{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["12 Burden Hours Collection","12 Not Inc in Burden Hours","12 Est Prof Wage Rate","14 Annual Cost to Fed Gov Est"],"not_rendered":{"defined_names":92,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"12 Burden Hours Collection","index":0,"n_rows":29,"n_cols":11,"rows_kept":29}
["USDA RURAL BUSINESS COOPERATIVE SERVICE"]
["RURAL COOPERATIVE DEVELOPMENT GRANT PROGRAM"]
["INFORMATION COLLECTION BURDEN HOURS"]
["OMB # 0570-0006"]
["2024-03-15"]
[]
["Estimated No. of Total Respondents (Applicants)",null,{"v":41,"d":"41 "},{"$nulls":6},"Estimated No. of Total Awards (Awardees)",30]
["Average hours per response",null,{"$f":"I9/G9","v":{"v":13.718232044198896,"d":"13.718"}},{"$nulls":6},"Number of responses per respondent",{"$f":"G9/C7","v":{"v":13.24390243902439,"d":"13.24"}}]
["Gray Columns have automatic formulas.  DO NOT input numbers in these columns.  ",{"$nulls":4},"TOTAL",{"$f":"SUM(G13:G28)","v":543},null,{"$f":"SUM(I13:I28)","v":{"v":7449,"d":"7,449"}},null,{"$f":"SUM(K13:K28)","v":{"v":519573.11328,"d":"$519,573"}}]
["(A) ","(B)","(C)  ","(D)","(E)  ","(F)","(G)","(H)","(I)","(J)","(K)"]
["Regulation Reference","Title","Form No. \n(If Any)","% of Respondents Line Item is Applicable To","Estimated # of Respondents","Reports Filed Annually ","Total Responses \n(E) x (F)  ","Estimated # of Hours Per Response ","Estimated Total Hours \n(G) x (H)","Prof. Wage Rate","Total Cost\n(I) x (J)"]
["APPLICATION"]
[null,"SAM Registration","written",{"v":1,"d":"100%"},{"$f":"$C$7*D13","v":{"v":41,"d":"41 "}},{"v":1,"d":"1 "},{"$f":"E13*F13","v":41},{"v":2,"d":"2.00"},{"$f":"IF((H13*G13)=\"\",\"\",(H13*G13))","v":82},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J13*I13)=\"\",\"\",(J13*I13))","v":{"v":5719.55904,"d":"$5,720"}}]
["§4284*","Project Proposal","written",{"v":1,"d":"100%"},{"$f":"D14*$C$7","v":{"v":41,"d":"41 "}},{"v":1,"d":"1 "},{"$f":"E14*F14","v":41},{"v":96,"d":"96.00"},{"v":3936,"d":"3,936"},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":274538.83392,"d":"$274,539"}]
["§4284*","Environmental - Categorical Exclusion without Report","written",{"v":1,"d":"100%"},{"v":41,"d":"41 "},{"v":1,"d":"1 "},41,{"v":1,"d":"1.00"},41,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":2859.77952,"d":"$2,860"}]
["AWARD CLOSING, SERVICING, AND REPORTING"]
["§4284*","Letter of Intent to Meet Conditions","RD 1942-46",{"v":1,"d":"100%"},{"$f":"D17*$K$7","v":{"v":30,"d":"30 "}},{"v":1,"d":"1 "},30,{"v":1,"d":"1.00"},{"$f":"IF((H17*G17)=\"\",\"\",(H17*G17))","v":30},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J17*I17)=\"\",\"\",(J17*I17))","v":{"v":2092.5216,"d":"$2,093"}}]
["§4284*","Request for Obligation of Funds ","RD 1940-1",{"v":1,"d":"100%"},{"$f":"D18*$K$7","v":{"v":30,"d":"30 "}},{"v":1,"d":"1 "},30,{"v":1,"d":"1.00"},30,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":2092.5216,"d":"$2,093"}]
["§4284*","Grant Agreement ","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":2,"d":"2.00"},60,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":4185.0432,"d":"$4,185"}]
["§4284*","Potential Conflicts of Interest ","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":1,"d":"1.00"},30,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":2092.5216,"d":"$2,093"}]
["§4284*","Financial Management System ","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":2,"d":"2.00"},60,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":4185.0432,"d":"$4,185"}]
["§4284*","Beneficiary Data","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":2,"d":"2.00"},60,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":4185.0432,"d":"$4,185"}]
["§4284*","Performance Report ","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":2,"d":"2 "},60,{"v":18,"d":"18.00"},{"v":1080,"d":"1,080"},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":75330.7776,"d":"$75,331"}]
["§4284*","Final Project Performance Report","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":20,"d":"20.00"},600,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":41850.432,"d":"$41,850"}]
["§4284*","Project Outcome Performance Report","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":2,"d":"2 "},60,{"v":20,"d":"20.00"},{"v":1200,"d":"1,200"},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J25*I25)=\"\",\"\",(J25*I25))","v":{"v":83700.864,"d":"$83,701"}}]
["§4284*","Audit Requirements","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":6,"d":"6.00"},180,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":12555.1296,"d":"$12,555"}]
[null,"SAM Registration Maintenance","written",{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":1,"d":"1.00"},30,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":2092.5216,"d":"$2,093"}]
[null,"Recordkeeping Requirements",null,{"v":1,"d":"100%"},{"v":30,"d":"30 "},{"v":1,"d":"1 "},30,{"v":1,"d":"1.00"},30,{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"v":2092.5216,"d":"$2,093"}]
["§4284* 7 CFR part 4284 is currently being revised and these sections are subject to change."]

