{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Menu","STARS Incentive Budget","Budget Narrative","Cost of Care Calculator","Budget Codes & Formulas"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,8,0,18],[1,8,43,18],[20,0,20,7],[0,0,0,7],[1,0,1,7],[10,0,10,7],[2,0,9,5],[11,0,19,5],[21,0,29,5]]}
["Best Beginnings STARS to Quality\nBudget and Budget Narrative\nRevised AUGUST 2020",null,null,null,null,null,null,null,"Budget Instructions & Tips\nThis document will only be accepted electronically as an Excel file type. \nNo other forms of this document will be accepted."]
["STARS Incentive Budget",null,null,null,null,null,null,null,"General Tips:\n▪ To complete this document, click \"enable content\" if it appears at the top of the document\n▪ Before completing this document, save it to your computer as an \"Excel Macro-Enabled Workbook\" or your filled-in cells will not be saved\n▪ To copy/paste information into the Budget Narrative tab, either a “double click” while on the cell or “F2” while on the cell, will allow you to paste wording that was copied from another source, like a Word document.\n▪ To view the Budget and Budget Narrative tab at the same time, select ”New Window,” then “View Side by Side” on the View tab in Excel.                                                                                                                                                                                                                         ▪To move to a different sheet, either click the corresponding button on this Menu page, or click on the name of the tab below.                                                                                                                                                                                             \nCells in orange are filled out by the provider, all orange cells must be completed\nCells in red are protected from editing and are auto filled \n\nSTARS Incentive Budget Tab: \n▪ Fill out the orange cells at the top of the page. Information entered for facility type, STAR level, years at STAR level, STAR level award month and year, will allow the budget to autofill the budget dates, incentive amount, and personnel minimum amount. \n▪ There are 2 budget line items: Personnel and Operations.\n▪ As each quarter and line item are entered, the budget total will automatically adjust. \n▪ If the quarterly amounts entered do not equal the budget total, the total budget will either show \"Over Budget\" or \"Under Budget\" \n▪ Once the budget is complete, the provider must electronically sign by typing their name in the signature line, and enter the date. \n\nBudget Narrative:\n▪ The PV # and Program Name will be auto filled based on what was entered on the budget tab. \n▪ Enter the name of the person completing this tab.\n▪ The Budget information in the Budget Item vs Budget section will be auto filled based on what was entered in the STARS Incentive Budget tab. The Budget Item amounts will fill in as you enter budget categories and costs of each specific task or item for improvement\n▪ For the Budget Category column, select the source by using the drop down button.                                                                \n▪ To add rows, click \"Add INSERT ROW\" button on the right of the sheet. \n                                                                                                                                                                                                                 Cost of Care Calculator\n▪ See tab for instructions"]
["STARS incentives are to be used for continuous quality improvement, staff support and salaries, professional development, equipment, etc.  Purchases and investments are meant to assist a program in moving to the next level, maintaining the STAR level achieved and increasing quality.  The STAR Kits include a resource containing Budget Ideas for Personnel Costs.  STARS incentives may not be used for construction.  Incomplete budgets will not be approved. All incentives for the Best Beginnings STARS to Quality Program are subject to eligibility requirements as outlined in policy and are dependent on funding.  "]
[]
[]
[]
[]
[]
[]
[]
["Budget Narrative Section"]
["1. STARS Budget Item - must specify what the funds are being used for                                                      2. Budget Amount - must be exact, and totals must match totals on the Budget                               3. Budget Category - must select either Personnel or Operations                                                            4. Quarter Budgeted In - must select either 1, 2, 3, or 4. Funds do not have to be spent within that quarter; however, this will assist with overall program budgeting."]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost of Care Calculator"]
["This tool is designed to help you determine what the cost of care per child in your program may be.  Reporting cost of care for child care programs is now a federal requirement. All information on the Cost of Care Calculator is confidential, and only the cost of care per child will be used for reporting purposes. The Cost of Care Calculator must be completed in order for the Budget and QIP to be approved. "]

{"sheet":"STARS Incentive Budget","index":1,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[22,6,23,6],[0,0,0,7],[1,0,1,7],[3,5,3,6],[5,5,5,6],[14,2,14,4],[14,5,14,6],[11,2,11,6],[12,2,12,6],[13,2,13,3],[10,2,10,4],[7,3,7,4],[8,3,8,4],[39,1,39,5],[31,1,31,2],[34,1,34,2],[19,1,19,2],[20,1,20,2],[28,4,28,5],[36,1,36,2],[22,1,23,1]]}
["Best Beginnings STARS to Quality\nIncentive Budget"]
[]
[]
[null,"PV#",null,null,null,"CENTERS ONLY"]
[null,"Facility Type",null,null,null,"Facility Size"]
[null,null,null,null,null,"License Capacity or Average Daily Attendance for the previous 3 months, whichever is less"]
[]
[null,"STAR Level",null,"STAR Level Award Month",null,"July"]
[null,"Years at Level",null,"STAR Level Award Year"]
[]
[null,"Director Name",null,null,null,"PS#"]
[null,"Program Name"]
[null,"Mailing Address"]
[null,"City, State, Zip"]
[null,"Fiscal Agent Name and Phone (for centers)"]
[]
[]
[null,"Budget Dates ",{"$f":"F8","v":"July"},{"$f":"$F$9","v":0},"TO",{"$f":"_xlfn.IFS(F8=\"January\",\"December\",F8=\"July\",\"June\")","v":"June"},{"$f":"_xlfn.IFS(F8=\"January\",F9,F8=\"July\",F9+1)","v":1}]
[]
[null,"STAR Incentive",null,"Quarterly",{"$f":"'Budget Codes & Formulas'!$I$7","v":{"$error":"#N/A"}},"Yearly",{"$f":"'Budget Codes & Formulas'!$I$11","v":{"$error":"#N/A"}}]
[null," Personnel Budget ",null,"Quarterly",{"$f":"'Budget Codes & Formulas'!$I$12","v":{"$error":"#N/A"}},"Yearly",{"$f":"'Budget Codes & Formulas'!$I$16","v":{"$error":"#N/A"}}]
[]
