_6SUMF_AB_Q1_NY INT NOT NULL,"]
["0,","{CONTINGENCY FIRST QUARTER (REQUEST YEAR)}","RJ_6SUMF_AB_Q1_RY  INT NOT NULL,"]
["0,","{CONTINGENCY SECOND QUARTER (PREVIOUS YEAR)}","RJ_6SUMF_AB_Q2_PY INT NOT NULL,"]
["0,","{CONTINGENCY SECOND QUARTER (CURRENT YEAR)}","RJ_6SUMF_AB_Q2_CY INT NOT NULL,"]
["0,","{CONTINGENCY SECOND QUARTER (NEXT YEAR)}","RJ_6SUMF_AB_Q2_NY INT NOT NULL,"]
["0,","{CONTINGENCY SECOND QUARTER (REQUEST YEAR)}","RJ_6SUMF_AB_Q2_RY INT NOT NULL,"]
["0,","{CONTINGENCY THIRD QUARTER (PREVIOUS YEAR)}","RJ_6SUMF_AB_Q3_PY INT NOT NULL,"]
["0,","{CONTINGENCY THIRD QUARTER (CURRENT YEAR)}","RJ_6SUMF_AB_Q3_CY INT NOT NULL,"]
["0,","{CONTINGENCY THIRD QUARTER (NEXT YEAR)}","RJ_6SUMF_AB_Q3_NY INT NOT NULL,"]
["0,","{CONTINGENCY THIRD QUARTER (REQUEST YEAR)}","RJ_6SUMF_AB_Q3_RY INT NOT NULL,"]
["0,","{CONTINGENCY FOURTH QUARTER (PREVIOUS YEAR)}","RJ_6SUMF_AB_Q4_PY INT NOT NULL,"]
["0,","{CONTINGENCY FOURTH QUARTER (CURRENT YEAR)}","RJ_6SUMF_AB_Q4_CY INT NOT NULL,"]
["0,","{CONTINGENCY FOURTH QUARTER (NEXT YEAR)}","RJ_6SUMF_AB_Q4_NY INT NOT NULL,"]
["0,","{CONTINGENCY FOURTH QUARTER (REQUEST YEAR)}","RJ_6SUMF_AB_Q4_RY  INT NOT NULL,"]
["0,","{AUTOMATION (PREVIOUS YEAR)}","RJ_6SUMF_AUTMTN_PY INT NOT NULL,"]
["0,","{AUTOMATION (CURRENT YEAR)}","RJ_6SUMF_AUTMTN_CY INT NOT NULL,"]
["0,","{AUTOMATION (NEXT YEAR)}","RJ_6SUMF_AUTMTN_NY  INT NOT NULL,"]
["0,","{AUTOMATION (REQUEST YEAR)}","RJ_6SUMF_AUTMTN_RY INT NOT NULL,"]
["0,","{SUPPLEMENTAL BUDGET REQUEST (PREVIOUS YEAR)}","RJ_6SUMF_SBR_PY  INT NOT NULL,"]
["0,","{SUPPLEMENTAL BUDGET REQUEST (CURRENT YEAR)}","RJ_6SUMF_SBR_CY INT NOT NULL,"]
["0,","{SUPPLEMENTAL BUDGET REQUEST (NEXT YEAR)}","RJ_6SUMF_SBR_NY  INT NOT NULL,"]
["0,","{SUPPLEMENTAL BUDGET REQUEST (REQUEST YEAR)}","RJ_6SUMF_SBR_RY  INT NOT NULL,"]
["0,","{OTHER1 (PREVIOUS YEAR)}","RJ_6SUMF_O1_PY INT NOT NULL,"]
["0,","{OTHER1 (CURRENT YEAR)}","RJ_6SUMF_O1_CY INT NOT NULL,"]
["0,","{OTHER1 (NEXT YEAR)}","RJ_6SUMF_O1_NY INT NOT NULL,"]
["0,","{OTHER1 (REQUEST YEAR)}","RJ_6SUMF_O1_RY  INT NOT NULL,"]
["0,","{OTHER2 (PREVIOUS YEAR)}","RJ_6SUMF_O2_PY INT NOT NULL,"]
["0,","{OTHER2 (CURRENT YEAR)}","RJ_6SUMF_O2_CY  INT NOT NULL,"]
["0,","{OTHER2 (NEXT YEAR)}","RJ_6SUMF_O2_NY INT NOT NULL,"]
["0,","{OTHER2 (REQUEST YEAR)}","RJ_6SUMF_O2_RY INT NOT NULL,"]
["0,","{PENALTY AND INTEREST (PREVIOUS YEAR)}","RJ_6SUMF_STF_PI_PY  INT NOT NULL,"]
["0,","{PENALTY AND INTEREST (CURRENT YEAR)}","RJ_6SUMF_STF_PI_CY  INT NOT NULL,"]
["0,","{PENALTY AND INTEREST (NEXT YEAR)}","RJ_6SUMF_STF_PI_NY INT NOT NULL,"]
["0,","{PENALTY AND INTEREST (REQUEST YEAR)}","RJ_6SUMF_STF_PI_RY INT NOT NULL,"]