{"sheet":"12 Not Inc in Burden Hours","index":1,"n_rows":21,"n_cols":11,"rows_kept":21}
[{"$f":"'12 Burden Hours Collection'!A1","v":"USDA RURAL BUSINESS COOPERATIVE SERVICE"}]
[{"$f":"'12 Burden Hours Collection'!A2","v":"RURAL COOPERATIVE DEVELOPMENT GRANT PROGRAM"}]
["INFORMATION COLLECTION NOT INCLUDED IN BURDEN HOURS"]
[{"$f":"'12 Burden Hours Collection'!A4","v":"OMB # 0570-0006"}]
[{"$f":"'12 Burden Hours Collection'!A5","v":"2024-03-15"}]
[]
["Estimated No. of Total Respondents (Applicants)",null,{"v":41,"d":"41 "},{"$nulls":6},"Estimated No. of Total Awards (Awardees)",30]
["Average hours per response",null,{"$f":"I9/G9","v":{"v":0.75,"d":"0.750"}},{"$nulls":6},"Number of responses per respondent",{"$f":"G9/C7","v":{"v":8.853658536585366,"d":"8.85"}}]
["Gray Columns have automatic formulas.  DO NOT input numbers in these columns.  ",{"$nulls":4},"TOTAL",{"$f":"SUM(G13:G20)","v":363},null,{"$f":"SUM(I13:I20)","v":{"v":272.25,"d":"272"}},null,{"$f":"SUM(K13:K20)","v":{"v":18989.63352,"d":"$18,990"}}]
["(A) ","(B)","(C)  ","(D)","(E)  ","(F)","(G)","(H)","(I)","(J)","(K)"]
["Regulation Reference","Title","Form No. \n(If Any)","% of Respondents Line Item is Applicable To","Estimated # of Respondents","Reports Filed Annually ","Total Responses \n(E) x (F)  ","Estimated # of Hours Per Response ","Estimated Total Hours \n(G) x (H)","Prof. Wage Rate","Total Cost\n(I) x (J)"]
["APPLICATION"]
["§4284*","Application for Federal Assistance ","Form SF-424 (4040-0004)",{"v":1,"d":"100%"},{"$f":"D13*$C$7","v":41},1,{"$f":"E13*F13","v":41},1,{"$f":"IF((H13*G13)=\"\",\"\",(H13*G13))","v":41},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J13*I13)=\"\",\"\",(J13*I13))","v":{"v":2859.77952,"d":"$2,860"}}]
["§4284*","Budget Information for Non-Construction Programs","Form SF-424A (4040-0006) ",{"v":1,"d":"100%"},{"$f":"D14*$C$7","v":41},1,{"$f":"E14*F14","v":41},1,{"$f":"IF((H14*G14)=\"\",\"\",(H14*G14))","v":41},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J14*I14)=\"\",\"\",(J14*I14))","v":{"v":2859.77952,"d":"$2,860"}}]
["§4284*","Assurance Agreement ","RD 400-4 (0575-0201, -0189)",{"v":1,"d":"100%"},{"$f":"D15*$C$7","v":41},1,{"$f":"E15*F15","v":41},0.25,{"$f":"IF((H15*G15)=\"\",\"\",(H15*G15))","v":{"v":10.25,"d":"10"}},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J15*I15)=\"\",\"\",(J15*I15))","v":{"v":714.94488,"d":"$715"}}]
["AWARD CLOSING, SERVICING, AND REPORTING"]
["§4284*","Disclosure of Lobbying Activities ","Form SF-LLL (0348-0046)",{"v":1,"d":"100%"},{"$f":"D17*$K$7","v":30},1,{"$f":"E17*F17","v":30},0.5,{"$f":"IF((H17*G17)=\"\",\"\",(H17*G17))","v":15},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J17*I17)=\"\",\"\",(J17*I17))","v":{"v":1046.2608,"d":"$1,046"}}]