[null,"BUDGET CATEGORY\n(Line Item Description)","Quarter 1","Quarter 2","Quarter 3","Quarter 4","Budget\nTotal"]
[null,null,{"$f":"_xlfn.IFS($C$18=\"January\",\"Jan-Feb-Mar\",$C$18=\"July\",\"Jul-Aug-Sept\")","v":"Jul-Aug-Sept"},{"$f":"_xlfn.IFS($C$18=\"January\",\"Apr-May-June\",$C$18=\"July\",\"Oct-Nov-Dec\")","v":"Oct-Nov-Dec"},{"$f":"_xlfn.IFS($C$18=\"January\",\"July-Aug-Sept\",$C$18=\"July\",\"Jan-Feb-Mar\")","v":"Jan-Feb-Mar"},{"$f":"_xlfn.IFS($C$18=\"January\",\"Oct-Nov-Dec\",$C$18=\"July\",\"Apr-May-June\")","v":"Apr-May-June"}]
[null,"1.  Personnel Expenses",null,null,null,null,{"$f":"SUM(C25:F25)","v":0}]
[null,"2.  Operations ",null,null,null,null,{"$f":"SUM(C26:F26)","v":0}]
[null,"Sub Total",{"$f":"SUM(C25:C26)","v":0},{"$f":"SUM(D25:D26)","v":0},{"$f":"SUM(E25:E26)","v":0},{"$f":"SUM(F25:F26)","v":0},{"$f":"SUM(G25:G26)","v":0}]
[null,"Over/(Under) Budget    ",{"$f":"_xlfn.IFS($C$27-$E$20=\"E20\",0,$C$27-$E$20>\"0\",$C$27-$E$20,$C$27-$E$20<\"0\",$C$27-$E$20)","v":{"$error":"#N/A"}},{"$f":"SUM($D$27-$E$20)","v":{"$error":"#N/A"}},{"$f":"SUM($E$27-$E$20)","v":{"$error":"#N/A"}},{"$f":"SUM($F$27-$E$20)","v":{"$error":"#N/A"}},{"$f":"SUM(C28:F28)","v":{"$error":"#N/A"}}]
[null,null,null,null,"TOTAL BUDGET",null,{"$f":"_xlfn.IFS(SUM(C28:F28)>0,\"Over Budget\",SUM(C28:F28)<0,\"Under Budget\",SUM(C28:F28)=0,SUM(G25:G26))","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Facility Signature"]
[]
[]
[null,"ECSB Approval"]
[]
[]
[]
[null,"Over/Under Budget Correction Calculator (use as needed, does not have to be completed)"]
[null,"Budget Category to Correct"]
[null,"Current Budget Item Amount ",{"$f":"_xlfn.IFS(C41=\"Operations\",C26,C41=\"\",0,C41=\"Personnel Expenses\",C25)","v":0},{"$f":"_xlfn.IFS(D41=\"Operations\",D26,D41=\"\",0,D41=\"Personnel Expenses\",D25)","v":0},{"$f":"_xlfn.IFS(E41=\"Operations\",E26,E41=\"\",0,E41=\"Personnel Expenses\",E25)","v":0},{"$f":"_xlfn.IFS(F41=\"Operations\",F26,F41=\"\",0,F41=\"Personnel Expenses\",F25)","v":0}]
[null,"Over / Under Budget Amount",{"$f":"C28","v":{"$error":"#N/A"}},{"$f":"D28","v":{"$error":"#N/A"}},{"$f":"E28","v":{"$error":"#N/A"}},{"$f":"F28","v":{"$error":"#N/A"}}]
[null,"New Corrected Amount",{"$f":"SUM(C42-C43)","v":{"$error":"#N/A"}},{"$f":"SUM(D42-D43)","v":{"$error":"#N/A"}},{"$f":"SUM(E42-E43)","v":{"$error":"#N/A"}},{"$f":"SUM(F42-F43)","v":{"$error":"#N/A"}}]

{"sheet":"Budget Narrative","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,1,0,4],[1,1,1,4],[8,1,8,4],[4,2,4,4],[5,2,5,4],[3,2,3,4]]}
[null,"Best Beginnings STARS to Quality\nBudget Narrative"]
[]
[]
[null,"PV #:",{"$f":"'STARS Incentive Budget'!$C$4","v":0}]
[null,"Program Name:",{"$f":"'STARS Incentive Budget'!$C$12","v":0}]
[null,"Name of Person Completing Plan:"]
[]
[]
[null,"Budget vs Budget Items Narrative"]
[]
[null,null,"Budget Amounts","Narrative Amounts","Budget / Narrative"]
[null,null,"from budget tab","from table below","difference"]
[null,"Personnel Expenses ",{"$f":"'STARS Incentive Budget'!$G$25","v":0},{"$f":"SUMIFS(QIP_Improvement[[#All],[Budget Amount\n(must be exact)]],QIP_Improvement[[#All],[ Budget Category    (Personnel or Operations)]],\"Personnel Expenses\")","v":0},{"$f":"SUM(C13-D13)","v":0}]
[null,"Operations",{"$f":"'STARS Incentive Budget'!$G$26","v":0},{"$f":"SUMIFS(QIP_Improvement[[#All],[Budget Amount\n(must be exact)]],QIP_Improvement[[#All],[ Budget Category    (Personnel or Operations)]],\"Operations\")","v":0},{"$f":"SUM(C14-D14)","v":0}]
[null,"Total",{"$f":"'STARS Incentive Budget'!$G$27","v":0},{"$f":"SUM(D13:D14)","v":0},{"$f":"SUM(C15-D15)","v":0}]
[]
[]
[null,"STARS Budget Item                                                       (what specifically is being budgeted for)","Budget Amount\n(must be exact)"," Budget Category    (Personnel or Operations)","Quarter \nBudgeted In"]

{"sheet":"Cost of Care Calculator","index":3,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":false,"merged":[[86,9,87,9],[83,7,83,8],[84,7,84,8],[86,5,87,5],[86,6,87,6],[86,7,87,7],[86,8,87,8],[82,7,82,8],[22,1,22,2],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[80,7,80,8],[81,7,81,8],[30,1,30,2],[30,4,30,9],[48,4,48,9],[67,1,67,2],[67,4,67,5],[67,7,67,9],[77,4,77,9],[12,2,12,4],[12,5,12,7],[23,1,29,9],[0,1,0,9],[1,1,1,9],[3,2,3,3],[5,6,5,7],[3,6,3,7],[4,2,4,3],[4,6,4,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,4],[11,6,11,7]]}
[null,"Best Beginnings STARS to Quality\nCost of Care Calculator"]
[]
[]
[null,"PV#",{"$f":"'STARS Incentive Budget'!$C$4","v":0},null,null,"Facility Type",{"$f":"'STARS Incentive Budget'!$C$5","v":0}]
[null,"PS#",{"$f":"'STARS Incentive Budget'!$G$11","v":0},null,null,"Facility Size",{"$f":"'STARS Incentive Budget'!$G$5","v":0}]
[null,null,null,null,null,"STAR Level","STAR 2"]
[]
[]
[null,"Director Name",{"$f":"'STARS Incentive Budget'!$C$11","v":0}]
[null,"Program Name",{"$f":"'STARS Incentive Budget'!$C$12","v":0}]
[null,"Mailing Address",{"$f":"'STARS Incentive Budget'!$C$13","v":0}]
[null,"City, State, Zip",{"$f":"'STARS Incentive Budget'!C14","v":0},null,null,{"$f":"'STARS Incentive Budget'!F14","v":0},{"$f":"'STARS Incentive Budget'!G14","v":0}]
[null,"Fiscal Agent: Name and Phone",{"$f":"'STARS Incentive Budget'!C15","v":0},null,null,{"$f":"'STARS Incentive Budget'!F15","v":0}]
[]
[null,null,"Monthly",null,"Yearly (Estimate)"]
[null,"Total Revenue",{"$f":"SUM(C33)","v":{"$error":"#N/A"}},null,{"$f":"SUM(C16*12)","v":{"$error":"#N/A"}}]
[null,"Total Expenses",{"$f":"SUM(C70)","v":0},null,{"$f":"SUM(C17*12)","v":0}]
[null,"Net Profit / Loss",{"$f":"SUM(C16-C17)","v":{"$error":"#N/A"}},null,{"$f":"SUM(C18*12)","v":{"$error":"#N/A"}}]
[]
[null,"Cost Per Child",{"$f":"SUM(C17/J38)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(E17/J38)","v":{"$error":"#DIV/0!"}}]
[]
[null,"INSTRUCTIONS:  "]
[null,"Cells that are light orange are fillable.  "]
[null,"Replace the current numbers with those from your own program to determine the cost per child in your program.  All programs charge differently, so please provide the best estimate of your daily rate. The blank orange rows in revenue and expenses can be used to add program-specific items. The white lines in Total Revenue and in the Enrollment section will automatically fill in once the orange cells for Rate per day, number of children, and average days of operation per month are completed.  Expenses will populate from the numbers entered in Food service, vehicle, and personnel.  Additional revenue and expenses can be added in the orange lines. The totals in green above will automatically calculate based on what is entered below in the orange cells. For additional assistance, a sample Cost of Care Calculator is located on the STARS website in the Incentives tab."]