["0,","{GENERAL FUNDS APPROPRIATED (PREVIOUS YEAR)}","RJ_6SUMF_STF_GF_PY  INT NOT NULL,"]
["0,","{GENERAL FUNDS APPROPRIATED (CURRENT YEAR)}","RJ_6SUMF_STF_GF_CY INT NOT NULL,"]
["0,","{GENERAL FUNDS APPROPRIATED (NEXT YEAR)}","RJ_6SUMF_STF_GF_NY INT NOT NULL,"]
["0,","{GENERAL FUNDS APPROPRIATED (REQUEST YEAR)}","RJ_6SUMF_STF_GF_RY  INT NOT NULL,"]
["0,","{ADMINISTRATIVE TAX REVENUE (PREVIOUS YEAR)}","RJ_6SUMF_STF_AT_PY INT NOT NULL,"]
["0,","{ADMINISTRATIVE TAX REVENUE (CURRENT YEAR)}","RJ_6SUMF_STF_AT_CY INT NOT NULL,"]
["0,","{ADMINISTRATIVE TAX REVENUE (NEXT YEAR)}","RJ_6SUMF_STF_AT_NY  INT NOT NULL,"]
["0,","{ADMINISTRATIVE TAX REVENUE (REQUEST YEAR)}","RJ_6SUMF_STF_AT_RY  INT NOT NULL,"]
["0,","{OTHER1 (PREVIOUS YEAR)}","RJ_6SUMF_STF_O1_PY  INT NOT NULL,"]
["0,","{OTHER1 (CURRENT YEAR)}","RJ_6SUMF_STF_O1_CY INT NOT NULL,"]
["0,","{OTHER1 (NEXT YEAR)}","RJ_6SUMF_STF_O1_NY  INT NOT NULL,"]
["0,","{OTHER1 (REQUEST YEAR)}","RJ_6SUMF_STF_O1_RY INT NOT NULL,"]
["0,","{OTHER2 (PREVIOUS YEAR)}","RJ_6SUMF_STF_O2_PY INT NOT NULL,"]
["0,","{OTHER2 (CURRENT YEAR)}","RJ_6SUMF_STF_O2_CY  INT NOT NULL,"]
["0,","{OTHER2 (NEXT YEAR)}","RJ_6SUMF_STF_O2_NY INT NOT NULL,"]
["0,","{OTHER2 (REQUEST YEAR)}","RJ_6SUMF_STF_O2_RY INT NOT NULL,"]
["0,","{Calculated TOTAL STATE FUNDS (PREVIOUS YEAR)}","RJ_6SUMF_TO_STF_PY INT NOT NULL,"]
["0,","{Calculated TOTAL STATE FUNDS (CURRENT YEAR)}","RJ_6SUMF_TO_STF_CY INT NOT NULL,"]
["0,","{Calculated TOTAL STATE FUNDS (NEXT YEAR)}","RJ_6SUMF_TO_STF_NY INT NOT NULL,"]
["0,","{Calculated TOTAL STATE FUNDS (REQUEST YEAR)}","RJ_6SUMF_TO_STF_RY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{Calculated TOTAL FUNDS (PREVIOUS YEAR)}","RJ_6SUMF_TO_FND_PY  INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{Calculated TOTAL FUNDS (CURRENT YEAR)}","RJ_6SUMF_TO_FND_CY INT NOT NULL,"]
[{"$f":"\"0,\"","v":"0,"},"{Calculated TOTAL FUNDS (NEXT YEAR)}","RJ_6SUMF_TO_FND_NY  INT NOT NULL,"]
[{"$f":"\"0\"","v":"0"},"{Calculated TOTAL FUNDS (REQUEST YEAR)}","RJ_6SUMF_TO_FND_RY INT NOT NULL,"]
[");"]
[null,"{RJM_5_SUM}"]
["INSERT INTO RJM_5_SUM"]
["VALUES ("]
[{"$f":"\"'\"&'6-Export'!$D$1&\"',\"","v":"'YOUR STATE',"},"{State Name}","RJ_5SUM_ST_NAME CHAR (20) NOT NULL,"]
[{"$f":"'6-Export'!$D$3&\",\"","v":"0,"},"{REQUEST YEAR}","RJ_5SUM_RY INT NOT NULL,"]
[{"$f":"\"'\"&MONTH('6-Export'!$D$9)&\"/\"&DAY('6-Export'!$D$9)&\"/\"&YEAR('6-Export'!$D$9)&\"',\"","v":"'1/0/1900',"},"{DATE DATA EXPORTED}","RJ_5SUM_EXP_DATE   DATE NOT NULL,"]