["§4284*","ACH Vendor/Miscellaneous Payment Enrollment Form","Form SF-3881 (1530-0069)",{"v":1,"d":"100%"},{"$f":"D18*$K$7","v":30},1,{"$f":"E18*F18","v":30},0.5,{"$f":"IF((H18*G18)=\"\",\"\",(H18*G18))","v":15},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J18*I18)=\"\",\"\",(J18*I18))","v":{"v":1046.2608,"d":"$1,046"}}]
["§4284*","Request for Advance or Reimbursement ","Form SF-270 (4040-0012)",{"v":1,"d":"100%"},{"$f":"D19*$K$7","v":30},4,{"$f":"E19*F19","v":120},1,{"$f":"IF((H19*G19)=\"\",\"\",(H19*G19))","v":120},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J19*I19)=\"\",\"\",(J19*I19))","v":{"v":8370.0864,"d":"$8,370"}}]
["§4284*","Federal Financial Report","Form SF-425 (4040-0014)",{"v":1,"d":"100%"},{"$f":"D20*$K$7","v":30},2,{"$f":"E20*F20","v":60},0.5,{"$f":"IF((H20*G20)=\"\",\"\",(H20*G20))","v":30},{"$f":"'12 Est Prof Wage Rate'!$G$36","v":{"v":69.75072,"d":"$69.75"}},{"$f":"IF((J20*I20)=\"\",\"\",(J20*I20))","v":{"v":2092.5216,"d":"$2,093"}}]
["§4284* 7 CFR part 4284 is currently being revised and these sections are subject to change."]

{"sheet":"12 Est Prof Wage Rate","index":2,"n_rows":36,"n_cols":7,"rows_kept":36}
[{"$f":"'12 Burden Hours Collection'!A1","v":"USDA RURAL BUSINESS COOPERATIVE SERVICE"}]
[{"$f":"'12 Burden Hours Collection'!A2","v":"RURAL COOPERATIVE DEVELOPMENT GRANT PROGRAM"}]
["ESTIMATED PROFESSIONAL WAGE RATE"]
[{"$f":"'12 Burden Hours Collection'!A4","v":"OMB # 0570-0006"}]
[{"$f":"'12 Burden Hours Collection'!A5","v":"2024-03-15"}]
[]
["Instructions:"]
["1.  Use the U.S. Bureau of Labor Statistics Occupational Emplyment and Wage Statistics Link below to complete Columns A, B, C for the table below."]
["     a.  Click the link:","https://www.bls.gov/oes/tables.htm "]
["     b.  Under the latest Month Year (May 2023) click Occupation Profiles "]
["     c.  Use the Occupational Titles to choose which professions (A) need to be added to the table below.  You can more than one occupation or just one."]
["     d.  The code in front of each Occupational Title is the Occupation Code that goes in (B) for the table below."]
["     e.  When you click on each Occupational Titles, choose the Mean Hourly Wage to input in (C) for the table below.  "]
["2.  Use the U.S. Bureau of Labor Economic News Release, Employer Costs for Employee Compension to complete Column D for the table below.  "]
["     a.  Click the link:","https://www.bls.gov/news.release/ecec.toc.htm "]
["     b.  Choose \"The PDF verison of the news release\" link"]
["     c.  The latest (March 13, 2024) News Release for Employer Costs for Employee Compensation - December 2023 opens in separate tab."]