[]
[]
[]
[]
[]
[]
[null,"Revenue - Monthly",null,null,"Enrollment - Monthly Revenue"]
[]
[null,"TOTAL REVENUE",{"$f":"SUM(C34:C53)","v":{"$error":"#N/A"}},null,"Age","Infant","Toddler","Preschool","School Age"]
[null,"Private Pay",{"$f":"SUM(J42)","v":0},null,"Rate per day"]
[null,"Subsidy Payment",{"$f":"SUM(J43)","v":0},null,null,null,null,null,null,"TOTAL"]
[null,"Parent Unpaid Co-payment",{"$f":"SUM(J47)","v":0},null,"# of Private Pay Children",null,null,null,null,{"$f":"SUM(F36:I36)","v":0}]
[null,"STAR Attendance Bonus",{"$f":"SUM(F52)","v":0},null,"# of subsidy Children",null,null,null,null,{"$f":"SUM(F37:I37)","v":0}]
[null,"STAR Incentive ",{"$f":"SUM(J52)","v":{"$error":"#N/A"}},null,"Total Children",{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},{"$f":"SUM(H36:H37)","v":0},{"$f":"SUM(I36:I37)","v":0},{"$f":"SUM(J36:J37)","v":0}]
[null,"CACFP",0]
[null,null,0,null,"Average days per month"]
[null,null,0,null,null,null,null,null,null,"TOTAL"]
[null,null,0,null,"Private Pay",{"$f":"SUM(F34*F36*$F$40)","v":0},{"$f":"SUM(G34*G36*$F$40)","v":0},{"$f":"SUM(H34*H36*$F$40)","v":0},{"$f":"SUM(I34*I36*$F$40)","v":0},{"$f":"SUM(F42:I42)","v":0}]
[null,null,0,null,"Subsidy Payment",{"$f":"SUM(F34*F37*$F$40)","v":0},{"$f":"SUM(G34*G37*$F$40)","v":0},{"$f":"SUM(H34*H37*$F$40)","v":0},{"$f":"SUM(I34*I37*$F$40)","v":0},{"$f":"SUM(F43:I43)","v":0}]
[null,null,0,null,"Total Payment",{"$f":"SUM(F42:F43)","v":0},{"$f":"SUM(G42:G43)","v":0},{"$f":"SUM(H42:H43)","v":0},{"$f":"SUM(I42:I43)","v":0},{"$f":"SUM(J42:J43)","v":0}]
[null,null,0]
[null,null,0,null,null,"Enter as a negative number - this is a loss",null,null,null,"TOTAL"]
[null,null,0,null,"Unpaid Co-payment",null,null,null,null,{"$f":"SUM(F47:I47)","v":0}]
[null,null,0]
[null,null,0,null,"STAR Facility - Monthly Revenue"]
[null,null,0]
[null,null,0,null,"% Bonus",{"$f":"_xlfn.IFS(G6=\"Not a STAR Participant\",0%,G6=\"STAR Participant\",0%,G6=\"STAR 1\",0%,G6=\"STAR 2\",5%,G6=\"STAR 3\",10%,G6=\"STAR 4\",15%,G6=\"STAR 5\",20%)","v":0.05},null,null,"Quarterly Incentive",{"$f":"'STARS Incentive Budget'!$E$20","v":{"$error":"#N/A"}}]
[null,null,0,null,"STARS Attendance Bonus",{"$f":"SUM(J43*F51)","v":0},null,null,"Monthly Incentive",{"$f":"SUM(J51/3)","v":{"$error":"#N/A"}}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,"Expenses - Monthly",null,null,"Food Service - Monthly Expenses",null,null,"Vehicle - Monthly Expenses"]
[]
[null,"TOTAL EXPENSE",{"$f":"SUM(C71:C104)","v":0},null,"Food Services",{"$f":"SUM(F71:F76)","v":0},null,"Vehicle Expenses",null,{"$f":"SUM(J71:J76)","v":0}]
[null,"Food Services (enter detail at right)",{"$f":"SUM(F70)","v":0},null,"Food",0,null,"Interest & depreciation",null,0]
[null,"Vehicle (enter detail at right)",{"$f":"SUM(J70)","v":0},null,"Supplies",0,null,"Fuel",null,0]
[null,"Personnel (enter detail at right)",{"$f":"SUM(F80)","v":0},null,null,0,null,"Car Insurance",null,0]
[null,"Professional Services (Bookkeeping, legal, etc.)",0,null,null,0,null,"Maintenance",null,0]
[null,"Professional Membership / Dues",0,null,null,0,null,null,null,0]
[null,"Training Registrations",0,null,null,0,null,null,null,0]
[null,"Supplies",0]
[null,"Equipment",0,null,"Personnel - Monthly Expenses"]
[null,"Rent Lease (or Mortgage interest & depreciation)",0]
[null,"Utilities",0,null,"Personnel Expenses",{"$f":"SUM(F81:F85,J81:J85,J89)","v":0}]
[null,"Maintenance / Cleaning",0,null,"State Payroll Tax",null,null,null,null,0]
[null,"Communications",0,null,"Federal Payroll Tax",0,null,null,null,0]
[null,null,0,null,"Workers Comp",0,null,null,null,0]
[null,null,0,null,"Health Insurance",0,null,null,null,0]
[null,null,0,null,"Retirement",0,null,null,null,0]
[null,null,0]
[null,null,0,null,null,"Hourly\nWage","Number of Staff ","Hours \nPer Month","Wages\nPer Month","Total Wages\nPer Month"]
[null,null,0,null,"Staff Type"]
[null,null,0,null,"Director",0,null,null,{"$f":"SUM(F89*G89*H89)","v":0},{"$f":"SUM(I89:I104)","v":0}]
[null,null,null,null,"Teacher Level 1",0,null,null,{"$f":"SUM(F90*G90*H90)","v":0}]
[null,null,0,null,"Teacher Level 2",0,null,null,{"$f":"SUM(F91*G91*H91)","v":0}]
[null,null,0,null,"Teacher Level 3",0,null,null,{"$f":"SUM(F92*G92*H92)","v":0}]
[null,null,0,null,"Teacher Level 4",0,null,null,{"$f":"SUM(F93*G93*H93)","v":0}]
[null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,null,0,null,null,0]
[null,null,0,null,"Substitute",0,null,null,0]
[null,null,0,null,"Cook",0,null,null,0]

{"sheet":"Budget Codes & Formulas","index":4,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":true,"merged":[[64,7,64,8],[17,7,17,8],[1,0,1,5],[1,7,1,9],[40,7,40,9],[34,7,34,8],[17,0,17,5],[33,0,33,5],[46,0,46,5],[63,7,63,8]]}
[null,null,null,null,null,null,null,null,null,null,null,"Row #",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["STAR Budget Control Codes",null,null,null,null,null,null,"STAR Budget Formula Results Table",null,null,null,null,"ID","Facility Type","Start Level","Number of Years at Level","Qtr 1 Budget","Qtr 2 Budget","Qtr 3 Budger","Qtr 4 Budget","Yearly Budget","Qtr 1 Quarterly Personnel/Staff Costs","Qtr 2 Quarterly Personnel/Staff Costs","Qtr 3 Quarterly Personnel/Staff Costs","Qtr 4 Quarterly Personnel/Staff Costs","Yearly Personnel/Staff Costs","Value"]
["Month","Year","Facility Type","STAR Level","Renewals","Facility Size",null,"Facility Type",{"$f":"I20","v":{"$error":"#N/A"}},"Row",null,null,1,"Family Child Care","STAR 2",0,{"$f":"$J$42","v":625},{"$f":"$J$42","v":625},{"$f":"$J$42","v":625},{"$f":"$J$42","v":625},{"$f":"SUM(Q3:T3)","v":2500},{"$f":"SUM($J$42*$I$36)","v":125},{"$f":"SUM($J$42*$I$36)","v":125},{"$f":"SUM($J$42*$I$36)","v":125},{"$f":"SUM($J$42*$I$36)","v":125},{"$f":"SUM(V3:Y3)","v":500},{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
["January",2018,"Family Child Care","STAR 2",0,null,null,"STAR Level",{"$f":"'STARS Incentive Budget'!$C$8","v":0},null,null,null,2,"Family Child Care","STAR 2",1,{"$f":"$Q$3","v":625},{"$f":"$R$3","v":625},{"$f":"$S$3","v":625},{"$f":"$T$3","v":625},{"$f":"SUM(Q4:T4)","v":2500},{"$f":"SUM(Q4*$I$36)","v":125},{"$f":"SUM(R4*$I$36)","v":125},{"$f":"SUM(S4*$I$36)","v":125},125,{"$f":"SUM(V4:Y4)","v":500},{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
["July",2019,"Group Child Care","STAR 3",1,"16 - 29",null,"Years at Level",{"$f":"IF(J5<7,'STARS Incentive Budget'!C9,\"7+\")","v":0},{"$f":"'STARS Incentive Budget'!$C$9","v":0},null,null,3,"Family Child Care","STAR 2",2,{"$f":"$Q$3","v":625},{"$f":"$R$3","v":625},{"$f":"$S$3","v":625},{"$f":"$T$3","v":625},{"$f":"SUM(Q5:T5)","v":2500},125,125,125,125,500,{"$error":"#N/A"}]
[null,2020,"Child Care Center","STAR 4",2,"30 - 59",null,"Value",{"$f":"SUM(AA3:AA162)","v":{"$error":"#N/A"}},null,null,null,4,"Family Child Care","STAR 2",3,{"$f":"$Q$3","v":625},{"$f":"$R$3","v":625},{"$f":"$S$3","v":625},{"$f":"$T$3","v":625},2500,125,125,125,125,500,{"$error":"#N/A"}]