[{"$f":"\"0.00,\"","v":"0.00,"},"{Calculated INITIAL CLAIMS (PREVIOUS YEAR)}","RJ_5SUM_IC_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated INITIAL CLAIMS (CURRENT YEAR)}","RJ_5SUM_IC_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated INITIAL CLAIMS (NEXT YEAR)}","RJ_5SUM_IC_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated INITIAL CLAIMS (REQUEST YEAR)}","RJ_5SUM_IC_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WEEKS CLAIMED (PREVIOUS YEAR)}","RJ_5SUM_WKCLMD_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WEEKS CLAIMED (CURRENT YEAR)}","RJ_5SUM_WKCLMD_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WEEKS CLAIMED (NEXT YEAR)}","RJ_5SUM_WKCLMD_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WEEKS CLAIMED (REQUEST YEAR)}","RJ_5SUM_WKCLMD_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated NON-MONETARY DETERMINATIONS (PREVIOUS YEAR)}","RJ_5SUM_NMD_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated NON-MONETARY DETERMINATIONS (CURRENT YEAR)}","RJ_5SUM_NMD_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated NON-MONETARY DETERMINATIONS (NEXT YEAR)}","RJ_5SUM_NMD_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated NON-MONETARY DETERMINATIONS (REQUEST YEAR)}","RJ_5SUM_NMD_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated APPEALS (PREVIOUS YEAR)}","RJ_5SUM_APP_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated APPEALS (CURRENT YEAR)}","RJ_5SUM_APP_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated APPEALS (NEXT YEAR)}","RJ_5SUM_APP_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated APPEALS (REQUEST YEAR)}","RJ_5SUM_APP_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WAGE RECORDS (PREVIOUS YEAR)}","RJ_5SUM_WR_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WAGE RECORDS (CURRENT YEAR)}","RJ_5SUM_WR_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WAGE RECORDS (NEXT YEAR)}","RJ_5SUM_WR_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated WAGE RECORDS (REQUEST YEAR)}","RJ_5SUM_WR_RY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated TAX (PREVIOUS YEAR)}","RJ_5SUM_TAX_PY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated TAX (CURRENT YEAR)}","RJ_5SUM_TAX_CY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated TAX (NEXT YEAR)}","RJ_5SUM_TAX_NY  DECIMAL (7,2) NOT NULL,"]
["0.00,","{Calculated TAX (REQUEST YEAR)}","RJ_5SUM_TAX_RY  DECIMAL (7,2) NOT NULL,"]
[");"]
[null,"{END OF EXPORT SECTION}"]

{"sheet":"CMM Notes","index":36,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":true,"merged":[[0,0,0,3],[2,0,2,3]]}
["CMM Notes"]
[{"$f":"\"RJM Version: \" & STARTUP!E3","v":"RJM Version: 2.5"},null,null,"Rev. 10/14/2002"]
[]
[]
["Date","Change by","Version name","Notes"]
[]
["2002-10-14","PWN","2-TNG","NEW VERSION"]