["     d.  On first page, second paragraph use the benefit costs % of: ",null,null,{"v":0.296,"d":"29.60%"}]
["3.  For each profession fill in the % for (F).  The total for the column should be 100%.  "]
["     a.  Note that if there is only one profession then (F) would be 100%. "]
[]
["Gray Columns have automatic formulas.  DO NOT input numbers in these columns.  "]
["(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
["Profession","Bureau of Labor Occupation Code 1.d","Mean Wage 1.e","Benefits 2\n(C) * (2.d)","Total Hourly Wage\n(C ) + (D)","% Time Spent on Burden","Weighted Hourly Salary\n(E) * (F)"]
["General & Operations Manager","11-1021",{"v":59.07,"d":"$59.07"},{"$f":"IF(C25=0,\"\",(C25*$D$18))","v":{"v":17.48472,"d":"$17.48"}},{"$f":"IF(SUM(C25:D25)=0,\"\",SUM(C25:D25))","v":{"v":76.55472,"d":"$76.55"}},{"v":0.4,"d":"40%"},{"$f":"IF(E25=\"\",\"\",(E25*F25))","v":{"v":30.621888000000002,"d":"$30.62"}}]
["Management Analysts","13-1111",{"v":50.32,"d":"$50.32"},{"$f":"IF(C26=0,\"\",(C26*$D$18))","v":{"v":14.89472,"d":"$14.89"}},{"$f":"IF(SUM(C26:D26)=0,\"\",SUM(C26:D26))","v":{"v":65.21472,"d":"$65.21"}},{"v":0.6,"d":"60%"},{"$f":"IF(E26=\"\",\"\",(E26*F26))","v":{"v":39.128831999999996,"d":"$39.13"}}]
[{"$nulls":3},{"$f":"IF(C27=0,\"\",(C27*$D$18))","v":""},{"$f":"IF(SUM(C27:D27)=0,\"\",SUM(C27:D27))","v":""},null,{"$f":"IF(E27=\"\",\"\",(E27*F27))","v":""}]
[{"$nulls":3},{"$f":"IF(C28=0,\"\",(C28*$D$18))","v":""},{"$f":"IF(SUM(C28:D28)=0,\"\",SUM(C28:D28))","v":""},null,{"$f":"IF(E28=\"\",\"\",(E28*F28))","v":""}]
{"$rows_empty":7}
["TOTAL",null,null,{"$f":"IF(C36=0,\"\",(C36*#REF!))","v":""},null,{"$f":"SUM(F25:F35)","v":{"v":1,"d":"100%"}},{"$f":"SUM(G25:G35)","v":{"v":69.75072,"d":"$69.75"}}]

{"sheet":"14 Annual Cost to Fed Gov Est","index":3,"n_rows":32,"n_cols":11,"rows_kept":32}
[{"$f":"'12 Burden Hours Collection'!A1","v":"USDA RURAL BUSINESS COOPERATIVE SERVICE"}]
[{"$f":"'12 Burden Hours Collection'!A2","v":"RURAL COOPERATIVE DEVELOPMENT GRANT PROGRAM"}]
["ANNUALIZED COST TO THE FEDERAL GOVERNMENT"]
[{"$f":"'12 Burden Hours Collection'!A4","v":"OMB # 0570-0006"}]
[{"$f":"'12 Burden Hours Collection'!A5","v":"2024-03-15"}]
[]
["1. OPM GS & SES Pay Tables:"]
["  Click Link ","Pay & Leave (opm.gov)"]
["  Click \"pay tables\" from first paragraph"]
["  Click current Year at top under Salaries & Wages"]
[]
["  a. OPM GS Pay Tables:  Under \"General Schedule (GS) & Locality Pay Tables\" click 20## GS Pay Tables (ex. 2024 GS Pay Tables)"]
["  Then choose Annual Rate Table for Washington-Baltimore-Arlington."]
[]
["  b. OPM SES Schedules:  Under \"Executive & Senior Level Employee Pay Tables\" click \"Rates of Pay for the Executive Schedule\""]
["  Then choose Annual Rate Table for Basic Rates of Pay for Members of the Senior Executive Service."]