["Budget Line Item",2021,null,"STAR 5",3,"60+",null,"Qtr 1 Budget",{"$f":"VLOOKUP($I$6,$M$2:$AA$162,J7)","v":{"$error":"#N/A"}},5,null,{"$f":"ROUND(($Q$6-($Q$6*$I$71)),0)","v":0},5,"Family Child Care","STAR 2",4,{"$f":"$Q$3","v":625},{"$f":"$R$3","v":625},{"$f":"$S$3","v":625},{"$f":"$T$3","v":625},{"$f":"SUM(Q7:T7)","v":2500},{"$f":"SUM(Q7*$I$36)","v":125},{"$f":"SUM(R7*$I$36)","v":125},{"$f":"SUM(S7*$I$36)","v":125},{"$f":"SUM(T7*$I$36)","v":125},{"$f":"SUM(V7:Y7)","v":500},{"$error":"#N/A"}]
["Operations",2022,null,null,4,null,null,"Qtr 2 Budget",{"$f":"VLOOKUP($I$6,$M$2:$AA$162,J8)","v":{"$error":"#N/A"}},6,null,null,6,"Family Child Care","STAR 2",5,{"$f":"ROUND(($Q$7-($Q$7*$I$72)),0)","v":469},{"$f":"ROUND(($R$7-($R$7*$I$72)),0)","v":469},{"$f":"ROUND(($S$7-($S$7*$I$72)),0)","v":469},{"$f":"ROUND(($T$6-($T$6*$I$72)),0)","v":469},1876,{"$f":"SUM(Q8*$I$36)","v":93.800000000000011},{"$f":"SUM(R8*$I$36)","v":93.800000000000011},93.800000000000011,93.800000000000011,375.20000000000005,{"$error":"#N/A"}]
["Personnel Expenses",2023,null,null,5,null,null,"Qtr 3 Budget",{"$error":"#N/A"},7,null,null,7,"Family Child Care","STAR 2",6,{"$f":"ROUND(($Q$6-($Q$6*$I$72)),0)","v":469},{"$f":"ROUND(($R$6-($R$6*$I$72)),0)","v":469},{"$f":"ROUND(($S$6-($S$6*$I$72)),0)","v":469},{"$f":"ROUND(($T$6-($T$6*$I$72)),0)","v":469},1876,{"$f":"SUM(Q9*$I$36)","v":93.800000000000011},93.800000000000011,93.800000000000011,93.800000000000011,{"$f":"SUM(V9:Y9)","v":375.20000000000005},{"$error":"#N/A"}]
[null,2024,null,null,6,null,null,"Qtr 4 Budget",{"$error":"#N/A"},8,null,null,8,"Family Child Care","STAR 2","7+",{"$f":"ROUND(($Q$6-($Q$6*$I$72)),0)","v":469},{"$f":"ROUND(($R$6-($R$6*$I$72)),0)","v":469},{"$f":"ROUND(($S$6-($S$6*$I$72)),0)","v":469},{"$f":"ROUND(($T$6-($T$6*$I$72)),0)","v":469},1876,{"$f":"SUM(Q10*$I$36)","v":93.800000000000011},93.800000000000011,93.800000000000011,93.800000000000011,375.20000000000005,{"$error":"#N/A"}]
["Quarter Budgeted In",2025,null,null,7,null,null,"Yearly Budget",{"$error":"#N/A"},9,null,null,9,"Family Child Care","STAR 3",0,{"$f":"$J$43","v":938},{"$f":"$J$43","v":938},{"$f":"$J$43","v":938},{"$f":"$J$43","v":938},{"$f":"SUM(Q11:T11)","v":3752},{"$f":"SUM(Q11*$I$37)","v":281.39999999999998},281.39999999999998,281.39999999999998,281.39999999999998,{"$f":"SUM(V11:Y11)","v":1125.5999999999999},{"$error":"#N/A"}]
["Quarter 1",2026,null,null,8,null,null,"Qtr 1 Personnel/Staff Costs",{"$error":"#N/A"},10,null,null,10,"Family Child Care","STAR 3",1,{"$f":"$Q$11","v":938},{"$f":"$R$11","v":938},{"$f":"$S$11","v":938},{"$f":"$T$11","v":938},3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
["Quarter 2",2027,null,null,9,null,null,"Qtr 2 Personnel/Staff Costs",{"$error":"#N/A"},11,null,null,11,"Family Child Care","STAR 3",2,{"$f":"$Q$11","v":938},{"$f":"$R$11","v":938},{"$f":"$S$11","v":938},{"$f":"$T$11","v":938},3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
["Quarter 3",2028,null,null,10,null,null,"Qtr 3 Personnel/Staff Costs",{"$error":"#N/A"},12,null,null,12,"Family Child Care","STAR 3",3,{"$f":"$Q$11","v":938},{"$f":"$R$11","v":938},{"$f":"$S$11","v":938},{"$f":"$T$11","v":938},3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
["Quarter 4",null,null,null,11,null,null,"Qtr 4 Personnel/Staff Costs",{"$error":"#N/A"},13,null,null,13,"Family Child Care","STAR 3",4,{"$f":"$Q$11","v":938},938,938,938,3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
[null,null,null,null,12,null,null,"Personnel/Staff Costs",{"$error":"#N/A"},14,null,null,14,"Family Child Care","STAR 3",5,938,938,938,938,3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,15,"Family Child Care","STAR 3",6,938,938,938,938,3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
["QIP Areas of Strength Control Codes",null,null,null,null,null,null,"STAR Budget - Facility Lookup Table",null,null,null,null,16,"Family Child Care","STAR 3","7+",938,938,938,938,3752,281.39999999999998,281.39999999999998,281.39999999999998,281.39999999999998,1125.5999999999999,{"$error":"#N/A"}]
["Source of Information",null,null,null,null,null,null,"Lookup Value","Result Value",null,null,null,17,"Family Child Care","STAR 4",0,{"$f":"$J$44","v":1250},{"$f":"$J$44","v":1250},{"$f":"$J$44","v":1250},{"$f":"$J$44","v":1250},5000,{"$f":"SUM(Q19*$I$38)","v":500},500,500,500,2000,{"$error":"#N/A"}]
["ERS",null,null,null,null,null,null,{"$f":"CONCATENATE('STARS Incentive Budget'!C5,\" \",'STARS Incentive Budget'!G5)","v":" "},{"$f":"LOOKUP(H20,H22:H33,I22:I33)","v":{"$error":"#N/A"}},null,null,null,18,"Family Child Care","STAR 4",1,{"$f":"$Q$19","v":1250},{"$f":"$R$19","v":1250},{"$f":"$S$19","v":1250},{"$f":"$T$19","v":1250},5000,500,500,500,500,2000,{"$error":"#N/A"}]
["PAS",null,null,null,null,null,null,null,null,null,null,null,19,"Family Child Care","STAR 4",2,{"$f":"$Q$19","v":1250},{"$f":"$R$19","v":1250},{"$f":"$S$19","v":1250},{"$f":"$T$19","v":1250},5000,500,500,500,500,2000,{"$error":"#N/A"}]
["BAS",null,null,null,null,null,null,"Chid Care Center",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Child Care Center\",'STARS Incentive Budget'!$G$5=\"0\"),$I$32,0)","v":0},null,null,null,20,"Family Child Care","STAR 4",3,1250,1250,1250,1250,5000,500,500,500,500,2000,{"$error":"#N/A"}]
["PDP",null,null,null,null,null,null,"Child Care Center 16 - 29",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Child Care Center\",'STARS Incentive Budget'!$G$5=\"16 - 29\"),\"Child Care Center - Small\",0)","v":0},null,null,null,21,"Family Child Care","STAR 4",4,1250,1250,1250,1250,5000,500,500,500,500,2000,{"$error":"#N/A"}]
["Knowledge Base",null,null,null,null,null,null,"Child Care Center 30 - 59",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Child Care Center\",'STARS Incentive Budget'!$G$5=\"30 - 59\"),\"Child Care Center - Medium\",0)","v":0},null,null,null,22,"Family Child Care","STAR 4",5,1250,1250,1250,1250,5000,500,500,500,500,2000,{"$error":"#N/A"}]
["Self-Assessment",null,null,null,null,null,null,"Child Care Center 60+",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Child Care Center\",'STARS Incentive Budget'!$G$5=\"60+\"),\"Child Care Center - Large\",0)","v":0},null,null,null,23,"Family Child Care","STAR 4",6,1250,1250,1250,1250,5000,500,500,500,500,2000,{"$error":"#N/A"}]
["Coach/Consultant Feedback",null,null,null,null,null,null,"Family Child Care",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Family Child Care\",'STARS Incentive Budget'!$G$5=\"\"),\"Family Child Care\",0)","v":0},null,null,null,24,"Family Child Care","STAR 4","7+",1250,1250,1250,1250,5000,500,500,500,500,2000,{"$error":"#N/A"}]
["STARS criteria/checklist items",null,null,null,null,null,null,"Family Child Care 16 - 29",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Family Child Care\",'STARS Incentive Budget'!$G$5=\"16 - 29\"),\"Family Child Care\",0)","v":0},null,null,null,25,"Family Child Care","STAR 5",0,{"$f":"$J$45","v":1563},{"$f":"$J$45","v":1563},{"$f":"$J$45","v":1563},{"$f":"$J$45","v":1563},6252,{"$f":"SUM(Q27*$I$39)","v":781.5},781.5,781.5,781.5,3126,{"$error":"#N/A"}]
["Other",null,null,null,null,null,null,"Family Child Care 30 - 59",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Family Child Care\",'STARS Incentive Budget'!$G$5=\"30 - 59\"),\"Family Child Care\",0)","v":0},null,null,null,26,"Family Child Care","STAR 5",1,{"$f":"$Q$27","v":1563},{"$f":"$R$27","v":1563},{"$f":"$S$27","v":1563},{"$f":"$T$27","v":1563},6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Family Child Care 60+",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Family Child Care\",'STARS Incentive Budget'!$G$5=\"60+\"),\"Family Child Care\",0)","v":0},null,null,null,27,"Family Child Care","STAR 5",2,1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Group Child Care",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Group Child Care\",'STARS Incentive Budget'!$G$5=\"\"),\"Group Child Care\",0)","v":0},null,null,null,28,"Family Child Care","STAR 5",3,1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Group Child Care 16 - 29",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Group Child Care\",'STARS Incentive Budget'!$G$5=\"16 - 29\"),\"Group Child Care\",0)","v":0},null,null,null,29,"Family Child Care","STAR 5",4,1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Group Child Care 30 - 59",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"Group Child Care\",'STARS Incentive Budget'!$G$5=\"30 - 59\"),\"Group Child Care\",0)","v":0},null,null,null,30,"Family Child Care","STAR 5",5,1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Group Child Care 60+",{"$f":"IF(AND('STARS Incentive Budget'!$C$5=\"GRoup Child Care\",'STARS Incentive Budget'!$G$5=\"60+\"),\"GRoup Child Care\",0)","v":0},null,null,null,31,"Family Child Care","STAR 5",6,1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
["QIP Areas of Improvement Control Codes",null,null,null,null,null,null,null,null,null,null,null,32,"Family Child Care","STAR 5","7+",1563,1563,1563,1563,6252,781.5,781.5,781.5,781.5,3126,{"$error":"#N/A"}]
["Budget Line Item",null,"Time-Frame",null,null,null,null,"Personnel Cost Percentage",null,null,null,null,33,"Group Child Care","STAR 2",0,{"$f":"$J$46","v":875},{"$f":"$J$46","v":875},{"$f":"$J$46","v":875},{"$f":"$J$46","v":875},3500,{"$f":"SUM(Q35*$I$36)","v":175},175,175,175,700,{"$error":"#N/A"}]
["Operations",null,"monthly",null,null,null,null,"STAR 2",0.2,null,null,null,34,"Group Child Care","STAR 2",1,{"$f":"$Q$35","v":875},{"$f":"$R$35","v":875},{"$f":"$S$35","v":875},{"$f":"$T$35","v":875},3500,175,175,175,175,700,{"$error":"#N/A"}]
["Personnel Expenses",null,"quarterly",null,null,null,null,"STAR 3",0.3,null,null,null,35,"Group Child Care","STAR 2",2,{"$f":"$Q$35","v":875},{"$f":"$R$35","v":875},{"$f":"$S$35","v":875},{"$f":"$T$35","v":875},3500,175,175,175,175,700,{"$error":"#N/A"}]
[null,null,"yearly",null,null,null,null,"STAR 4",0.4,null,null,null,36,"Group Child Care","STAR 2",3,{"$f":"$Q$35","v":875},{"$f":"$R$35","v":875},{"$f":"$S$35","v":875},{"$f":"$T$35","v":875},{"$f":"SUM(Q38:T38)","v":3500},175,175,175,175,700,{"$error":"#N/A"}]
[null,null,"2 x's per year",null,null,null,null,"STAR 5",0.5,null,null,null,37,"Group Child Care","STAR 2",4,{"$f":"$Q$35","v":875},{"$f":"$R$35","v":875},{"$f":"$S$35","v":875},{"$f":"$T$35","v":875},{"$f":"SUM(Q39:T39)","v":3500},{"$f":"SUM(Q39*$I$36)","v":175},{"$f":"SUM(R39*$I$36)","v":175},{"$f":"SUM(S39*$I$36)","v":175},{"$f":"SUM(T39*$I$36)","v":175},{"$f":"SUM(V39:Y39)","v":700},{"$error":"#N/A"}]
[null,null,"3 x's per year",null,null,null,null,null,null,null,null,null,38,"Group Child Care","STAR 2",5,{"$f":"ROUND(($Q$38-($Q$38*$I$72)),0)","v":656},{"$f":"ROUND(($R$38-($R$38*$I$72)),0)","v":656},{"$f":"ROUND(($S$38-($S$38*$I$72)),0)","v":656},{"$f":"ROUND(($T$38-($T$38*$I$72)),0)","v":656},{"$f":"SUM(Q40:T40)","v":2624},131.20000000000002,131.20000000000002,131.20000000000002,131.20000000000002,524.80000000000007,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"STAR Budget Quarterly Incentive",null,null,null,null,39,"Group Child Care","STAR 2",6,{"$f":"ROUND(($Q$38-($Q$38*$I$73)),0)","v":656},{"$f":"ROUND(($R$38-($R$38*$I$73)),0)","v":656},{"$f":"ROUND(($S$38-($S$38*$I$73)),0)","v":656},{"$f":"ROUND(($T$38-($T$38*$I$73)),0)","v":656},{"$f":"SUM(Q41:T41)","v":2624},131.20000000000002,131.20000000000002,131.20000000000002,131.20000000000002,524.80000000000007,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Family","STAR 2",625,null,null,40,"Group Child Care","STAR 2","7+",{"$f":"ROUND(($Q$38-($Q$38*$I$74)),0)","v":656},{"$f":"ROUND(($R$38-($R$38*$I$74)),0)","v":656},{"$f":"ROUND(($S$38-($S$38*$I$74)),0)","v":656},{"$f":"ROUND(($T$38-($T$38*$I$74)),0)","v":656},{"$f":"SUM(Q42:T42)","v":2624},131.20000000000002,131.20000000000002,131.20000000000002,131.20000000000002,524.80000000000007,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Family","STAR 3",938,null,null,41,"Group Child Care","STAR 3",0,{"$f":"$J$47","v":1375},{"$f":"$J$47","v":1375},{"$f":"$J$47","v":1375},{"$f":"$J$47","v":1375},{"$f":"SUM(Q43:T43)","v":5500},{"$f":"SUM(Q43*$I$37)","v":412.5},412.5,412.5,412.5,1650,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Family","STAR 4",1250,null,null,42,"Group Child Care","STAR 3",1,{"$f":"$Q$43","v":1375},{"$f":"$R$43","v":1375},{"$f":"$S$43","v":1375},{"$f":"$T$43","v":1375},5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Family","STAR 5",1563,null,null,43,"Group Child Care","STAR 3",2,{"$f":"$Q$43","v":1375},{"$f":"$R$43","v":1375},{"$f":"$S$43","v":1375},{"$f":"$T$43","v":1375},5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Group","STAR 2",875,null,null,44,"Group Child Care","STAR 3",3,{"$f":"$Q$43","v":1375},{"$f":"$R$43","v":1375},{"$f":"$S$43","v":1375},{"$f":"$T$43","v":1375},5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
["Cost of Care Calculator Control Codes",null,null,null,null,null,null,"Group","STAR 3",1375,null,null,45,"Group Child Care","STAR 3",4,{"$f":"$Q$43","v":1375},1375,1375,1375,5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
["Star Level",null,"Facility Type","Facility Size","Bonus Percent",null,null,"Group","STAR 4",1875,null,null,46,"Group Child Care","STAR 3",5,1375,1375,1375,1375,5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
["Not a STAR Particpant",null,"Family","0 to 6",0,null,null,"Group","STAR 5",2250,null,null,47,"Group Child Care","STAR 3",6,1375,1375,1375,1375,5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
["STAR Participant",null,"Group ","7 to 12",0.05,null,null,"Center - Small","STAR 2",1250,null,null,48,"Group Child Care","STAR 3","7+",1375,1375,1375,1375,5500,412.5,412.5,412.5,412.5,1650,{"$error":"#N/A"}]
["STAR 1",null,"Center","13 to 29",0.1,null,null,"Center - Small","STAR 3",1875,null,null,49,"Group Child Care","STAR 4",0,{"$f":"$J$48","v":1875},{"$f":"$J$48","v":1875},{"$f":"$J$48","v":1875},{"$f":"$J$48","v":1875},7500,{"$f":"SUM(Q51*$I$38)","v":750},750,750,750,3000,{"$error":"#N/A"}]