[]
["2. Benefit % (OMB Memo M-08 13)","https://www.whitehouse.gov/wp-content/uploads/legacy_drupal_files/omb/memoranda/2008/m08-13.pdf ",{"$nulls":8},{"v":0.3625,"d":"36.25%"}]
[]
["Gray & Blue Columns have automatic formulas.  DO NOT input numbers in these columns.",{"$nulls":5},"Total  ",{"$f":"H22+H25+H28+H31","v":{"v":276,"d":"276.00"}},{"$f":"I22+I25+I28+I31","v":{"v":22429.25031850962,"d":"$22,429.25"}},null,{"$f":"K22+K25+K28+K31","v":{"v":876030.3843930289,"d":"$876,030.38"}}]
["Staff \nPosition","GS Grade","GS Step","GS \nSalary","Hourly Rate Calc","Benefits Calc","Total Salary Rate Calc","Hours Required","Cost Subtotals","# of Responses","Total Costs"]
["Application",{"$nulls":6},{"$f":"SUM(H23:H24)","v":{"v":46,"d":"46.00"}},{"$f":"SUM(I23:I24)","v":{"v":3958.7810877403854,"d":"$3,958.78"}},41,{"$f":"J22*I22","v":{"v":162310.0245973558,"d":"$162,310.02"}}]
["Program Analyst",13,5,{"v":133692,"d":"$133,692"},{"$f":"(D23/52)/40","v":{"v":64.275,"d":"$64.28"}},{"$f":"E23*$K$18","v":{"v":23.2996875,"d":"$23.30"}},{"$f":"E23+F23","v":{"v":87.57468750000001,"d":"$87.57"}},{"v":41,"d":"41.00"},{"$f":"H23*G23","v":{"v":3590.5621875000006,"d":"$3,590.56"}}]
["Loan Specialist",12,5,{"v":112425,"d":"$112,425"},{"$f":"(D24/52)/40","v":{"v":54.050480769230774,"d":"$54.05"}},{"$f":"E24*$K$18","v":{"v":19.593299278846153,"d":"$19.59"}},{"$f":"E24+F24","v":{"v":73.64378004807693,"d":"$73.64"}},{"v":5,"d":"5.00"},{"$f":"H24*G24","v":{"v":368.21890024038464,"d":"$368.22"}}]
["Application Review",{"$nulls":6},{"$f":"SUM(H26:H27)","v":{"v":180,"d":"180.00"}},{"$f":"SUM(I26:I27)","v":{"v":14509.662079326925,"d":"$14,509.66"}},41,{"$f":"J25*I25","v":{"v":594896.1452524039,"d":"$594,896.15"}}]
["Program Analyst",13,5,{"v":133692,"d":"$133,692"},{"$f":"(D26/52)/40","v":{"v":64.275,"d":"$64.28"}},{"$f":"E26*$K$18","v":{"v":23.2996875,"d":"$23.30"}},{"$f":"E26+F26","v":{"v":87.57468750000001,"d":"$87.57"}},{"v":90,"d":"90.00"},{"v":7881.721875000001,"d":"$7,881.72"}]
["Loan Specialist",12,5,{"v":112425,"d":"$112,425"},{"v":54.050480769230774,"d":"$54.05"},{"v":19.593299278846153,"d":"$19.59"},{"v":73.64378004807693,"d":"$73.64"},{"v":90,"d":"90.00"},{"v":6627.940204326924,"d":"$6,627.94"}]
["Grant Award",{"$nulls":6},{"$f":"SUM(H29:H30)","v":{"v":30,"d":"30.00"}},{"$f":"SUM(I29:I30)","v":{"v":2487.931550480769,"d":"$2,487.93"}},30,{"$f":"J28*I28","v":{"v":74637.94651442308,"d":"$74,637.95"}}]
["Program Analyst",13,5,{"v":133692,"d":"$133,692"},{"$f":"(D29/52)/40","v":{"v":64.275,"d":"$64.28"}},{"$f":"E29*$K$18","v":{"v":23.2996875,"d":"$23.30"}},{"$f":"E29+F29","v":{"v":87.57468750000001,"d":"$87.57"}},{"v":20,"d":"20.00"},{"v":1751.49375,"d":"$1,751.49"}]
["Loan Specialist",12,5,{"v":112425,"d":"$112,425"},{"$f":"(D30/52)/40","v":{"v":54.050480769230774,"d":"$54.05"}},{"v":19.593299278846153,"d":"$19.59"},{"v":73.64378004807693,"d":"$73.64"},{"v":10,"d":"10.00"},{"v":736.4378004807693,"d":"$736.44"}]
["Post Grant Award",{"$nulls":6},{"$f":"SUM(H32:H32)","v":{"v":20,"d":"20.00"}},{"$f":"SUM(I32:I32)","v":{"v":1472.8756009615386,"d":"$1,472.88"}},30,{"$f":"J31*I31","v":{"v":44186.268028846156,"d":"$44,186.27"}}]
["Loan Specialist",12,5,{"v":112425,"d":"$112,425"},{"$f":"(D32/52)/40","v":{"v":54.050480769230774,"d":"$54.05"}},{"$f":"E32*$K$18","v":{"v":19.593299278846153,"d":"$19.59"}},{"$f":"E32+F32","v":{"v":73.64378004807693,"d":"$73.64"}},{"v":20,"d":"20.00"},{"v":1472.8756009615386,"d":"$1,472.88"}]