["STAR 2",null,"Early Head Start","30 to 59",0.15,null,null,"Center - Small","STAR 4",2500,null,null,50,"Group Child Care","STAR 4",1,{"$f":"$Q$51","v":1875},{"$f":"$R$51","v":1875},{"$f":"$S$51","v":1875},{"$f":"$T$51","v":1875},7500,750,750,750,750,3000,{"$error":"#N/A"}]
["STAR 3",null,"Head Start","60+",0.2,null,null,"Center - Small","STAR 5",3125,null,null,51,"Group Child Care","STAR 4",2,1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
["STAR 4",null,null,null,null,null,null,"Center - Medium","STAR 2",1625,null,null,52,"Group Child Care","STAR 4",3,1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
["STAR 5",null,null,null,null,null,null,"Center - Medium","STAR 3",2500,null,null,53,"Group Child Care","STAR 4",4,1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Medium","STAR 4",3375,null,null,54,"Group Child Care","STAR 4",5,1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Medium","STAR 5",4250,null,null,55,"Group Child Care","STAR 4",6,1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Large","STAR 2",2063,null,null,56,"Group Child Care","STAR 4","7+",1875,1875,1875,1875,7500,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Large","STAR 3",3125,null,null,57,"Group Child Care","STAR 5",0,{"$f":"$J$49","v":2250},{"$f":"$J$49","v":2250},{"$f":"$J$49","v":2250},{"$f":"$J$49","v":2250},9000,{"$f":"SUM(Q59*$I$39)","v":1125},1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Large","STAR 4",4063,null,null,58,"Group Child Care","STAR 5",1,{"$f":"$Q$59","v":2250},{"$f":"$R$59","v":2250},{"$f":"$S$59","v":2250},{"$f":"$T$59","v":2250},9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Center - Large","STAR 5",5000,null,null,59,"Group Child Care","STAR 5",2,2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,60,"Group Child Care","STAR 5",3,2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,61,"Group Child Care","STAR 5",4,2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"STAR 2 ONLY",null,null,null,null,62,"Group Child Care","STAR 5",5,2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Number of Years at Level / Incentive Percentage",null,null,null,null,63,"Group Child Care","STAR 5",6,2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Renewals","Incentive Percentage",null,null,null,64,"Group Child Care","STAR 5","7+",2250,2250,2250,2250,9000,1125,1125,1125,1125,4500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"0",1,null,null,null,65,"Child Care Center - Small","STAR 2",0,{"$f":"$J$50","v":1250},{"$f":"$J$50","v":1250},{"$f":"$J$50","v":1250},{"$f":"$J$50","v":1250},5000,{"$f":"SUM(Q67*$I$36)","v":250},250,250,250,1000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"1",1,null,null,null,66,"Child Care Center - Small","STAR 2",1,{"$f":"$Q$67","v":1250},{"$f":"$R$67","v":1250},{"$f":"$S$67","v":1250},{"$f":"$T$67","v":1250},5000,250,250,250,250,{"$f":"SUM(V68:Y68)","v":1000},{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,2,1,null,null,null,67,"Child Care Center - Small","STAR 2",2,{"$f":"$Q$67","v":1250},{"$f":"$R$67","v":1250},{"$f":"$S$67","v":1250},{"$f":"$T$67","v":1250},5000,250,250,250,250,1000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,3,1,null,null,null,68,"Child Care Center - Small","STAR 2",3,{"$f":"$Q$67","v":1250},{"$f":"$R$67","v":1250},{"$f":"$S$67","v":1250},{"$f":"$T$67","v":1250},{"$f":"SUM(Q70:T70)","v":5000},250,250,250,250,1000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,4,1,null,null,null,69,"Child Care Center - Small","STAR 2",4,{"$f":"$Q$67","v":1250},{"$f":"$R$67","v":1250},{"$f":"$S$67","v":1250},{"$f":"$T$67","v":1250},{"$f":"SUM(Q71:T71)","v":5000},{"$f":"SUM(Q71*$I$36)","v":250},{"$f":"SUM(R71*$I$36)","v":250},{"$f":"SUM(S71*$I$36)","v":250},{"$f":"SUM(T71*$I$36)","v":250},{"$f":"SUM(V71:Y71)","v":1000},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,5,0.25,null,null,null,70,"Child Care Center - Small","STAR 2",5,{"$f":"ROUND(($Q$70-($Q$70*$I$72)),0)","v":938},{"$f":"ROUND(($R$70-($R$70*$I$72)),0)","v":938},{"$f":"ROUND(($S$70-($S$70*$I$72)),0)","v":938},{"$f":"ROUND(($T$70-($T$70*$I$72)),0)","v":938},3752,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,750.40000000000009,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,6,0.25,null,null,null,71,"Child Care Center - Small","STAR 2",6,{"$f":"ROUND(($Q$70-($Q$70*$I$73)),0)","v":938},{"$f":"ROUND(($R$70-($R$70*$I$73)),0)","v":938},{"$f":"ROUND(($S$70-($S$70*$I$73)),0)","v":938},{"$f":"ROUND(($T$70-($T$70*$I$73)),0)","v":938},3752,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,750.40000000000009,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"7+",0.25,null,null,null,72,"Child Care Center - Small","STAR 2","7+",{"$f":"ROUND(($Q$70-($Q$70*$I$74)),0)","v":938},{"$f":"ROUND(($R$70-($R$70*$I$74)),0)","v":938},{"$f":"ROUND(($S$70-($S$70*$I$74)),0)","v":938},{"$f":"ROUND(($T$70-($T$70*$I$74)),0)","v":938},3752,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,750.40000000000009,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,73,"Child Care Center - Small","STAR 3",0,{"$f":"$J$51","v":1875},{"$f":"$J$51","v":1875},{"$f":"$J$51","v":1875},{"$f":"$J$51","v":1875},7500,{"$f":"SUM(Q75*$I$37)","v":562.5},562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,74,"Child Care Center - Small","STAR 3",1,{"$f":"$Q$75","v":1875},{"$f":"$R$75","v":1875},{"$f":"$S$75","v":1875},{"$f":"$T$75","v":1875},7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,75,"Child Care Center - Small","STAR 3",2,{"$f":"$Q$75","v":1875},{"$f":"$R$75","v":1875},{"$f":"$S$75","v":1875},{"$f":"$T$75","v":1875},7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,76,"Child Care Center - Small","STAR 3",3,{"$f":"$Q$75","v":1875},{"$f":"$R$75","v":1875},{"$f":"$S$75","v":1875},{"$f":"$T$75","v":1875},7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,77,"Child Care Center - Small","STAR 3",4,{"$f":"$Q$75","v":1875},1875,1875,1875,{"$f":"SUM(Q79:T79)","v":7500},562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,78,"Child Care Center - Small","STAR 3",5,1875,1875,1875,1875,7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,79,"Child Care Center - Small","STAR 3",6,1875,1875,1875,1875,7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,80,"Child Care Center - Small","STAR 3","7+",1875,1875,1875,1875,7500,562.5,562.5,562.5,562.5,2250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,81,"Child Care Center - Small","STAR 4",0,{"$f":"$J$52","v":2500},{"$f":"$J$52","v":2500},{"$f":"$J$52","v":2500},{"$f":"$J$52","v":2500},10000,{"$f":"SUM(Q83*$I$38)","v":1000},1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,82,"Child Care Center - Small","STAR 4",1,{"$f":"$Q$83","v":2500},{"$f":"$R$83","v":2500},{"$f":"$S$83","v":2500},{"$f":"$T$83","v":2500},10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,83,"Child Care Center - Small","STAR 4",2,2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,84,"Child Care Center - Small","STAR 4",3,2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,85,"Child Care Center - Small","STAR 4",4,2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,86,"Child Care Center - Small","STAR 4",5,2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,87,"Child Care Center - Small","STAR 4",6,2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,88,"Child Care Center - Small","STAR 4","7+",2500,2500,2500,2500,10000,1000,1000,1000,1000,4000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,89,"Child Care Center - Small","STAR 5",0,{"$f":"$J$53","v":3125},{"$f":"$J$53","v":3125},{"$f":"$J$53","v":3125},{"$f":"$J$53","v":3125},{"$f":"SUM(Q91:T91)","v":12500},{"$f":"SUM(Q91*$I$39)","v":1562.5},1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,90,"Child Care Center - Small","STAR 5",1,{"$f":"$Q$91","v":3125},{"$f":"$R$91","v":3125},{"$f":"$S$91","v":3125},{"$f":"$T$91","v":3125},12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,91,"Child Care Center - Small","STAR 5",2,3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,92,"Child Care Center - Small","STAR 5",3,3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,93,"Child Care Center - Small","STAR 5",4,3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,94,"Child Care Center - Small","STAR 5",5,3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,95,"Child Care Center - Small","STAR 5",6,3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,96,"Child Care Center - Small","STAR 5","7+",3125,3125,3125,3125,12500,1562.5,1562.5,1562.5,1562.5,6250,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,97,"Child Care Center - Medium","STAR 2",0,{"$f":"$J$54","v":1625},{"$f":"$J$54","v":1625},{"$f":"$J$54","v":1625},{"$f":"$J$54","v":1625},{"$f":"SUM(Q99:T99)","v":6500},{"$f":"SUM(Q99*$I$36)","v":325},325,325,325,1300,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,98,"Child Care Center - Medium","STAR 2",1,{"$f":"$Q$99","v":1625},{"$f":"$R$99","v":1625},{"$f":"$S$99","v":1625},{"$f":"$T$99","v":1625},6500,325,325,325,325,1300,{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,99,"Child Care Center - Medium","STAR 2",2,{"$f":"$Q$99","v":1625},{"$f":"$R$99","v":1625},{"$f":"$S$99","v":1625},{"$f":"$T$99","v":1625},6500,325,325,325,325,1300,{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,100,"Child Care Center - Medium","STAR 2",3,{"$f":"$Q$99","v":1625},{"$f":"$R$99","v":1625},{"$f":"$S$99","v":1625},{"$f":"$T$99","v":1625},{"$f":"SUM(Q102:T102)","v":6500},325,325,325,325,1300,{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,101,"Child Care Center - Medium","STAR 2",4,{"$f":"$Q$99","v":1625},{"$f":"$R$99","v":1625},{"$f":"$S$99","v":1625},{"$f":"$T$99","v":1625},{"$f":"SUM(Q103:T103)","v":6500},{"$f":"SUM(Q103*$I$36)","v":325},{"$f":"SUM(R103*$I$36)","v":325},{"$f":"SUM(S103*$I$36)","v":325},{"$f":"SUM(T103*$I$36)","v":325},{"$f":"SUM(V103:Y103)","v":1300},{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,102,"Child Care Center - Medium","STAR 2",5,{"$f":"ROUND(($Q$102-($Q$102*$I$72)),0)","v":1219},{"$f":"ROUND(($R$102-($R$102*$I$72)),0)","v":1219},{"$f":"ROUND(($S$102-($S$102*$I$72)),0)","v":1219},{"$f":"ROUND(($T$102-($T$102*$I$72)),0)","v":1219},4876,243.8,243.8,243.8,243.8,975.2,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,103,"Child Care Center - Medium","STAR 2",6,{"$f":"ROUND(($Q$102-($Q$102*$I$73)),0)","v":1219},{"$f":"ROUND(($R$102-($R$102*$I$73)),0)","v":1219},{"$f":"ROUND(($S$102-($S$102*$I$73)),0)","v":1219},{"$f":"ROUND(($T$102-($T$102*$I$73)),0)","v":1219},4876,243.8,243.8,243.8,243.8,975.2,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,104,"Child Care Center - Medium","STAR 2","7+",{"$f":"ROUND(($Q$102-($Q$102*$I$74)),0)","v":1219},{"$f":"ROUND(($R$102-($R$102*$I$74)),0)","v":1219},{"$f":"ROUND(($S$102-($S$102*$I$74)),0)","v":1219},{"$f":"ROUND(($T$102-($T$102*$I$74)),0)","v":1219},4876,243.8,243.8,243.8,243.8,975.2,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,105,"Child Care Center - Medium","STAR 3",0,{"$f":"$J$55","v":2500},{"$f":"$J$55","v":2500},{"$f":"$J$55","v":2500},{"$f":"$J$55","v":2500},10000,{"$f":"SUM(Q107*$I$37)","v":750},750,750,750,3000,{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,106,"Child Care Center - Medium","STAR 3",1,{"$f":"$Q$107","v":2500},{"$f":"$R$107","v":2500},{"$f":"$S$107","v":2500},{"$f":"$T$107","v":2500},{"$f":"SUM(Q108:T108)","v":10000},750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,107,"Child Care Center - Medium","STAR 3",2,{"$f":"$Q$107","v":2500},{"$f":"$R$107","v":2500},{"$f":"$S$107","v":2500},{"$f":"$T$107","v":2500},10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,108,"Child Care Center - Medium","STAR 3",3,{"$f":"$Q$107","v":2500},{"$f":"$R$107","v":2500},{"$f":"$S$107","v":2500},{"$f":"$T$107","v":2500},10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,109,"Child Care Center - Medium","STAR 3",4,{"$f":"$Q$107","v":2500},2500,2500,2500,10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,110,"Child Care Center - Medium","STAR 3",5,2500,2500,2500,2500,10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,111,"Child Care Center - Medium","STAR 3",6,2500,2500,2500,2500,10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,112,"Child Care Center - Medium","STAR 3","7+",2500,2500,2500,2500,10000,750,750,750,750,3000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,113,"Child Care Center - Medium","STAR 4",0,{"$f":"$J$56","v":3375},{"$f":"$J$56","v":3375},{"$f":"$J$56","v":3375},{"$f":"$J$56","v":3375},{"$f":"SUM(Q115:T115)","v":13500},{"$f":"SUM(Q115*$I$38)","v":1350},1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,114,"Child Care Center - Medium","STAR 4",1,{"$f":"$Q$115","v":3375},{"$f":"$R$115","v":3375},{"$f":"$S$115","v":3375},{"$f":"$T$115","v":3375},13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,115,"Child Care Center - Medium","STAR 4",2,3375,3375,3375,3375,13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,116,"Child Care Center - Medium","STAR 4",3,3375,3375,3375,3375,13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,117,"Child Care Center - Medium","STAR 4",4,3375,3375,3375,3375,13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,118,"Child Care Center - Medium","STAR 4",5,3375,3375,3375,3375,13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,119,"Child Care Center - Medium","STAR 4",6,3375,3375,3375,3375,13500,1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,120,"Child Care Center - Medium","STAR 4","7+",3375,3375,3375,3375,{"$f":"SUM(Q122:T122)","v":13500},1350,1350,1350,1350,5400,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,121,"Child Care Center - Medium","STAR 5",0,{"$f":"$J$57","v":4250},{"$f":"$J$57","v":4250},{"$f":"$J$57","v":4250},{"$f":"$J$57","v":4250},{"$f":"SUM(Q123:T123)","v":17000},{"$f":"SUM(Q123*$I$39)","v":2125},2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,122,"Child Care Center - Medium","STAR 5",1,{"$f":"$Q$123","v":4250},{"$f":"$R$123","v":4250},{"$f":"$S$123","v":4250},{"$f":"$T$123","v":4250},17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,123,"Child Care Center - Medium","STAR 5",2,4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,124,"Child Care Center - Medium","STAR 5",3,4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,125,"Child Care Center - Medium","STAR 5",4,4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,126,"Child Care Center - Medium","STAR 5",5,4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,127,"Child Care Center - Medium","STAR 5",6,4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,128,"Child Care Center - Medium","STAR 5","7+",4250,4250,4250,4250,17000,2125,2125,2125,2125,8500,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,129,"Child Care Center - Large","STAR 2",0,{"$f":"$J$58","v":2063},{"$f":"$J$58","v":2063},{"$f":"$J$58","v":2063},{"$f":"$J$58","v":2063},{"$f":"SUM(Q131:T131)","v":8252},{"$f":"SUM(Q131*$I$36)","v":412.6},412.6,412.6,412.6,1650.4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,130,"Child Care Center - Large","STAR 2",1,{"$f":"$Q$131","v":2063},{"$f":"$R$131","v":2063},{"$f":"$S$131","v":2063},{"$f":"$T$131","v":2063},8252,412.6,412.6,412.6,412.6,{"$f":"SUM(V132:Y132)","v":1650.4},{"$f":"IF(AND($N$3:$N$162=$I$3)*($O$3:$O$162=$I$4)*($P$3:$P$162=$I$5),$M$3:$M$162,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,131,"Child Care Center - Large","STAR 2",2,{"$f":"$Q$131","v":2063},{"$f":"$R$131","v":2063},{"$f":"$S$131","v":2063},{"$f":"$T$131","v":2063},8252,412.6,412.6,412.6,412.6,1650.4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,132,"Child Care Center - Large","STAR 2",3,{"$f":"$Q$131","v":2063},{"$f":"$R$131","v":2063},{"$f":"$S$131","v":2063},{"$f":"$T$131","v":2063},{"$f":"SUM(Q134:T134)","v":8252},412.6,412.6,412.6,412.6,1650.4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,133,"Child Care Center - Large","STAR 2",4,{"$f":"$Q$131","v":2063},{"$f":"$R$131","v":2063},{"$f":"$S$131","v":2063},{"$f":"$T$131","v":2063},{"$f":"SUM(Q135:T135)","v":8252},{"$f":"SUM(Q135*$I$36)","v":412.6},{"$f":"SUM(R135*$I$36)","v":412.6},{"$f":"SUM(S135*$I$36)","v":412.6},{"$f":"SUM(T135*$I$36)","v":412.6},{"$f":"SUM(V135:Y135)","v":1650.4},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,134,"Child Care Center - Large","STAR 2",5,{"$f":"ROUND(($Q$134-($Q$134*$I$72)),0)","v":1547},{"$f":"ROUND(($R$134-($R$134*$I$72)),0)","v":1547},{"$f":"ROUND(($S$134-($S$134*$I$72)),0)","v":1547},{"$f":"ROUND(($T$134-($T$134*$I$72)),0)","v":1547},6188,309.40000000000003,309.40000000000003,309.40000000000003,309.40000000000003,1237.6000000000001,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,135,"Child Care Center - Large","STAR 2",6,{"$f":"ROUND(($Q$134-($Q$134*$I$73)),0)","v":1547},{"$f":"ROUND(($R$134-($R$134*$I$73)),0)","v":1547},{"$f":"ROUND(($S$134-($S$134*$I$73)),0)","v":1547},{"$f":"ROUND(($T$134-($T$134*$I$73)),0)","v":1547},6188,309.40000000000003,309.40000000000003,309.40000000000003,309.40000000000003,1237.6000000000001,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,136,"Child Care Center - Large","STAR 2","7+",{"$f":"ROUND(($Q$134-($Q$134*$I$74)),0)","v":1547},{"$f":"ROUND(($R$134-($R$134*$I$74)),0)","v":1547},{"$f":"ROUND(($S$134-($S$134*$I$74)),0)","v":1547},{"$f":"ROUND(($T$134-($T$134*$I$74)),0)","v":1547},6188,309.40000000000003,309.40000000000003,309.40000000000003,309.40000000000003,1237.6000000000001,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,137,"Child Care Center - Large","STAR 3",0,{"$f":"$J$59","v":3125},{"$f":"$J$59","v":3125},{"$f":"$J$59","v":3125},{"$f":"$J$59","v":3125},12500,{"$f":"SUM(Q139*$I$37)","v":937.5},937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,138,"Child Care Center - Large","STAR 3",1,{"$f":"$Q$139","v":3125},{"$f":"$R$139","v":3125},{"$f":"$S$139","v":3125},{"$f":"$T$139","v":3125},{"$f":"SUM(Q140:T140)","v":12500},937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,139,"Child Care Center - Large","STAR 3",2,{"$f":"$Q$139","v":3125},{"$f":"$R$139","v":3125},{"$f":"$S$139","v":3125},{"$f":"$T$139","v":3125},12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,140,"Child Care Center - Large","STAR 3",3,{"$f":"$Q$139","v":3125},{"$f":"$R$139","v":3125},{"$f":"$S$139","v":3125},{"$f":"$T$139","v":3125},12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,141,"Child Care Center - Large","STAR 3",4,3125,3125,3125,3125,12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,142,"Child Care Center - Large","STAR 3",5,3125,3125,3125,3125,12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,143,"Child Care Center - Large","STAR 3",6,3125,3125,3125,3125,12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,144,"Child Care Center - Large","STAR 3","7+",3125,3125,3125,3125,12500,937.5,937.5,937.5,937.5,3750,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,145,"Child Care Center - Large","STAR 4",0,{"$f":"$J$60","v":4063},{"$f":"$J$60","v":4063},{"$f":"$J$60","v":4063},{"$f":"$J$60","v":4063},{"$f":"SUM(Q147:T147)","v":16252},{"$f":"SUM(Q147*$I$38)","v":1625.2},1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,146,"Child Care Center - Large","STAR 4",1,{"$f":"$Q$147","v":4063},{"$f":"$R$147","v":4063},{"$f":"$S$147","v":4063},{"$f":"$T$147","v":4063},16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,147,"Child Care Center - Large","STAR 4",2,4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,148,"Child Care Center - Large","STAR 4",3,4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,149,"Child Care Center - Large","STAR 4",4,4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,150,"Child Care Center - Large","STAR 4",5,4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,151,"Child Care Center - Large","STAR 4",6,4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,152,"Child Care Center - Large","STAR 4","7+",4063,4063,4063,4063,16252,1625.2,1625.2,1625.2,1625.2,6500.8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,153,"Child Care Center - Large","STAR 5",0,{"$f":"$J$61","v":5000},{"$f":"$J$61","v":5000},{"$f":"$J$61","v":5000},{"$f":"$J$61","v":5000},{"$f":"SUM(Q155:T155)","v":20000},{"$f":"SUM(Q155*$I$39)","v":2500},2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,154,"Child Care Center - Large","STAR 5",1,{"$f":"$Q$155","v":5000},{"$f":"$R$155","v":5000},{"$f":"$S$155","v":5000},{"$f":"$T$155","v":5000},20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,155,"Child Care Center - Large","STAR 5",2,5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,156,"Child Care Center - Large","STAR 5",3,5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,157,"Child Care Center - Large","STAR 5",4,5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,158,"Child Care Center - Large","STAR 5",5,5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,159,"Child Care Center - Large","STAR 5",6,5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,160,"Child Care Center - Large","STAR 5","7+",5000,5000,5000,5000,20000,2500,2500,2500,2500,10000,{"$error":"#N/A"}]